{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["Instructions","I1 Intro","I2 LDC class","I3 TB Data","I4 BO ASSETS","I5.1 Misc Data","I5.2 Weighting Factors","I6.1 Revenue","I6.2 Customer Data","I7.1 Meter Capital","I7.2 Meter Reading","I8 Demand Data","I9 Direct Allocation","O1 Revenue to cost|RR","O2 Fixed Charge|Floor|Ceiling","O2.1 Line Tran PLCC Adj","O2.2 Primary Cost PLCC Adj","O2.3 Secondary Cost PLCC Adj","O3.1 Line Tran Unit Cost","O3.2 Substat Tran Unit Cost ","O3.3 Primary Cost Pool","O3.4 Secondary Cost Pool","O3.5 USL Metering Credit","O3.6 MicroFIT Charge","O4 Summary by Class & Accounts","O5 Details by Class & Accounts","O6 Source Data for E2","O7 Amortization","E1 Categorization","E2 Allocators","E3 PLCC","E4 TB Allocation Details","E5 Reconciliation","Click here if completed"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":19,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":211,"n_cols":1,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
[]
["Cost Allocation Model (“CA Model”) Version 3.2"]
[]
["Instructions Sheet "]
[]
["General:"]
["These instructions are included with the OEB CA Model version 2 and higher, as a reference for distributor staff and other users of the model."]
["Version 3.2 is designed for use with 2015 COS rate applications.  "]
["The instructions are organized by Input sheet (I1 to I9).  The instructions are followed by suggestions of how to use Output sheets O1, O2, O3.1 and O3.6, and the Exhibit sheets E2 - E5.  "]
["There are numerous references in these instructions to specific Excel cells in the Revenue Requirement Work Form (“RRWF”).  The cross-references to RRWF are intended to ensure consistency within the application.  it is probably most convenient to complete the RRWF first, then the CA model.  I f completing the CA model first, leave the required cross references blank temporarily, eg at the top of worksheet I-3 and I-6.1, ignoring the corresponding error messages in the rose-coloured diagnostic cells.  Once the RRWF is completed, the necessary information should be included in the CA Model so that the error warnings are operational."]
["The original model and related documents are on the web-site in EB-2005-0317; http://www.ontarioenergyboard.ca/OEB/Industry/Regulatory+Proceedings/Policy+Initiatives+and+Consultations/Archived+OEB+Key+Initiatives/Cost+Allocation+Review."]
["A staff report \"Board Staff Implementation of the Board’s Findings on the Review of Electricity Cost Allocation Policy\" documents the rationale for the significant changes in Version 2 relative to  version 1.2.  The subsequent changes (versions 3.0 and 3.1) are noted in red font in these instructions."]
[]
["Worksheet I1 Introduction"]
["This input worksheet is for basic information about the utility and the application.  This worksheet does not require any changes after filing the initial application."]
["●  Input to Cell  C11 is carried forward to the heading on all worksheets."]
["●  The colour-coding used throughout the model is explained just below the applicant information area."]
[]
["Worksheet I2 LDC Classes"]
[]
["The main purpose of this worksheet is to define the rate classes."]
["●  Input to Cell C-17 is copied to the header of all worksheets.  When the CA Model is modified for a specific reason, such as a run using final proposed rates for the purposes of a draft rate order, a new description should be entered in Cell C-17."]
["●  Cell C20 and below shows common rate class names.  Substitute the proper name if applicable.  Any input to Column D will appear as the column headings if different from Column C;"]
["●  In Column E, choose Yes or No as applicable for the proposed customer classes, and click Update."]
["●  Do not include microFIT as a rate classification in CA Model until further notice in the Filing Requirements."]
["●  If  the applicant is a Host Distributor with a separate class for the Embedded Distributor(s), use Row 29.  Otherwise, a Host Distributor should refer to Filing Requirements for instructions on how to reflect the Embedded Distributor in the applicable rate class."]
["●  Be aware that the “Update” button hides and unhides columns, nothing more.  If you have entered data for a class in an input sheet, the data will remain until you delete the data.  (If you enter data for a class and subsequently change to ‘No’ for that class in I-2 and click Update, the data for the class will be hidden but will continue to affect range totals, allocators, etc.)."]
["●  For the user’s convenience, a space is available at B46 to describe a scenario (customer classes, load data, choice of allocators, etc.) to keep track of alternative cost allocation outcomes as they are being studied.  This information is in addition to the summary description in Cell C 17."]
[]
["Worksheet I3 Trial Balance Data"]
["The main purpose of this owrkdsheet is to enter the forecast account balances.  For convenience the accounts that affect the test year revenue requirement have a yellow background in column A.  (All accounts that are reported for the RRRTrial Balance are included in I-3, although many of them do not affect the revenue requirement.)"]
[]
["There are diagnostic cells at the top of I-3 for cross-references to the user's RRWF, to avoid filing information that is inconsistent.  The CA model works regardless of whether the diagnostic messages in cells H14 and H16 are flagging a discrepancy."]
["▪  At Cell F10, input the return on equity RRWF tab 9 'Revenue Requirement' cell F23;"]
["▪  At Cell F11, input the forecast of PILs from  RRWF tab 9 'Revenue Requirement' cell F19;"]
["▪  At Cell F12, input Interest Cost from RRWF tab 9 'Revenue Requirement' cell F22;"]
["▪  Cell F13 should be entered equal to RRWF tab 9 'Service Revenue Requirement' cell F26; "]
["▪  Cell F15 should be entered equal to RRWF tab 4 'Rate Base' cell G19"]
[]
["●  Starting at Row 20, enter forecast amounts for USoA accounts in column D.  The CA Model has a few new Rows that are inserted for finer granularity within existing accounts.  "]
["●  Cells D78 and D79 are the balances in Account 1575 and 1576.  The recovery of these balances is not done through the service revenue requirement and distribution rates, rather through a rate rider per memo June 25, 2013.  Version 3.1 differs from 3.0 in this regard."]
["●  Column D contains the forecast amounts for the test year, and is to match the amounts in the rate application.  For asset accounts, enter the mid-year average amounts matching the corresponding amounts in the rate base;"]
["● Remember to include revenue accounts as negative numbers, as in the Trial Balance."]
["● Note that SSS Administration revenue is now Account 4086, whereas it was previously a sub-account of 4080."]
[]
["●  Column F is available to re-assign amounts among the accounts in Column D.  Generally if costs are removed from one USoA account and added to another account, the rationale for the re-assignment is to be provided by the distributor in its prefiled evidence."]
["● No rationale is required if the entries in column F have been directed by Board policy.  For example see note below re Account 4235."]
["●  Row 274 has been added, to allow for new account 4086 SSS Administration Charge.  "]
["●  Rows 284 and 285 have been added, to allow for separate allocation of the Account Set-Up Charges sub-account distinct from other revenue streams in Account 4235.   Enter the sub-account amounts at Cell F284 and F285 and enter negative sum at F284 (should be the negative of D284).  No explanation is required."]
["●  Row 469 has been added to allow for inclusion of LEAP, distinct from other donations which are not recoverable.  Enter full amount of Account 6205 in cell D468, negative amount of LEAP in F468, and positive amount of LEAP in F469.  (Only the latter is recovered, and therefore must be allocated to classes.)"]
["●  Column G is used for costs that are directly allocated.  Put the appropriate total amount in Column G, and the model places it into I-9 to be included in the class revenue requirement of the applicable class."]
["●  Note that the model has Rows in I9 for most capital and OM&A accounts, but not revenue accounts.  If an account has no corresponding Row in I9, the model does not provide a ready means of direct allocation."]
["●  Column I has drop-down menus in the new Rows.  If necessary use the menu to select the allocator for the account that the distributor considers most appropriate.  (The model on the website has an allocator already selected at the suggestion of the CA Working Group, but the distributor is ultimately responsible for selecting the most appropriate allocator considering how it uses the sub-account in question.)."]
[]
[]
[]
[]
["Worksheet I4 Break Out Assets"]
["This input worksheet is for breaking the asset accounts into a more granular level."]
["●  Cell C12 requires data entry from the RRWF tab 4. Rate Base, Cell G14.  The message at D93 is intended to ensure consistency between the cost allocation model and the rest of the application."]
["●  Columns L - O require the break-out of the aggregate depreciation  accounts into the sub-accounts for each asset account."]
["●  Worksheet I4 is designed for assets that are not allocated directly to any customer class.  The gross and net values of assets directly allocated to one or more classes are recorded in worksheet I9."]
[]
[]
["Worksheet I5.1 Miscellaneous Data"]
[]
["●  In cell D15, enter the km of distribution line, regardless of voltage (structures, not circuits)  used in determining customer density of the service area."]
["●  In Cell D19, enter the percentage of OM&A plus Cost of Power that is included as  working capital, eg.13%, or a percentage based on the distributor’s lead-lag study; "]
["●  Cell D21 yields a weighting factor to attribute pole access revenue in the same proportions as the corresponding allocation of costs.  Considering the NBV of all poles that yield pole rental revenue, enter the estimated percentage  of poles that are at Secondary voltage, and the remainder percentage (i.e. the poles at Primary voltage)."]
[]
["Worksheet I5.2 Weighting Factors"]
["This worksheet is used to input a weighting factor for services and a weighting factor for Billing and Collection.  Generallythe  Residential wieghting factor should be 1.0, with each other class weighted relative to that.  "]
["●  Row 11: calculate weighting factors reflecting only installed capital costs recorded in Account 1855 – Services.  Where there is variety of situations within a class, provide a single factor that is suitable for the whole class. See examples in the boxes below."]
["●  Row 15: calculate weighting factors reflecting costs in Account 5315 – Customer Billing, Account 5320 – Collecting, and Account 5340 – Miscellaneous Customer Account Expenses."]
["●  Default weights are no longer provided in the model.  The weights previously provided in version 1.2 can be found in the Board staff’s implementation documentation [EB-2010-0219]."]
[]
["Example:  Weighting Factor for Services:"]
[]
["Assume that the amount recorded in 1855 for a typical residential customer is $1,000."]
["Assume that there are 500 customers in the GS>50 class.  "]
["Assume that 100 of them are industrial customers served by a single span of overhead conductor.  The amount remaining on the books in Account 1855 is $500, though  the current cost of replacing the service including labour would be much larger."]
["Assume that 100 customers have underground service that required extensive permits, street repairs, and labour costs, as well as materials.  The services are recent, and the amount recorded in 1855 averages $25,000."]
["Assume 300 customers have no costs recorded in Account 1855, and would have no cost recorded even if replaced (per distributor’s accounting practice and conditions of service)"]
["Calculation of a single factor for GS>50 class -- weighted average of embedded book values including installation"]
["Ø  [ (100 * $5,000) + (100 * $25,000) + (300 * $0) ] / 500  = $6,000 per customer"]
["Weighting factor for residential @ $1,000 is 1.00"]
["Weighting factor for GS>50 kW = $6,000/$1,000 = 6.00"]
[" "]
["Example: Weighting Factor for Billing and Collecting:"]
[]
["Assume that the Residential cost averaged over all residential customers is $1.50 for bill preparation and mailing, $0.50 to record revenue from a normal payment, and $1.00 per bill on average for other costs associated with collecting, etc. that are recorded in accounts 5315, 5320 and 5340.  Total $3 per residential bill."]
["Assume that there are 15 customers in the USL class:"]
["Assume that 5 of the15  customers have a large number of devices and the number of devices changes from time to time, so additional clerical attention is required each month amounting to $50 over the group ($10 per bill).  Assuming that other costs are the same as for a residential customer at $1.50 per bill, the average cost is $11.50 per bill."]
["Assume the other 10 USL customers have a small number of devices and require the same amount of effort as a typical residential customer.  There are less issues with collecting, so the incidental costs are $0.50 per month.  Total cost is $2.50 per bill"]
["Calculation of index for USL class (weighted average of 5 and 10 customers)"]
["Ø  [(5 * $11.50) + (10 * $2.50)] / 15 = $5.50 per bill."]
["Weighting factor for Residential = $3.00 / $3.00 = 1.00"]
["Weighting factor for USL = $5.50 / $3.00 = 1.83"]
[]
["Worksheet I6.1 Revenue"]
["This input sheet is used to calculate hypothetical revenues, based on the test year volumetric forecast at the current rates.  (This calculation is also used in RRWF for the calculation of Revenue Sufficiency/Deficiency.)"]
["●  Cells B10, B13, B16 and B19 are used to flag internal inconsistencies that may exist amongst the application exhibits.  "]
["●  Cell B10 – from Exhibit 3 of the application, input total energy from the test year load forecast, adjusted downward for distribution line losses."]
["●  Cell B13 – from Exhibit 3 of the application, input the total billing demands of all demand-billed classes."]
["●  Cell B16 –from RRWF tab 8 Revenue Deficiency/Sufficiency H16."]
["●  Cell B19 – enter data from RRWF tab 8. Revenue Deficiency/Sufficiency F18."]
["●  Rows 25 and 26: enter weather-normalized load after line losses.  These quantities will be the results found in the distributor’s load forecast Exhibit 3."]
["●  Rows 31, 44, 50 and 51 found in versions 3.0 and earlier of the model no longer play a role in the model. The model now relies on the distributor’s load forecast."]
["●  Row 29 is the forecast of billing demand of customers that are not Wholesale Market Participants.  Host distributors -- remember that this may apply to embedded distributors."]
["●  Rows 33-36  - enter the currently approved rates for each class.  Include the Transformer Ownership Allowance for the applicable classes."]
["●  Row 37 –  a placeholder Row for any other rate (e.g. separate rates per street lighting fixture, if charged in accition to kW demand)."]
["●  Row 39 is class revenue gross of TOA, and row 41 is net.  The model uses the latter in worksheet O1.  "]
["Note that the revenue formula calculates monthly fixed revenue from the largest of # of customers / connections / devices from Rows 18, 19 and 21 in worksheet I-6.2.  This is approriate if a class, eg streetlights, is billed per device, of if the number of devices equals the number of connections.  If this is not appropriate for the distributor’s rate structure, the distributor should correct the formula in row 39 for the applicable class(es), or over-write it with apecific cell references.  For example, if USL is billed per customer without regard to number of connections or devices, replace the MAX term with a simple reference to I-6.2 row 21."]
["●  As an alternative run of the CA Model, but not for submission with the application, it may be useful to enter the rates that are being proposed in the application in Rows 33-36.  See notes to Worksheet O-1 below."]
["●  If the Conditions of Service for a class of large customers require that all customers supply their own transformation, then the published rate is presumably for the class standard and the TOA should be entered as $0."]
[]
["Worksheet I6.2 Customer Data"]
["This input sheet is for inputting the various customer data by rate class, such as number of bill, number of customers, etc."]
["●  Row 18 ‘Number of devices’ was added as of version 2 of the model.  Generally this will require input for the Street Lighting and Unmetered Scattered Load classes."]
["●  The number of devices (Row 18) should be equal to or greater than the number of connections (Row 19)"]
["●  The number of connections should be equal to or greater than the number of customers (Row 21)."]
["●  The allocation of customer-related costs is based on customer count and connections.  \"Daisy-chaining\" is the situation where the number of devices exceeds the number of connections.  The allocation formula is appropriate if the distributors costs are proportional to the number of connections (and the corresponding weighting factor).  If this is not appropriate to the applicant's proposed approach, change the cell reference in the formula (eg to the corresponding number of devices) in worksheet E2, row 82, and also in the appropriate column(s) in worksheet E3."]
[]
["Worksheet I7.1 Meter Capital"]
["The purpose of this input worksheet is to derive the weighting factor of each class for the allocator CWMC, which is used to allocate accounts 1860 Meters, 5065 Meter Expense, and 5175 Maintenance.  It does not affect the deferral account 1555 Smart Meter Capital and Recovery VA."]
["●  As a general rule, include one meter per customer in this worksheet, i.e. include smart meter or standard meter, not both."]
["●  Replace meter descriptions in Column C with new descriptions that match the meters actually in use, and input the applicable average installed replacement cost of each type of meter."]
["●  During the transitional period, until all smart meters are in the Rate Base, include in the documentation of the application an explanation of which unit cost is being used.  Since the weighting factor will remain unchanged during the IRM period, the distributor may consider including smart meters rather than the soon-to-be-stranded meters, even though not all smart meters have been transferred to account 1860 at the time of the cost-of-service application."]
["●  If the cost of equipment used to download billing data is included in Account 1860 – Meters, the cost of such equipment should be considered in this worksheet.  "]
["●  Note that Account 1920 – Computer Hardware, Account 1925 – Computer Software and Account 1955 – Communications Equipment are allocated to the customer classes by the composite allocator Net Fixed Assets (excluding credit for capital contributions).  If equipment for automated meter-reading and data storage are recorded in these accounts, the distributor may consider moving capital costs to Account 1860 – Meters in worksheet I-3 and reflecting this in the meter capital weighting factors, with the objective of reaching a more accurate allocation of these costs."]
["●  Entries for USL, Street lighting and Sentinel Lighting in worksheet I7.1 and I7.2 are 0.  For any cost of estimating or verifying unmetered loads, see note re direct allocation under worksheet I9."]
[]
["Worksheet I7.2 Meter Reading"]
["The purpose of this input worksheet is to derive the weighting factors for the allocator CWMR, which is used only to allocate costs that are recorded in account 5310 Meter Reading Expense.  The data in Column C are relative amounts, with the typical Residential reading having a weight of 1.0."]
["●  This worksheet has not been modified to reflect automated meter reading.  The Rows in worksheet I7.2continue to reflect differences in customer density, relative difficulty in reaching the meter, and frequency of reading the meter in the respective classes.  To the extent that these factors are now more nearly uniform due to automated meter reading, the distributor may find that the appropriate weights are close to 1.0 for all classes."]
[" Note that the cost of the Smart Meter Entity is treated as a pass-through cost with its own rate rider.  It is not included in the service  revenue requirement and is not allocated in this model, except as a component of Working Capital (account 4751)."]
[]
["Worksheet I8 Demand Data"]
["This input sheet is to record the various coincident and non-coincident peaks by rate class, which are used a cost allocators in the CA Model."]
["●  There have been no changes to this worksheet.  If the distributor's most up-to-date load profile data comes from the Hydro One analysis used in the Informational Filing in 2006-7, then the data in worksheet I-8 may be the same for each class as was used for the Informational Filing -- except scaled up or down to reflect the current energy forecast compared to the class's energy used in the previous filing."]
[]
["Worksheet I9 Direct Allocation"]
["This input worksheet allows for directly allocating costs to specific rate classes."]
["●  The total amount of direct allocation is found in column C.  This amount must be attributed to one class, or to a subset of classes, in columns E - X. "]
["●  Remember that costs associated with verifying and updating estimates of unmetered loads may be allocated directly to the applicable class.  [EB-2005-0317, Cost allocation Review, Board Directions, p. 87]."]
["●  Additional information on direct allocations can be found above in the notes for Column G in input sheet I3 Trial Balance."]
["●  The numerous columns to the right of I-9 are used for the purpose of burdening directly-allocated costs for a share of overhead costs.  No inputs are required "]
["●   The formula at cell C148 has been corrected in version 3.2 so that cells E149:X151 are calculated from NBV in all instances."]
[]
["Worksheet O1"]
["This is an output worksheet that shows the allocated revenue requirements and the revenue-to-cost ratios by rate class.  The diagnostic cells in this sheet check that the allocated costs reconcile to the account totals entered in worksheet I-3."]
["●  In these instructions for Worksheet 01, “RRWF” means RRWF tab 8. Revenue Sufficiency / Deficiency."]
["●  “Appendix 2-P” means Appendix 2-P in 2014 Appendix 2 Filing Requirements."]
["●  Row 18 – Distribution Revenue at Existing Rates:"]
["▪  Cell C18 should equal the total in RRWF Cell F17 – Distribution Revenue at Currently Approved Rates”, and"]
["▪  Cells D18 and beyond are the inputs to Appendix 2-P, Table B, Column 7B."]
["●  Row 19 – Miscellaneous Revenue:"]
["▪  Cell C19 should equal RRWF Cell F18,"]
["▪  Cells D19 and beyond are the inputs to Appendix 2-P, Table B, Column 7E, "]
["▪  Note the diagnostic test in Row 20 for Miscellaneous Revenue.  The model calculates the status quo rates from the test year Service Revenue Requirement less Miscellaneous Revenue.  If Miscellaneous Revenue is entered inaccurately, the status quo rates and status quo ratios in Row 75 will also be inaccurate for the respective classes."]
["●  Cell C21 – Total Revenue at Existing Rates should be equal to RRWF Cell F19;"]
["●  Row 23 – Distribution Revenue at Status Quo Rates”:"]
["▪  Cell C23 should equal RRWF, sum of Cells H16 & H17"]
["▪  Cells D23 and beyond are the hypothetical distribution revenue, by class, if there were no rate re-balancing.  These cells are the inputs to Appendix 2-P, Table B, Column 7C."]
["●  Cell C25 should equal RRWF Cell H19 – Total Revenue."]
["●  Row 40 – Revenue Requirement (includes NI):"]
["▪  Cell C40 is the total revenue requirement, and should be equal to RRWF worksheet tab 9 Revenue Requirement, Cell F22; and"]
["▪  Cells D40 and beyond are inputs to Appendix O, table (a), Column 7A."]
["●  Row 75 – Revenue to Expenses Status Quo:"]
["▪  Cell C75 should equal 100%, and"]
["▪  Cells D75 and beyond are the inputs to Appendix 2-P, table C, second column “Status Quo Ratios”."]
["●  Cells C71 and C81 should equal the corresponding target returns on equity (RRWF Column H)."]
[]
["The 2014 Filing Requirements do not require a second version of the model showing revenue with proposed rates.  However, it may be helpful to the user to verify the proposed distribution rates and ratios by substituting proposed rates in place of currently approved ones in I-6.1.  Having made that change, there should be no deficiency row 21 versus 25, and the revenue to cost ratios (row  75) should now be the proposed ratios."]
[]
["It may also be useful to run an updated version when preparing a Draft Rate Order:"]
["Ø  At worksheet I3, modify Miscellaneous Income accounts if necessary, along with forecast capital and OM&A accounts, if any of these have changed as a result of a Decision or settlement agreement."]
["Ø  At worksheet I6.1, modify the class load forecast inputs if it has changed since the original application, at Rows 25 -27."]
["Ø  At worksheet I6.1, substitute the proposed rates at Rows 33 – 36."]
["Ø  At worksheet I8, data may need to be changed if the load forecast has been changed."]
["Ø  On worksheet O1:"]
["▪  Cell C22 should now equal 1.00 and Rows 18 and 23 should be identical."]
["▪  Cells D75 and beyond should show the newly-approved revenue to cost ratios."]
[]
["Worksheet O2"]
["Rows 14 - 17 provide information relevant to the Monthly Service Charge of each class, usually referred to as the floor (alternate versions in rows 14 and 16) and the ceiling in row 17 (based on Minimum System assumptions)"]
["Users of the model have observed that for some classes, the ceiling comes out lower than the floor, or even negative.  This occurs in situations where customer-related costs are relatively low compared to Demand-related costs, and appears to be a result of prorated depreciation on General Plant.  With this discrepancy remaining in the model, the precise calculation of the ceiling should be used with appropriate caution."]
[]
["Worksheet O3.1"]
["The purpose of this output worksheet is to provide information on the cost per unit of providing customers with transformation service.  "]
["●  Row 27, expresses the transformer costs in per kW terms.  The amount found in Row 27 is not necessarily identical to the cost that would be saved if the customer provides its own transformer.  While it is useful information, the value in Row 27 should not be presented as the sole evidence to support changing the Transformer Ownership Allowance."]
[]
["Worksheet O3.6"]
["The purpose of this output worksheet is to provide information to be used to update the provincial standard monthly charge for microFIT installations."]
["●  Check that Cell 23 is equal to O-2 Cell D132 less Cell D81, which is an update of the information that underpins the current rate; and"]
["●  Cells C24 and C25 have been added in version 2 of the model per Board Report (p. 8)."]
[]
["If the distributor intends to propose a microFIT charge based on its own costs, this will require sub-account information as per the Board’s FAQ # 18, December 23, 2010.  The information from Worksheet O-3.6 will not likely be considered relevant for approval of a non-uniform charge."]
[]
[]
["Worksheets E2 and E4"]
["Worksheet E2 shows the proportions allocated to each rate class by the various allocators.  These allocators are linked to the applicable USoA accounts in worksheet E4."]
["●  Worksheet E4 is not locked, and the user may propose to allocate any account using a different allocator than the defalt found in the model.  If the applicant is proposing to use a different allocator, please note that this would be a departure from standard policy and should be identified and explained in Exhibit 7 of the applicaiton."]
[]
["Worksheet E3"]
["The Peak Load Carrying Capability adjustment is entered at cell A14.  The default is 400 Watts.  The adjustment is related to the definition of Minimum System, i.e. categorization between customer-related and demand-related cost.  For further explanation see the Board Report EB-2005-0317."]
["●  If proposing a PLCC of other than 400 Watts, this should be identified and explained in Exhibit 7."]
[]
["Worksheet E5"]
["The purpose of this worksheet is to aid in detecting and correcting instances in which an account is not fully allocated to the rate classes.  "]
["Each cell in columns J and L should be zero.  If the calculation is not zero, and the account involved is one that affects the revenue requirement (highlighted in column A of I-3) the reason for the discrepancy should be traced"]

{"sheet":"I1 Intro","index":1,"n_rows":70,"n_cols":20,"rows_kept":70,"cut":false,"hidden":false,"merged":[[50,0,64,0],[51,3,51,6],[55,3,55,6],[56,3,56,6],[63,3,63,6],[62,3,62,6],[57,3,57,6],[58,3,58,6],[59,3,59,6],[65,0,69,0],[68,3,68,6],[65,3,65,6],[66,3,66,6],[69,3,69,6],[67,3,67,6],[49,3,49,6],[45,3,45,6],[43,3,43,6],[64,3,64,6],[61,3,61,6],[50,3,50,6],[42,3,42,6],[44,3,44,6],[14,0,14,1],[15,2,15,3],[17,2,17,3],[19,2,19,3],[21,2,21,3],[25,0,25,6],[28,0,28,7],[38,0,49,0],[38,3,38,6],[46,3,46,6],[47,3,47,6],[48,3,48,6],[39,3,39,6],[40,3,40,6],[41,3,41,6],[0,1,0,3],[0,4,0,6],[1,1,1,6],[8,2,8,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EB-2006-0247"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EB-2007-0001"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EB-2007-0002"]
[null,"Sheet I1 Utility Information Sheet",null,null,null,null,"Version",3.2,null,null,null,null,null,null,null,null,null,null,null,"EB-2007-0003"]
[]
[]
[]
[]
[null,"Name of LDC:","DRAFT TO UoW - Waterloo North Hydro Inc"]
[]
[null,"Application EB Number:","EB-2015-0108"]
[]
[null,"Date of Application:"]
[]
["Contact Information:"]
[null,"Name:","Albert P. Singh"]
[]
[null,"Title:","Vice President Administration & CFO"]
[]
[null,"Phone Number:","519-888-5542"]
[]
[null,"E-Mail Address:","asingh@wnhydro.com"]
[]
[]
["Copyright"]
["This cost allocation model is protected by copyright and is being made available to you solely for the purpose of preparing or reviewing an cost allocation filing.   You may use and copy this cost allocation model for that purpose, and provide a copy of this cost allocation model to any person that is advising or assisting you in that regard.  Except as indicated above, any copying, reproduction, publication, sale, adaptation, translation, modification, reverse engineering or other use or dissemination of this cost allocation model without the express written consent of the Ontario Energy Board is prohibited.  If you provide a copy of this cost allocation model to a person that is advising or assisting you in preparing or reviewing a cost allocation filing, you must ensure that the person understands and agrees to the restrictions noted above. "]
[]
[]
["**Please Note:  Colour Coding Legend **"]
[null,null,"Input Cells"]
[null,null,"Output Cells"]
[null,null,"Exhibition"]
[null,null,"Brought Forward","Brought Forward"]
[null,null,"Calculation","Calculation"]
[null,null,"Diagnostic "]
[]
["Brief Description of Each Worksheet's Function"]
[]
["INPUTS","I1","Intro","Brief explanation of what the pages do."]
[null,"I2","LDC data and Classes","Enter LDC specific information and number of classes etc"]
[null,"I3","TB Data","Forecast Trial Balance"]
[null,"I4","BO ASSETS","Break out assets into detail functions - bulk deliver, primary and secondary"]
[null,"I5.1","Misc Data","Input for miscellaneous data where necessary - TBD"]
[null,"I5.2","Weighting Factors","Invput for weighting factors to be applied to billing and services"]
[null,"I6.1","Revenue","Input rates and volumes for working up revenue"]
[null,"I6.2","Customer Data","Input customer related data for generating customer allocators"]
[null,"I7.1","Meter Capital","Input meter related data for calculating capital costs weighing factors"]
[null,"I7.2","Meter Reading","Input meter related data for calculating meter reading weighing factors"]
[null,"I8","Demand Data","Input demand allocators using load data and making LDC specific adjustments"]
[null,"I9","Direct Allocation"]
["OUTPUTS","O1","Revenue to cost","Output showing revenue to cost ratios, inter class subsidy etc."]
[null,"O2","Fixed Charge","Output showing the range for the Basic Customer charge - TBD"]
[null,"O2.1","Line Transformer PLCC Adjustment"]
[null,"O2.2","Primary Cost PLCC Adjustment"]
[null,"O2.3","Secondary Cost PLCC Adjustment"]
[null,"O3.1","Line Tran Unit Cost"]
[null,"O3.2","Substat Tran Unit Cost "]
[null,"O3.3","Primary Cost Pool"]
[null,"O3.4","Secondary Cost Pool"]
[null,"O3.5","USL Metering Credit"]
[null,"O3.6","MicroFIT Charges"]
[null,"O4","Summary by Class","Output showing summary of all allocation by class and by US of A"]
[null,"O5","Detail by Class","Output showing details of individual allocation by class and by USofA"]
[null,"O6","Source Data for E2"]
[null,"O7","Amortization"]
["EXHIBITS","E1","Categorization","Exhibit showing how costs are categorized"]
[null,"E2","Allocation Factors","Exhibit summarizing all allocation factors created in I5 to I8 and present the findings in percentages"]
[null,"E3","PLCC","Backup documentation for calculating Peak Load Carrying Capability."]
[null,"E4","Trial Balance Index","Exhibit showing 1. how accounts are grouped for reporting, how accounts are categorized and how accounts are allocated"]
[null,"E5","Reconciliation","Exhibit showing reconciliation of accounts included and excluded from the allocation study to TB balance"]

{"sheet":"I2 LDC class","index":2,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[[8,2,8,6],[0,2,0,3],[15,0,16,1],[16,2,16,4],[14,2,14,4]]}
[]
[]
[]
[null,null,{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[null,null,"Sheet I2 Class Selection  -",{"$f":"C17","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Please input the date on which this Run of the model was prepared or submitted"]
[]
[null,null,"Please provide summary identification of this Run"]
[null,null," "]
[]
[null,null,null,"Utility's Class Definition ","Current"]
[null,1,"Residential",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,2,"GS <50",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,3,"GS>50-Regular",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,4,"GS> 50-TOU",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,5,"GS >50-Intermediate",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,6,"Large Use >5MW",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,7,"Street Light",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,8,"Sentinel",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,9,"Unmetered Scattered Load",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,10,"Embedded Distributor",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,11,"Back-up/Standby Power",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,12,"Rate Class 1",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,13,"Rate class 2",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,14,"Rate class 3",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,15,"Rate class 4",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,16,"Rate class 5",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,17,"Rate class 6",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,18,"Rate class 7",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,19,"Rate class 8",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,20,"Rate class 9",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[]
[]
[]
[]
["**","Space available for additional information about this run"]

{"sheet":"I3 TB Data","index":3,"n_rows":532,"n_cols":18,"rows_kept":532,"cut":false,"hidden":false,"merged":[[14,3,14,4],[485,1,485,3],[481,5,481,6],[17,0,17,7],[15,3,15,4],[0,0,0,5],[1,1,1,5],[9,3,9,4],[10,3,10,4],[13,3,13,4],[11,3,11,4],[2,1,2,5],[3,1,3,5],[12,3,12,4]]}
[]
[]
[null,{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[]
[null,{"$f":"\"Sheet I3 Trial Balance Data \"","v":"Sheet I3 Trial Balance Data "}]
[]
[]
["Comparisons with RRWF"]
[null,"RRWF Reference:"]
[null,"9. cel lF23",null,"Return on Deemed Equity",null,8090209.1921304055]
[null,"9. cell F19",null,"Income Taxes (Grossed up)",null,803815.38987286913]
[null,"9. cell F22",null,"Deemed Interest Expense",null,5337309.1871609986]
[null,"9. cell F25",null,"Service Revenue Requirement ",null,36594073.537025072,"From this Sheet","Differences?","Rev Def D10"]
[null,null,null,"Revenue Requirement to be Used in this model ($)",null,{"$f":"ROUND(F13,0)","v":36594074},{"$f":"IF(ISERROR(ROUND(F10+F11+F12+SUM(H364:H378) + SUM(H380:H398)+H402+ SUM(H412:H444) + SUM(H447:H449) + SUM(H452:H454)+H465+SUM(H469:H472)+SUM(G364:G378) + SUM(G380:G398)+G402+ SUM(G412:G444) + SUM(G447:G449) + SUM(G452:G454)+G465+SUM(G469:G472),0)), \"Error\", ROUND(F10+F11+F12+SUM(H364:H378) + SUM(H380:H398)+H402+ SUM(H412:H444) + SUM(H447:H449) + SUM(H452:H454)+H465+SUM(H469:H472)+SUM(G364:G378) + SUM(G380:G398)+G402+ SUM(G412:G444) + SUM(G447:G449) + SUM(G452:G454)+G465+SUM(G469:G472),0))","v":36594074},{"$f":"IF(ROUND(F14-G14,-1)=0,\"Rev Req Matches\", \"Rev Req does not match\")","v":"Rev Req Matches"},{"$f":"+F14-G14","v":0}]
[null,"9. cell G19",null,"Rate Base ($)",null,217478741.72393563]
[null,null,null,"Rate Base to be Used in this model ($)",null,{"$f":"ROUND(F15,0)","v":217478742},{"$f":"ROUND(H84+H105+SUM(H133:H147)+SUM(H151:H164)+SUM(H166:H168) + SUM(H170:H173) +H177+ H183+H184+G84+G105+SUM(G133:G147)+SUM(G151:G164)+SUM(G166:G168) + SUM(G170:G173) +G177+ G183+G184+(F14-F10-F11-F12-SUM(H447:H449)-SUM(G447:G449) + SUM(H332:H336)+H338+H341+H342+H343+H446+SUM(G332:G336)+G338+G341+G342+G343+ G446-G452-G453-G454-H452-H453-H454) * '[1]I5.1 Misc Data'!$D$19,0)","v":217478742},{"$f":"IF(ROUND(F16-G16,-1)=0,\"Rate Base Matches\",\"Rate Base does not match\")","v":"Rate Base Matches"},{"$f":"+F16-G16","v":0},null,{"$f":"J16*(100/15)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"+I16/0.13","v":0}]
["Uniform System of Accounts - Detail Accounts"]
["USoA Account #","Accounts",null,"Forecast Financial Statement","Model Adjustments","Reclassify accounts","Direct Allocation","Reclassified Balance"]
[1005,"Cash",null,null,null,null,null,{"$f":"+D20+E20+F20-G20","v":0},null,"Unclassified Asset"]
[1010,"Cash Advances and Working Funds",null,null,null,null,null,{"$f":"+D21+E21+F21-G21","v":0},null,"Unclassified Asset"]
[1020,"Interest Special Deposits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1030,"Dividend Special Deposits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1040,"Other Special Deposits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1060,"Term Deposits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1070,"Current Investments",null,null,null,null,null,0,null,"Unclassified Asset"]
[1100,"Customer Accounts Receivable",null,null,null,null,null,0,null,"Unclassified Asset"]
[1102,"Accounts Receivable - Services",null,null,null,null,null,0,null,"Unclassified Asset"]
[1104,"Accounts Receivable - Recoverable Work",null,null,null,null,null,0,null,"Unclassified Asset"]
[1105,"Accounts Receivable - Merchandise, Jobbing, etc.",null,null,null,null,null,0,null,"Unclassified Asset"]
[1110,"Other Accounts Receivable",null,null,null,null,null,0,null,"Unclassified Asset"]
[1120,"Accrued Utility Revenues",null,null,null,null,null,0,null,"Unclassified Asset"]
[1130,"Accumulated Provision for Uncollectible Accounts--Credit",null,null,null,null,null,0,null,"Unclassified Asset"]
[1140,"Interest and Dividends Receivable",null,null,null,null,null,0,null,"Unclassified Asset"]
[1150,"Rents Receivable",null,null,null,null,null,0,null,"Unclassified Asset"]
[1170,"Notes Receivable",null,null,null,null,null,0,null,"Unclassified Asset"]
[1180,"Prepayments",null,null,null,null,null,0,null,"Unclassified Asset"]
[1190,"Miscellaneous Current and Accrued Assets",null,null,null,null,null,0,null,"Unclassified Asset"]
[1200,"Accounts Receivable from Associated Companies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1210,"Notes Receivable from Associated Companies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1305,"Fuel Stock",null,null,null,null,null,0,null,"Unclassified Asset"]
[1330,"Plant Materials and Operating Supplies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1340,"Merchandise",null,null,null,null,null,0,null,"Unclassified Asset"]
[1350,"Other Materials and Supplies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1405,"Long Term Investments in Non-Associated Companies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1408,"Long Term Receivable - Street Lighting Transfer",null,null,null,null,null,0,null,"Unclassified Asset"]
[1410,"Other Special or Collateral Funds",null,null,null,null,null,0,null,"Unclassified Asset"]
[1415,"Sinking Funds",null,null,null,null,null,0,null,"Unclassified Asset"]
[1425,"Unamortized Debt Expense",null,null,null,null,null,0,null,"Unclassified Asset"]
[1445,"Unamortized Discount on Long-Term Debt--Debit",null,null,null,null,null,0,null,"Unclassified Asset"]
[1455,"Unamortized Deferred Foreign Currency Translation Gains and Losses",null,null,null,null,null,0,null,"Unclassified Asset"]
[1460,"Other Non-Current Assets",null,null,null,null,null,0,null,"Unclassified Asset"]
[1465,"O.M.E.R.S. Past Service Costs",null,null,null,null,null,0,null,"Unclassified Asset"]
[1470,"Past Service Costs - Employee Future Benefits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1475,"Past Service Costs - Other Pension Plans",null,null,null,null,null,0,null,"Unclassified Asset"]
[1480,"Portfolio Investments - Associated Companies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1485,"Investment in Associated Companies - Significant Influence",null,null,null,null,null,0,null,"Unclassified Asset"]
[1490,"Investment in Subsidiary Companies",null,null,null,null,null,0,null,"Unclassified Asset"]
[1505,"Unrecovered Plant and Regulatory Study Costs",null,null,null,null,null,0,null,"Unclassified Asset"]
[1508,"Other Regulatory Assets",null,null,null,null,null,0,null,"Unclassified Asset"]
[1510,"Preliminary Survey and Investigation Charges",null,null,null,null,null,0,null,"Unclassified Asset"]
[1515,"Emission Allowance Inventory",null,null,null,null,null,0,null,"Unclassified Asset"]
[1516,"Emission Allowances Withheld",null,null,null,null,null,0,null,"Unclassified Asset"]
[1518,"RCVARetail",null,null,null,null,null,0,null,"Unclassified Asset"]
[1520,"Power Purchase Variance Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1521,"Special Purpose Charge Assessment Variance Account",null,null,null,null,null,{"$f":"+D66+E66+F66-G66","v":0},null,"Unclassified Asset"]
[1525,"Miscellaneous Deferred Debits",null,null,null,null,null,0,null,"Unclassified Asset"]
[1530,"Deferred Losses from Disposition of Utility Plant",null,null,null,null,null,0,null,"Unclassified Asset"]
[1531,"Renewable Connection Capital Deferral Account",null,null,null,null,null,{"$f":"+D69+E69+F69-G69","v":0},null,"Unclassified Asset"]
[1532,"Renewable Connection OM&A Deferral Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1533,"Renewable Connection Funding Adder Deferral Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1534,"Smart Grid Capital Deferral Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1535,"Smart Grid OM&A Deferral Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1536,"Smart Grid Funding Adder Deferral Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1540,"Unamortized Loss on Reacquired Debt",null,null,null,null,null,0,null,"Unclassified Asset"]
[1545,"Development Charge Deposits/ Receivables",null,null,null,null,null,0,null,"Unclassified Asset"]
[1548,"RCVASTR",null,null,null,null,null,0,null,"Unclassified Asset"]
[1550,"LV Variance Account",null,null,null,null,null,{"$f":"+D78+E78+F78-G78","v":0},null,"Unclassified Asset"]
[1555,"Smart Meter Capital and Recovery Variance Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1556,"Smart Meter OM&A Variance Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1560,"Deferred Development Costs",null,null,null,null,null,0,null,"Unclassified Asset"]
[1562,"Deferred Payments in Lieu of Taxes",null,null,null,null,null,0,null,"Unclassified Asset"]
[1563,"Account 1563 - Deferred PILs Contra Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1565,"Conservation and Demand Management Expenditures and Recoveries",null,null,null,null,null,0,null,"CDM Expenditures and Recoveries"]
[1566,"CDM Contra Account",null,null,null,null,null,{"$f":"+D85+E85+F85-G85","v":0},null,"Unclassified Asset"]
[1567,"Bd-approved CDM Variance Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1568,"LRAM Variance Account ",null,null,null,null,null,0,null,"Unclassified Asset"]
[1570,"Qualifying Transition Costs",null,null,null,null,null,0,null,"Unclassified Asset"]
[1571,"Pre-market Opening Energy Variance",null,null,null,null,null,0,null,"Unclassified Asset"]
[1572,"Extraordinary Event Costs",null,null,null,null,null,0,null,"Unclassified Asset"]
[1574,"Deferred Rate Impact Amounts",null,null,null,null,null,0,null,"Unclassified Asset"]
[1575,"IFRS -CGAAP Transition PP&E Amounts",null,null,null,null,null,{"$f":"+D92+E92+F92-G92","v":0},null,"Unclassified Asset"]
[1576,"Accounting Changes under CGAAP",null,null,null,null,null,{"$f":"+D93+E93+F93-G93","v":0},null,"Unclassified Asset",null,null,null,null,null,null,"New row"]
[1580,"RSVAWMS",null,null,null,null,null,0,null,"Unclassified Asset"]
[1582,"RSVAONE-TIME",null,null,null,null,null,0,null,"Unclassified Asset"]
[1584,"RSVANW",null,null,null,null,null,0,null,"Unclassified Asset"]
[1586,"RSVACN",null,null,null,null,null,0,null,"Unclassified Asset"]
[1588,"RSVAPOWER",null,null,null,null,null,0,null,"Unclassified Asset"]
[1589,"RSVA-GA",null,null,null,null,null,{"$f":"+D99+E99+F99-G99","v":0},null,"Unclassified Asset"]
[1590,"Recovery of Regulatory Asset Balances",null,null,null,null,null,{"$f":"+D100+E100+F100-G100","v":0},null,"Unclassified Asset"]
[1592,"2006 PILs Variance",null,null,null,null,null,{"$f":"+D101+E101+F101-G101","v":0},null,"Unclassified Asset"]
[1595,"Reg Balance Control Account",null,null,null,null,null,0,null,"Unclassified Asset"]
[1605,"Electric Plant in Service - Control Account",null,null,null,null,null,{"$f":"+D103+E103+F103-G103","v":0},null,"Unclassified Asset"]
[1606,"Organization",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1608,"Franchises and Consents",null,null,null,null,null,0,null,"Other Distribution Assets"]
[1610,"Miscellaneous Intangible Plant",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1615,"Land",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1616,"Land Rights",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1620,"Buildings and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1630,"Leasehold Improvements",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1635,"Boiler Plant Equipment",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1640,"Engines and Engine-Driven Generators",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1645,"Turbogenerator Units",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1650,"Reservoirs, Dams and Waterways",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1655,"Water Wheels, Turbines and Generators",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1660,"Roads, Railroads and Bridges",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1665,"Fuel Holders, Producers and Accessories",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1670,"Prime Movers",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1675,"Generators",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1680,"Accessory Electric Equipment",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1685,"Miscellaneous Power Plant Equipment",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1705,"Land",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1706,"Land Rights",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1708,"Buildings and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1710,"Leasehold Improvements",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1715,"Station Equipment",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1720,"Towers and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1725,"Poles and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1730,"Overhead Conductors and Devices",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1735,"Underground Conduit",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1740,"Underground Conductors and Devices",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1745,"Roads and Trails",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1805,"Land",null,2323796.4599999995,null,null,null,2323796.4599999995,null,"Land and Buildings"]
[1806,"Land Rights",null,718809.04999999993,null,null,null,718809.04999999993,null,"Land and Buildings"]
[1808,"Buildings and Fixtures",null,30521238.141464252,null,null,null,30521238.141464252,null,"Land and Buildings"]
[1810,"Leasehold Improvements",null,null,null,null,null,0,null,"Land and Buildings"]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",null,32918006.820000004,null,null,null,32918006.820000004,null,"TS Primary Above 50"]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",null,5275482.9699999988,null,null,null,5275482.9699999988,null,"DS"]
[1825,"Storage Battery Equipment",null,null,null,null,null,0,null,"Other Distribution Assets"]
[1830,"Poles, Towers and Fixtures",null,70521502.905299991,null,null,null,70521502.905299991,null,"Poles, Wires"]
[1835,"Overhead Conductors and Devices",null,39929633.236399993,null,null,null,39929633.236399993,null,"Poles, Wires"]
[1840,"Underground Conduit",null,19241431.27449999,null,null,null,19241431.27449999,null,"Poles, Wires"]
[1845,"Underground Conductors and Devices",null,44235663.803099975,null,null,null,44235663.803099975,null,"Poles, Wires"]
[1850,"Line Transformers",null,59535619.354099967,null,null,null,59535619.354099967,null,"Line Transformers"]
[1855,"Services",null,26931809.568600003,null,null,null,26931809.568600003,null,"Services and Meters"]
[1860,"Meters",null,14300257.300000004,null,null,null,14300257.300000004,null,"Services and Meters"]
[null,"blank row"]
[1865,"Other Installations on Customer's Premises",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1870,"Leased Property on Customer Premises",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1875,"Street Lighting and Signal Systems",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1905,"Land",null,null,null,null,null,0,null,"Land and Buildings"]
[1906,"Land Rights",null,null,null,null,null,0,null,"Land and Buildings"]
[1908,"Buildings and Fixtures",null,null,null,null,null,0,null,"General Plant"]
[1910,"Leasehold Improvements",null,null,null,null,null,0,null,"General Plant"]
[1915,"Office Furniture and Equipment",null,1580629.68,null,null,null,1580629.68,null,"Equipment"]
[1920,"Computer Equipment - Hardware",null,4289114.38,null,null,null,4289114.38,null,"IT Assets"]
[1925,"Computer Software",null,7259595.3900000006,null,null,null,7259595.3900000006,null,"IT Assets"]
[1930,"Transportation Equipment",null,9277839.4700000007,null,null,null,9277839.4700000007,null,"Equipment"]
[1935,"Stores Equipment",null,542505.82000000007,null,null,null,542505.82000000007,null,"Equipment"]
[1940,"Tools, Shop and Garage Equipment",null,1485861.1999999997,null,null,null,1485861.1999999997,null,"Equipment"]
[1945,"Measurement and Testing Equipment",null,953704.02,null,null,null,953704.02,null,"Equipment"]
[1950,"Power Operated Equipment",null,null,null,null,null,0,null,"Equipment"]
[1955,"Communication Equipment",null,944262.97000000009,null,null,null,944262.97000000009,null,"Equipment"]
[1960,"Miscellaneous Equipment",null,2641900.253,null,null,null,2641900.253,null,"Equipment"]
[1965,"Water Heater Rental Units",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1970,"Load Management Controls - Customer Premises",null,null,null,null,null,0,null,"Other Distribution Assets"]
[1975,"Load Management Controls - Utility Premises",null,null,null,null,null,0,null,"Other Distribution Assets"]
[1980,"System Supervisory Equipment",null,5039924.6099999994,null,null,null,{"$f":"+D168+E168+F168-G168","v":5039924.6099999994},null,"Other Distribution Assets"]
[1985,"Sentinel Lighting Rental Units",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[1990,"Other Tangible Property",null,null,null,null,null,0,null,"Other Distribution Assets"]
["1995/2440","Contributions and Grants - Credit",null,-39484351.009999998,null,null,null,-39484351.009999998,null,"Contributions and Grants"]
[2005,"Property Under Capital Leases",null,null,null,null,null,0,null,"Other Distribution Assets"]
[2010,"Electric Plant Purchased or Sold",null,null,null,null,null,0,null,"Other Distribution Assets"]
[2020,"Experimental Electric Plant Unclassified",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2030,"Electric Plant and Equipment Leased to Others",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2040,"Electric Plant Held for Future Use",null,834656,null,null,null,834656,null,"Non-Distribution Asset"]
[2050,"Completed Construction Not Classified--Electric",null,null,null,null,null,0,null,"Other Distribution Assets"]
[2055,"Construction Work in Progress",null,1703554.833333333,null,null,null,1703554.833333333,null,"Non-Distribution Asset"]
[2060,"Electric Plant Acquisition Adjustment",null,null,null,null,null,0,null,"Unclassified Asset"]
[2065,"Other Electric Plant Adjustment",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2070,"Other Utility Plant",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2075,"Non-Utility Property Owned or Under Capital Leases",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",null,-146617357.28757501,null,null,null,-146617357.28757501,null,"Accumulated Amortization"]
[2120,"Accumulated Amortization of Electric Utility Plant - Intangibles",null,null,null,null,null,0,null,"Accumulated Amortization"]
[2140,"Accumulated Amortization of Electric Plant Acquisition Adjustment",null,null,null,null,null,0,null,"Unclassified Asset"]
[2160,"Accumulated Amortization of Other Utility Plant",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2180,"Accumulated Amortization of Non-Utility Property",null,null,null,null,null,0,null,"Non-Distribution Asset"]
[2205,"Accounts Payable",null,null,null,null,null,0,null,"Liability"]
[2208,"Customer Credit Balances",null,null,null,null,null,0,null,"Liability"]
[2210,"Current Portion of Customer Deposits",null,null,null,null,null,0,null,"Liability"]
[2215,"Dividends Declared",null,null,null,null,null,0,null,"Liability"]
[2220,"Miscellaneous Current and Accrued Liabilities",null,null,null,null,null,0,null,"Liability"]
[2225,"Notes and Loans Payable",null,null,null,null,null,0,null,"Liability"]
[2240,"Accounts Payable to Associated Companies",null,null,null,null,null,0,null,"Liability"]
[2242,"Notes Payable to Associated Companies",null,null,null,null,null,0,null,"Liability"]
[2250,"Debt Retirement Charges( DRC) Payable",null,null,null,null,null,0,null,"Liability"]
[2252,"Transmission Charges Payable",null,null,null,null,null,0,null,"Liability"]
[2254,"Electrical Safety Authority Fees Payable",null,null,null,null,null,0,null,"Liability"]
[2256,"Independent Market Operator Fees and Penalties Payable",null,null,null,null,null,0,null,"Liability"]
[2260,"Current Portion of Long Term Debt",null,null,null,null,null,0,null,"Liability"]
[2262,"Ontario Hydro Debt - Current Portion",null,null,null,null,null,0,null,"Liability"]
[2264,"Pensions and Employee Benefits - Current Portion",null,null,null,null,null,0,null,"Liability"]
[2268,"Accrued Interest on Long Term Debt",null,null,null,null,null,0,null,"Liability"]
[2270,"Matured Long Term Debt",null,null,null,null,null,0,null,"Liability"]
[2272,"Matured Interest on Long Term Debt",null,null,null,null,null,0,null,"Liability"]
[2285,"Obligations Under Capital Leases--Current",null,null,null,null,null,0,null,"Liability"]
[2290,"Commodity Taxes",null,null,null,null,null,0,null,"Liability"]
[2292,"Payroll Deductions / Expenses Payable",null,null,null,null,null,0,null,"Liability"]
[2294,"Accrual for Taxes, Payments in Lieu of Taxes, Etc.",null,null,null,null,null,0,null,"Liability"]
[2296,"Future Income Taxes - Current",null,null,null,null,null,0,null,"Liability"]
[2305,"Accumulated Provision for Injuries and Damages",null,null,null,null,null,0,null,"Liability"]
[2306,"Employee Future Benefits",null,null,null,null,null,0,null,"Liability"]
[2308,"Other Pensions - Past Service Liability",null,null,null,null,null,0,null,"Liability"]
[2310,"Vested Sick Leave Liability",null,null,null,null,null,0,null,"Liability"]
[2315,"Accumulated Provision for Rate Refunds",null,null,null,null,null,0,null,"Liability"]
[2320,"Other Miscellaneous Non-Current Liabilities",null,null,null,null,null,0,null,"Liability"]
[2325,"Obligations Under Capital Lease--Non-Current",null,null,null,null,null,0,null,"Liability"]
[2330,"Development Charge Fund",null,null,null,null,null,0,null,"Liability"]
[2335,"Long Term Customer Deposits",null,null,null,null,null,0,null,"Liability"]
[2340,"Collateral Funds Liability",null,null,null,null,null,0,null,"Liability"]
[2345,"Unamortized Premium on Long Term Debt",null,null,null,null,null,0,null,"Liability"]
[2348,"O.M.E.R.S. - Past Service Liability - Long Term Portion",null,null,null,null,null,0,null,"Liability"]
[2350,"Future Income Tax - Non-Current",null,null,null,null,null,0,null,"Liability"]
[2405,"Other Regulatory Liabilities",null,null,null,null,null,0,null,"Liability"]
[2410,"Deferred Gains from Disposition of Utility Plant",null,null,null,null,null,0,null,"Liability"]
[2415,"Unamortized Gain on Reacquired Debt",null,null,null,null,null,0,null,"Liability"]
[2425,"Other Deferred Credits",null,null,null,null,null,0,null,"Liability"]
[2435,"Accrued Rate-Payer Benefit",null,null,null,null,null,0,null,"Liability"]
[2505,"Debentures Outstanding - Long Term Portion",null,null,null,null,null,0,null,"Liability"]
[2510,"Debenture Advances",null,null,null,null,null,0,null,"Liability"]
[2515,"Reacquired Bonds",null,null,null,null,null,0,null,"Liability"]
[2520,"Other Long Term Debt",null,null,null,null,null,{"$f":"+D232+E232+F232-G232","v":0},null,"Liability"]
[2525,"Term Bank Loans - Long Term Portion",null,null,null,null,null,0,null,"Liability"]
[2530,"Ontario Hydro Debt Outstanding - Long Term Portion",null,null,null,null,null,0,null,"Liability"]
[2550,"Advances from Associated Companies",null,null,null,null,null,0,null,"Liability"]
[3005,"Common Shares Issued",null,null,null,null,null,0,null,"Equity"]
[3008,"Preference Shares Issued",null,null,null,null,null,0,null,"Equity"]
[3010,"Contributed Surplus",null,null,null,null,null,0,null,"Equity"]
[3020,"Donations Received",null,null,null,null,null,0,null,"Equity"]
[3022,"Development Charges Transferred to Equity",null,null,null,null,null,0,null,"Equity"]
[3026,"Capital Stock Held in Treasury",null,null,null,null,null,0,null,"Equity"]
[3030,"Miscellaneous Paid-In Capital",null,null,null,null,null,0,null,"Equity"]
[3035,"Installments Received on Capital Stock",null,null,null,null,null,0,null,"Equity"]
[3040,"Appropriated Retained Earnings",null,null,null,null,null,0,null,"Equity"]
[3045,"Unappropriated Retained Earnings",null,null,null,null,null,0,null,"Equity"]
[3046,"Balance Transferred From Income",null,null,{"$f":"-D246","v":0},null,{"$f":"'I9 Direct Allocation'!D151","v":0},{"$f":"-(F10-G246)","v":-8090209.1921304055},null,"Equity"]
[3047,"Appropriations of Retained Earnings - Current Period",null,null,null,null,null,0,null,"Equity"]
[3048,"Dividends Payable-Preference Shares",null,null,null,null,null,0,null,"Equity"]
[3049,"Dividends Payable-Common Shares",null,null,null,null,null,0,null,"Equity"]
[3055,"Adjustment to Retained Earnings",null,null,null,null,null,0,null,"Equity"]
[3065,"Unappropriated Undistributed Subsidiary Earnings",null,null,null,null,null,0,null,"Equity"]
[3075,"Non-Utility Shareholders' Equity",null,null,null,null,null,{"$f":"+D252+E252+F252-G252","v":0},null,"Equity"]
[4006,"Residential Energy Sales",null,-39297995.292972773,null,null,null,-39297995.292972773,null,"Sales of Electricity"]
[4010,"Commercial Energy Sales",null,null,null,null,null,0,null,"Sales of Electricity"]
[4015,"Industrial Energy Sales",null,null,null,null,null,0,null,"Sales of Electricity"]
[4020,"Energy Sales to Large Users",null,-9123469.6558188833,null,null,null,-9123469.6558188833,null,"Sales of Electricity"]
[4025,"Street Lighting Energy Sales",null,-751634.38887881627,null,null,null,-751634.38887881627,null,"Sales of Electricity"]
[4030,"Sentinel Lighting Energy Sales",null,null,null,null,null,0,null,"Sales of Electricity"]
[4035,"General Energy Sales",null,-92498785.315663055,null,null,null,-92498785.315663055,null,"Sales of Electricity"]
[4040,"Other Energy Sales to Public Authorities",null,null,null,null,null,0,null,"Sales of Electricity"]
[4045,"Energy Sales to Railroads and Railways",null,null,null,null,null,0,null,"Sales of Electricity"]
[4050,"Revenue Adjustment",null,null,null,null,null,0,null,"Sales of Electricity"]
[4055,"Energy Sales for Resale",null,null,null,null,null,0,null,"Sales of Electricity"]
[4060,"Interdepartmental Energy Sales",null,null,null,null,null,0,null,"Sales of Electricity"]
[4062,"Billed WMS",null,-8476474.1673867833,null,null,null,-8476474.1673867833,null,"Sales of Electricity"]
[4064,"Billed-One-Time   SME- 4076",null,-505829.76,null,null,null,-505829.76,null,"Sales of Electricity"]
[4066,"Billed NW",null,-10190602.728020998,null,null,null,-10190602.728020998,null,"Sales of Electricity"]
[4068,"Billed CN",null,-3222585.3953379998,null,null,null,-3222585.3953379998,null,"Sales of Electricity"]
["4069 4075","Billed LV",null,-272000,null,null,null,-272000,null,"Sales of Electricity"]
[4080,"Distribution Services Revenue",null,35412467.493911721,1041586.1314831674,null,null,36454053.625394888,null,"Distribution Services Revenue"]
[4082,"Retail Services Revenues",null,-29000,null,null,null,-29000,"OM&A","Other Distribution Revenue"]
[4084,"Service Transaction Requests (STR) Revenues",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4086,"SSS Admin Charge",null,-156000,null,null,null,{"$f":"+D273+E273+F273-G273","v":-156000},"CCA","Other Distribution Revenue"]
[4090,"Electric Services Incidental to Energy Sales",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4105,"Transmission Charges Revenue",null,null,null,null,null,0,null,"Other Revenue - Unclassified"]
[4110,"Transmission Services Revenue",null,null,null,null,null,0,null,"Other Revenue - Unclassified"]
[4205,"Interdepartmental Rents",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4210,"Rent from Electric Property",null,-256383,null,null,null,-256383,"POLE","Other Distribution Revenue"]
[4215,"Other Utility Operating Income",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4220,"Other Electric Revenues",null,-4300,null,null,null,-4300,"OM&A","Other Distribution Revenue"]
[4225,"Late Payment Charges",null,-242900,null,null,null,-242900,"LPHA","Late Payment Charges"]
[4230,"Sales of Water and Water Power",null,null,null,null,null,0,null,"Other Revenue - Unclassified"]
[4235,"Miscellaneous Service Revenues",null,null,null,null,null,0,null,"Specific Service Charges"]
["4235-1","Account Set Up Charges - 0000-423-5016",null,-240200,null,null,null,-240200,"CWNB","Specific Service Charges"]
["4235-90","Miscellaneous Service Revenues - Residual",null,{"$f":"-315500-D284","v":-75300},null,null,null,-75300,"OM&A","Specific Service Charges"]
[4240,"Provision for Rate Refunds",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4245,"Government Assistance Directly Credited to Income",null,null,null,null,null,0,"OM&A","Other Distribution Revenue"]
[4305,"Regulatory Debits",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4310,"Regulatory Credits",null,-7776,null,null,null,-7776,"OM&A","Other Income & Deductions"]
[4315,"Revenues from Electric Plant Leased to Others",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4320,"Expenses of Electric Plant Leased to Others",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4324,"Special Purpose Charge Recovery",null,null,null,null,null,{"$f":"+D292+E292+F292-G292","v":0},null,"Other Revenue - Unclassified"]
[4325,"Revenues from Merchandise, Jobbing, Etc.",null,null,null,null,null,0,"O&M","Other Income & Deductions"]
[4330,"Costs and Expenses of Merchandising, Jobbing, Etc.",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4335,"Profits and Losses from Financial Instrument Hedges",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4340,"Profits and Losses from Financial Instrument Investments",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4345,"Gains from Disposition of Future Use Utility Plant",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4350,"Losses from Disposition of Future Use Utility Plant",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4355,"Gain on Disposition of Utility and Other Property",null,null,null,null,null,0,"O&M","Other Income & Deductions"]
[4360,"Loss on Disposition of Utility and Other Property",null,10987,null,null,null,10987,"OM&A","Other Income & Deductions"]
[4365,"Gains from Disposition of Allowances for Emission",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4370,"Losses from Disposition of Allowances for Emission",null,null,null,null,null,{"$f":"+D302+E302+F302-G302","v":0},"OM&A","Other Income & Deductions"]
[4375,"Revenues from Non-Utility Operations",null,-3058784.1,null,null,null,-3058784.1,"O&M","Other Revenue - Unclassified"]
[4380,"Expenses of Non-Utility Operations",null,3010050.1,null,null,null,3010050.1,"OM&A","Other Revenue - Unclassified"]
[4385,"Non-Utility Rental Income",null,null,null,null,null,0,null,"Other Revenue - Unclassified"]
[4390,"Miscellaneous Non-Operating Income",null,-125000,null,null,null,-125000,"OM&A","Other Income & Deductions"]
[4395,"Rate-Payer Benefit Including Interest",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4398,"Foreign Exchange Gains and Losses, Including Amortization",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4405,"Interest and Dividend Income",null,-7000,null,null,null,-7000,"OM&A","Other Income & Deductions"]
[4415,"Equity in Earnings of Subsidiary Companies",null,null,null,null,null,0,"OM&A","Other Income & Deductions"]
[4505,"Operation Supervision and Engineering",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4510,"Fuel",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4515,"Steam Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4520,"Steam From Other Sources",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4525,"Steam Transferred--Credit",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4530,"Electric Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4535,"Water For Power",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4540,"Water Power Taxes",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4545,"Hydraulic Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4550,"Generation Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4555,"Miscellaneous Power Generation Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4560,"Rents",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4565,"Allowances for Emissions",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4605,"Maintenance Supervision and Engineering",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4610,"Maintenance of Structures",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4615,"Maintenance of Boiler Plant",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4620,"Maintenance of Electric Plant",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4625,"Maintenance of Reservoirs, Dams and Waterways",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4630,"Maintenance of Water Wheels, Turbines and Generators",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4635,"Maintenance of Generating and Electric Plant",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4640,"Maintenance of Miscellaneous Power Generation Plant",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4705,"Power Purchased  ",null,141659002.95480162,null,null,null,141659002.95480162,null,"Power Supply Expenses (Working Capital)"]
[4708,"Charges-WMS",null,8476474.1673867833,null,null,null,8476474.1673867833,null,"Power Supply Expenses (Working Capital)"]
[4710,"Cost of Power Adjustments - SME here now",null,505829.76,null,null,null,505829.76,null,"Power Supply Expenses (Working Capital)"]
[4712,"Charges-One-Time - WCA Ded Realloc Burden Dep",null,-754013.76750000007,null,null,null,-754013.76750000007,null,"Power Supply Expenses (Working Capital)"]
[4714,"Charges-NW",null,10190602.728020998,null,null,null,10190602.728020998,null,"Power Supply Expenses (Working Capital)"]
[4715,"System Control and Load Dispatching",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[4716,"Charges-CN",null,3222585.3953379998,null,null,null,3222585.3953379998,null,"Power Supply Expenses (Working Capital)"]
[4720,"Other Expenses",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[4725,"Competition Transition Expense",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[4730,"Rural Rate Assistance Expense",null,null,null,null,null,0,null,"Power Supply Expenses (Working Capital)"]
[4750,"Charges-LV",null,272000,null,null,null,272000,null,"Power Supply Expenses (Working Capital)"]
[4751,"Charges - Smart Metering Entity Charge",null,null,null,null,null,{"$f":"+D343+E343+F343-G343","v":0},null,"Power Supply Expenses (Working Capital)"]
[4805,"Operation Supervision and Engineering",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4810,"Load Dispatching",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4815,"Station Buildings and Fixtures Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4820,"Transformer Station Equipment - Operating Labour",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4825,"Transformer Station Equipment - Operating Supplies and Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4830,"Overhead Line Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4835,"Underground Line Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4840,"Transmission of Electricity by Others",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4845,"Miscellaneous Transmission Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4850,"Rents",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4905,"Maintenance Supervision and Engineering",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4910,"Maintenance of Transformer Station Buildings and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4916,"Maintenance of Transformer Station Equipment",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4930,"Maintenance of Towers, Poles and Fixtures",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4935,"Maintenance of Overhead Conductors and Devices",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4940,"Maintenance of Overhead Lines - Right of Way",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4945,"Maintenance of Overhead Lines - Roads and Trails Repairs",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4950,"Maintenance of Overhead Lines - Snow Removal from Roads and Trails",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4960,"Maintenance of Underground Lines",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[4965,"Maintenance of Miscellaneous Transmission Plant",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5005,"Operation Supervision and Engineering",null,587988,null,null,null,587988,null,"Operation (Working Capital)"]
[5010,"Load Dispatching",null,898928,null,null,null,898928,null,"Operation (Working Capital)"]
[5012,"Station Buildings and Fixtures Expense",null,249300,null,null,null,249300,null,"Operation (Working Capital)"]
[5014,"Transformer Station Equipment - Operation Labour",null,223357,null,null,null,223357,null,"Operation (Working Capital)"]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",null,113508,null,null,null,{"$f":"+D368+E368+F368-G368","v":113508},null,"Operation (Working Capital)"]
[5016,"Distribution Station Equipment - Operation Labour",null,182289,null,null,null,182289,null,"Operation (Working Capital)"]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",null,73317,null,null,null,73317,null,"Operation (Working Capital)"]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",null,668122,null,null,null,668122,null,"Operation (Working Capital)"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",null,230961,null,null,null,230961,null,"Operation (Working Capital)"]
[5030,"Overhead Subtransmission Feeders - Operation",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5035,"Overhead Distribution Transformers- Operation",null,5444,null,null,null,5444,null,"Operation (Working Capital)"]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",null,54328,null,null,null,54328,null,"Operation (Working Capital)"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",null,32220,null,null,null,32220,null,"Operation (Working Capital)"]
[5050,"Underground Subtransmission Feeders - Operation",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5055,"Underground Distribution Transformers - Operation",null,21745,null,null,null,21745,null,"Operation (Working Capital)"]
[5060,"Street Lighting and Signal System Expense",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5065,"Meter Expense",null,395613,null,null,null,395613,null,"Operation (Working Capital)"]
[5070,"Customer Premises - Operation Labour",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5075,"Customer Premises - Materials and Expenses",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5085,"Miscellaneous Distribution Expense",null,2062261,null,null,null,2062261,null,"Operation (Working Capital)"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5096,"Other Rent",null,null,null,null,null,0,null,"Operation (Working Capital)"]
[5105,"Maintenance Supervision and Engineering",null,576135,null,null,null,576135,null,"Maintenance (Working Capital)"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",null,23756,null,null,null,23756,null,"Maintenance (Working Capital)"]
[5112,"Maintenance of Transformer Station Equipment",null,20354,null,null,null,20354,null,"Maintenance (Working Capital)"]
[5114,"Maintenance of Distribution Station Equipment",null,8538,null,null,null,8538,null,"Maintenance (Working Capital)"]
[5120,"Maintenance of Poles, Towers and Fixtures",null,245909,null,null,null,245909,null,"Maintenance (Working Capital)"]
[5125,"Maintenance of Overhead Conductors and Devices",null,123389,null,null,null,123389,null,"Maintenance (Working Capital)"]
[5130,"Maintenance of Overhead Services",null,43828,null,null,null,43828,null,"Maintenance (Working Capital)"]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",null,295020,null,null,null,295020,null,"Maintenance (Working Capital)"]
[5145,"Maintenance of Underground Conduit",null,null,null,null,null,0,null,"Maintenance (Working Capital)"]
[5150,"Maintenance of Underground Conductors and Devices",null,2167,null,null,null,2167,null,"Maintenance (Working Capital)"]
[5155,"Maintenance of Underground Services",null,199468,null,null,null,199468,null,"Maintenance (Working Capital)"]
[5160,"Maintenance of Line Transformers",null,74576,null,null,null,74576,null,"Maintenance (Working Capital)"]
[5165,"Maintenance of Street Lighting and Signal Systems",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5170,"Sentinel Lights - Labour",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5172,"Sentinel Lights - Materials and Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5175,"Maintenance of Meters",null,null,null,null,null,0,null,"Maintenance (Working Capital)"]
[5178,"Customer Installations Expenses- Leased Property",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5185,"Water Heater Rentals - Labour",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5186,"Water Heater Rentals - Materials and Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5190,"Water Heater Controls - Labour",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5192,"Water Heater Controls - Materials and Expenses",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5195,"Maintenance of Other Installations on Customer Premises",null,null,null,null,null,0,null,"Non-Distribution Expenses"]
[5205,"Purchase of Transmission and System Services",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[5210,"Transmission Charges",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[5215,"Transmission Charges Recovered",null,null,null,null,null,0,null,"Other Power Supply Expenses"]
[5305,"Supervision",null,60654,null,null,null,60654,null,"Billing and Collection (Working Capital)"]
[5310,"Meter Reading Expense",null,347805,null,null,null,347805,null,"Billing and Collection (Working Capital)"]
[5315,"Customer Billing",null,1730521,null,null,null,1730521,null,"Billing and Collection (Working Capital)"]
[5320,"Collecting",null,795611,null,null,null,795611,null,"Billing and Collection (Working Capital)"]
[5325,"Collecting- Cash Over and Short",null,null,null,null,null,0,null,"Billing and Collection (Working Capital)"]
[5330,"Collection Charges",null,-123860,null,null,null,-123860,null,"Billing and Collection (Working Capital)"]
[5335,"Bad Debt Expense",null,92000,null,null,null,92000,null,"Bad Debt Expense (Working Capital)"]
[5340,"Miscellaneous Customer Accounts Expenses",null,null,null,null,null,0,null,"Billing and Collection (Working Capital)"]
[5405,"Supervision",null,null,null,null,null,0,null,"Community Relations (Working Capital)"]
[5410,"Community Relations - Sundry",null,118700,null,null,null,118700,null,"Community Relations (Working Capital)"]
[5415,"Energy Conservation",null,null,null,null,null,0,null,"Community Relations - CDM (Working Capital)"]
[5420,"Community Safety Program",null,23500,null,null,null,23500,null,"Community Relations (Working Capital)"]
[5425,"Miscellaneous Customer Service and Informational Expenses",null,null,null,null,null,0,null,"Community Relations (Working Capital)"]
[5505,"Supervision",null,null,null,null,null,0,null,"Other Distribution Expenses"]
[5510,"Demonstrating and Selling Expense",null,null,null,null,null,0,null,"Other Distribution Expenses"]
[5515,"Advertising Expense",null,null,null,null,null,0,null,"Advertising Expenses"]
[5520,"Miscellaneous Sales Expense",null,null,null,null,null,0,null,"Other Distribution Expenses"]
[5605,"Executive Salaries and Expenses",null,614683,null,null,null,614683,null,"Administrative and General Expenses (Working Capital)"]
[5610,"Management Salaries and Expenses",null,null,null,null,null,0,null,"Administrative and General Expenses (Working Capital)"]
[5615,"General Administrative Salaries and Expenses",null,1517325.57,null,null,null,1517325.57,null,"Administrative and General Expenses (Working Capital)"]
[5620,"Office Supplies and Expenses",null,null,null,null,null,{"$f":"+D432+E432+F432-G432","v":0},null,"Administrative and General Expenses (Working Capital)"]
[5625,"Administrative Expense Transferred Credit",null,-514964,null,null,null,-514964,null,"Administrative and General Expenses (Working Capital)"]
[5630,"Outside Services Employed",null,104515,null,null,null,104515,null,"Administrative and General Expenses (Working Capital)"]
[5635,"Property Insurance",null,null,null,null,null,0,null,"Insurance Expense (Working Capital)"]
[5640,"Injuries and Damages",null,168750,null,null,null,168750,null,"Administrative and General Expenses (Working Capital)"]
[5645,"Employee Pensions and Benefits",null,391999,null,null,null,391999,null,"Administrative and General Expenses (Working Capital)"]
[5650,"Franchise Requirements",null,null,null,null,null,0,null,"Administrative and General Expenses (Working Capital)"]
[5655,"Regulatory Expenses",null,564066,null,null,null,564066,null,"Administrative and General Expenses (Working Capital)"]
[5660,"General Advertising Expenses",null,null,null,null,null,0,null,"Advertising Expenses"]
[5665,"Miscellaneous General Expenses",null,264299,null,null,null,264299,null,"Administrative and General Expenses (Working Capital)"]
[5670,"Rent",null,null,null,null,null,0,null,"Administrative and General Expenses (Working Capital)"]
[5675,"Maintenance of General Plant",null,null,null,null,null,0,null,"Administrative and General Expenses (Working Capital)"]
[5680,"Electrical Safety Authority Fees",null,111208,null,null,null,111208,null,"Administrative and General Expenses (Working Capital)"]
[5681,"Special Purpose Charge Expense",null,null,null,null,null,{"$f":"+D445+E445+F445-G445","v":0},null,"Unclassified Expenses"]
[5685,"Independent Market Operator Fees and Penalties",null,null,null,null,null,0,null,"Power Supply Expenses (Working Capital)"]
[5705,"Amortization Expense - Property, Plant, and Equipment ",null,8151672.1978607923,null,null,null,8151672.1978607923,null,"Amortization of Assets",null,null,null,null,null,null,null,"Marc:  need a formula here for ISERROR caused by dividing by F13 = 0"]
[5710,"Amortization of Limited Term Electric Plant",null,null,null,null,null,0,null,"Amortization of Assets"]
[5715,"Amortization of Intangibles and Other Electric Plant",null,null,null,null,null,0,null,"Amortization of Assets"]
[5720,"Amortization of Electric Plant Acquisition Adjustments",null,null,null,null,null,0,null,"Other Amortization - Unclassified"]
[5725,"Miscellaneous Amortization",null,null,null,null,null,0,null,"Other Amortization - Unclassified"]
[5730,"Amortization of Unrecovered Plant and Regulatory Study Costs",null,null,null,null,null,0,null,"Amortization of Assets"]
[5735,"Amortization of Deferred Development Costs",null,null,null,null,null,0,null,"Amortization of Assets"]
[5740,"Amortization of Deferred Charges",null,null,null,null,null,0,null,"Amortization of Assets"]
[6005,"Interest on Long Term Debt",null,2962385,{"$f":"-D455","v":-2962385},null,{"$f":"'I9 Direct Allocation'!D150","v":0},{"$f":"F12-G455","v":5337309.1871609986},null,"Interest Expense - Unclassifed"]
[6010,"Amortization of Debt Discount and Expense",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6015,"Amortization of Premium on Debt Credit",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6020,"Amortization of Loss on Reacquired Debt",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6025,"Amortization of Gain on Reacquired Debt--Credit",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6030,"Interest on Debt to Associated Companies",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6035,"Other Interest Expense",null,2159330,null,null,null,2159330,null,"Interest Expense - Unclassifed"]
[6040,"Allowance for Borrowed Funds Used During Construction--Credit",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6042,"Allowance For Other Funds Used During Construction",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6045,"Interest Expense on Capital Lease Obligations",null,null,null,null,null,0,null,"Interest Expense - Unclassifed"]
[6105,"Taxes Other Than Income Taxes",null,489734,null,null,null,489734,null,"Other Distribution Expenses"]
[6110,"Income Taxes",null,735976,{"$f":"-D466","v":-735976},null,{"$f":"'I9 Direct Allocation'!D149","v":0},{"$f":"F11-G466","v":803815.38987286913},null,"Income Tax Expense - Unclassified"]
[6115,"Provision for Future Income Taxes",null,null,null,null,null,0,null,"Income Tax Expense - Unclassified"]
[6205,"Donations",null,null,null,null,null,0,null,"Unclassified Expenses"]
["6205-1","Sub-account LEAP Funding",null,42000,null,null,null,{"$f":"+D469+E469+F469-G469","v":42000},null,"Other Distribution Expenses"]
[6210,"Life Insurance",null,null,null,null,null,0,null,"Insurance Expense (Working Capital)"]
[6215,"Penalties",null,null,null,null,null,0,null,"Other Distribution Expenses"]
[6225,"Other Deductions",null,null,null,null,null,0,null,"Other Distribution Expenses"]
[6305,"Extraordinary Income",null,null,null,null,null,0,null,"Unclassified Expenses"]
[6310,"Extraordinary Deductions",null,null,null,null,null,0,null,"Unclassified Expenses"]
[6315,"Income Taxes, Extraordinary Items",null,null,null,null,null,0,null,"Unclassified Expenses"]
[6405,"Discontinues Operations - Income/ Gains",null,null,null,null,null,0,null,"Unclassified Expenses"]
[6410,"Discontinued Operations - Deductions/ Losses",null,null,null,null,null,0,null,"Unclassified Expenses"]
[6415,"Income Taxes, Discontinued Operations",null,null,null,null,null,0,null,"Unclassified Expenses"]
[]
[null,null,null,null,null,{"$f":"SUM(F20:F478)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(ROUND(F480,-1) = 0,\"Reclassification Equals to Zero.  O.K. to Proceed.\",\"Reclassification has not been done correctly as the total does not add to zero\")","v":"Reclassification Equals to Zero.  O.K. to Proceed."}]
[]
[]
[null,"Asset Accounts Directly Allocated",null,null,null,null,{"$f":"SUM(G84:G184)","v":0}]
[null,"Income Statement Accounts Directly Allocated",null,null,null,null,{"$f":"SUM(G253:G478)","v":0}]
[]
[null,"Grouped Accounts",null,"Financial Statement","Reclassified Balance"]
[null,"Land and Buildings",null,{"$f":"SUMIF($J$20:$J$478, B489, $D$20:$D$478)","v":33563843.651464254},{"$f":"SUMIF($J$20:$J$478, B489, $H$20:$H$478)","v":33563843.651464254}]
[null,"TS Primary Above 50",null,32918006.820000004,32918006.820000004]
[null,"DS",null,5275482.9699999988,5275482.9699999988]
[null,"Poles, Wires",null,173928231.21929997,173928231.21929997]
[null,"Line Transformers",null,59535619.354099967,59535619.354099967]
[null,"Services and Meters",null,41232066.868600011,41232066.868600011]
[null,"General Plant",null,0,0]
[null,"Equipment",null,17426703.412999999,17426703.412999999]
[null,"IT Assets",null,11548709.77,11548709.77]
[null,"CDM Expenditures and Recoveries",null,0,0]
[null,"Other Distribution Assets",null,5039924.6099999994,5039924.6099999994]
[null,"Contributions and Grants",null,-39484351.009999998,-39484351.009999998]
[null,"Accumulated Amortization",null,-146617357.28757501,-146617357.28757501]
[null,"Non-Distribution Asset",null,2538210.833333333,2538210.833333333]
[null,"Unclassified Asset",null,0,0]
[null,"Liability",null,0,0]
[null,"Equity",null,0,-8090209.1921304055]
[null,"Sales of Electricity",null,-164339376.70407927,-164339376.70407927]
[null,"Distribution Services Revenue",null,35412467.493911721,36454053.625394888]
[null,"Late Payment Charges",null,-242900,-242900]
[null,"Specific Service Charges",null,-315500,-315500]
[null,"Other Distribution Revenue",null,-445683,-445683]
[null,"Other Revenue - Unclassified",null,-48734,-48734]
[null,"Other Income & Deductions",null,-128789,-128789]
[null,"Power Supply Expenses (Working Capital)",null,163572481.23804736,163572481.23804736]
[null,"Other Power Supply Expenses",null,0,0]
[null,"Operation (Working Capital)",null,5799381,5799381]
[null,"Maintenance (Working Capital)",null,1613140,1613140]
[null,"Billing and Collection (Working Capital)",null,2810731,2810731]
[null,"Community Relations (Working Capital)",null,142200,142200]
[null,"Community Relations - CDM (Working Capital)",null,0,0]
[null,"Administrative and General Expenses (Working Capital)",null,3221881.5700000003,3221881.5700000003]
[null,"Insurance Expense (Working Capital)",null,0,0]
[null,"Bad Debt Expense (Working Capital)",null,92000,92000]
[null,"Advertising Expenses",null,0,0]
[null,"Charitable Contributions",null,0,0]
[null,"Amortization of Assets",null,8151672.1978607923,8151672.1978607923]
[null,"Other Amortization - Unclassified",null,0,0]
[null,"Interest Expense - Unclassifed",null,5121715,7496639.1871609986]
[null,"Income Tax Expense - Unclassified",null,735976,803815.38987286913]
[null,"Other Distribution Expenses",null,531734,531734]
[null,"Non-Distribution Expenses",null,0,0]
[null,"Unclassified Expenses",null,0,0]
[null,"Total",null,{"$f":"SUM(D489:D531)","v":258589488.00796312},{"$f":"SUM(E489:E531)","v":253983628.52434975}]

{"sheet":"I4 BO ASSETS","index":4,"n_rows":100,"n_cols":22,"rows_kept":100,"cut":false,"hidden":false,"merged":[[11,0,11,1],[8,2,8,6],[0,0,0,5],[1,1,1,5],[2,1,2,5],[3,1,3,5],[13,11,13,14],[13,2,13,10],[14,2,14,10],[86,0,86,1],[13,0,14,1]]}
[]
[]
[]
[null,{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[null,{"$f":"\"Sheet I4 Break Out Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I4 Break Out Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
["Enter Net Fixed Assets from the Revenue Requirement Work Form, Rate Base sheet, cell G15",null,194366880.37888947]
[]
["RATE BASE AND DISTRIBUTION ASSETS",null,"BALANCE SHEET ITEMS",null,null,null,null,null,null,null,null,"EXPENSE ITEMS"]
[null,null,null,null,null,null,null,null,null,null,null,5705,5710,5715,5720,null,null,null,"Net before CC","CC Dep","Net After CC Out"]
["Account","Description","Break out Functions","BREAK OUT (%)","BREAK OUT ($)","After BO","Contributed Capital - 1995","Accumulated Depreciation - 2105 Capital Contribution ","Accumulated Depreciation - 2105 Fixed Assets Only","Accumulated Depreciation - 2120","Asset net of Accumulated Depreciation and Contributed Capital","Amortization Expense - Property, Plant, and Equipment","Amortization of Limited Term Electric Plant","Amortization of Intangibles and Other Electric Plant","Amortization of Electric Plant Acquisition Adjustments","Contributed Capital - 1995","Accumulated Depreciation - 2105 Capital Contribution ","Accumulated Depreciation - 2105 Fixed Assets Only","Amortization Expense - Property, Plant, and Equipment","CC Dep 2016","Net Depr after CC Removed"]
[1565,"Conservation and Demand Management",{"$f":"+'I3 TB Data'!H84","v":0},null,0,{"$f":"+E17+C17","v":0},null,null,null,null,{"$f":"+F17+G17+H17+I17+J17","v":0}]
[1805,"Land",{"$f":"+'I3 TB Data'!H133","v":2323796.4599999995},null,{"$f":"-SUM(E19:E20)","v":-2323796.4599999995},{"$f":"+E18+C18","v":0}]
["1805-1","Land Station >50 kV",null,0.30071816060199807,{"$f":"C18*D19","v":698807.79706463439},{"$f":"E19","v":698807.79706463439},null,null,null,null,698807.79706463439]
["1805-2","Land Station <50 kV",null,{"$f":"1-D19","v":0.69928183939800193},{"$f":"C18*D20","v":1624988.662935365},{"$f":"E20","v":1624988.662935365},null,null,null,null,1624988.662935365]
[1806,"Land Rights",{"$f":"+'I3 TB Data'!H134","v":718809.04999999993},null,{"$f":"-SUM(E22:E23)","v":-718809.04999999993},{"$f":"+E21+C21","v":0},null,null,null,null,null,null,null,null,null,-140630.10276007355,54038.803041942519,null,null,5625.2038957587338,{"$f":"+S21-T21","v":-5625.2038957587338}]
["1806-1","Land Rights Station >50 kV",null,null,{"$f":"C21*D22","v":0},{"$f":"E22","v":0},null,null,null,null,0]
["1806-2","Land Rights Station <50 kV",null,{"$f":"1-D22","v":1},{"$f":"C21*D23","v":718809.04999999993},{"$f":"E23","v":718809.04999999993},{"$f":"+P21*D23","v":-140630.10276007355},{"$f":"+Q21*D23","v":54038.803041942519},null,null,632217.75028186885,{"$f":"+U21","v":-5625.2038957587338}]
[1808,"Buildings and Fixtures",{"$f":"+'I3 TB Data'!H135","v":30521238.141464252},null,{"$f":"-SUM(E25:E26)","v":-30521238.141464252},{"$f":"+E24+C24","v":0},null,null,null,null,null,null,null,null,null,-6861.7484113082955,2648.1417910258597,-4405374.7960833302,844031.42376666679,274.46992580472784,{"$f":"+S24-T24","v":843756.95384086203}]
["1808-1","Buildings and Fixtures > 50 kV",null,0.12745160289683033,{"$f":"C24*D25","v":3889980.7235254934},{"$f":"E25","v":3889980.7235254934},{"$f":"+P24*D25","v":-874.54083369602131},{"$f":"+Q24*D25","v":337.50991596432891},{"$f":"+R24*D25","v":-561472.07912211749},null,3327971.6134856446,{"$f":"+U24*D25","v":107538.17622236474}]
["1808-2","Buildings and Fixtures < 50 KV",null,{"$f":"1-D25","v":0.87254839710316967},{"$f":"C24*D26","v":26631257.417938758},{"$f":"E26","v":26631257.417938758},{"$f":"+P24*D26","v":-5987.2075776122747},{"$f":"+Q24*D26","v":2310.6318750615305},{"$f":"+R24*D26","v":-3843902.7169612129},null,22783678.125274993,{"$f":"+U24*D26","v":736218.77761849726}]
[1810,"Leasehold Improvements",{"$f":"+'I3 TB Data'!H136","v":0},null,{"$f":"-SUM(E28:E29)","v":0},{"$f":"+E27+C27","v":0}]
["1810-1","Leasehold Improvements >50 kV",null,null,{"$f":"C27*D28","v":0},{"$f":"E28","v":0},null,null,null,null,0]
["1810-2","Leasehold Improvements <50 kV",null,{"$f":"1-D28","v":1},{"$f":"C27*D29","v":0},{"$f":"E29","v":0},null,null,null,null,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"+'I3 TB Data'!H137","v":32918006.820000004},null,0,{"$f":"+E30+C30","v":32918006.820000004},{"$f":"+P30","v":-8087.5862129833849},{"$f":"+Q30","v":1407.5239806457255},{"$f":"+R30","v":-13965571.9935},null,18945754.764267668,{"$f":"+U30","v":1137926.5419614033},null,null,null,-8087.5862129833849,1407.5239806457255,-13965571.9935,1138051.4029999999,124.86103859649123,{"$f":"+S30-T30","v":1137926.5419614033}]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"+'I3 TB Data'!H138","v":5275482.9699999988},null,{"$f":"-SUM(E32:E34)","v":-5275482.9699999988},{"$f":"+E31+C31","v":0},null,null,null,null,0,null,null,null,null,null,null,-3762338.2158333301,137509.84633333335,null,{"$f":"+S31-T31","v":137509.84633333335}]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",null,null,{"$f":"C31*D32","v":0},{"$f":"E32","v":0},null,null,null,null,0]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV Primary)",null,0.8629434853883815,{"$f":"C31*D33","v":4552443.6612388492},{"$f":"E33","v":4552443.6612388492},null,null,{"$f":"+R31*D33","v":-3246685.2531811185},null,1305758.4080577306,{"$f":"+U31*D33","v":118663.22607010743}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",null,{"$f":"1-(D32+D33)","v":0.1370565146116185},{"$f":"C31*D34","v":723039.30876114941},{"$f":"E34","v":723039.30876114941},null,null,{"$f":"+R31*D34","v":-515652.96265221148},null,207386.34610893793,{"$f":"+U31*D34","v":18846.620263225916}]
[1825,"Storage Battery Equipment",{"$f":"+'I3 TB Data'!H139","v":0},null,{"$f":"-SUM(E36:E37)","v":0},{"$f":"+E35+C35","v":0}]
["1825-1","Storage Battery Equipment > 50 kV",null,null,{"$f":"C35*D36","v":0},{"$f":"E36","v":0},null,null,null,null,0]
["1825-2","Storage Battery Equipment <50 kV",null,{"$f":"1-D36","v":1},{"$f":"C35*D37","v":0},{"$f":"E37","v":0},null,null,null,null,0]
[1830,"Poles, Towers and Fixtures",{"$f":"+'I3 TB Data'!H140","v":70521502.905299991},null,{"$f":"-SUM(E39:E41)","v":-70521502.905299991},{"$f":"+E38+C38","v":0},null,null,null,null,null,null,null,null,null,-3162057.6785706431,853923.60833521793,-26650510.566554446,1183074.5127399995,62124.712094704635,{"$f":"+S38-T38-0.018+0.000185782555490732-7.45058059692383E-09","v":1120949.78283107}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",null,null,{"$f":"C38*D39","v":0},{"$f":"E39","v":0},null,null,null,null,0]
["1830-4","Poles, Towers and Fixtures - Primary - used prev %",null,0.79,{"$f":"C38*D40","v":55711987.295186996},{"$f":"E40","v":55711987.295186996},{"$f":"+P38*D40","v":-2498025.5660708081},{"$f":"+Q38*D40","v":674599.65058482217},{"$f":"+R38*D40","v":-21053903.347578011},null,32834658.032122999,{"$f":"+U38*D40","v":885550.32843654533}]
["1830-5","Poles, Towers and Fixtures - Secondary",null,{"$f":"1-(D39+D40)","v":0.20999999999999996},{"$f":"C38*D41","v":14809515.610112995},{"$f":"E41","v":14809515.610112995},{"$f":"+P38*D41","v":-664032.11249983497},{"$f":"+Q38*D41","v":179323.95775039573},{"$f":"+R38*D41","v":-5596607.2189764325},null,8728200.2363871224,{"$f":"+U38*D41","v":235399.45439452466}]
[1835,"Overhead Conductors and Devices",{"$f":"+'I3 TB Data'!H141","v":39929633.236399993},null,{"$f":"-SUM(E43:E45)","v":-39929633.236399993},{"$f":"+E42+C42","v":0},null,null,null,null,null,null,null,null,null,-1934435.985651053,507045.1300741373,-11896268.784935556,908507.68136444478,37983.552582147378,{"$f":"+S42-T42","v":870524.12878229737}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",null,null,{"$f":"C42*D43","v":0},{"$f":"E43","v":0},null,null,null,null,0]
["1835-4","Overhead Conductors and Devices - Primary",null,0.79,{"$f":"C42*D44","v":31544410.256755996},{"$f":"E44","v":31544410.256755996},{"$f":"+P42*D44","v":-1528204.428664332},{"$f":"+Q42*D44","v":400565.65275856847},{"$f":"+R42*D44","v":-9398052.3400990907},null,21018719.140751146,{"$f":"+U42*D44","v":687714.06173801492}]
["1835-5","Overhead Conductors and Devices - Secondary",null,{"$f":"1-(D43+D44)","v":0.20999999999999996},{"$f":"C42*D45","v":8385222.9796439968},{"$f":"E45","v":8385222.9796439968},{"$f":"+P42*D45","v":-406231.55698672106},{"$f":"+Q42*D45","v":106479.47731556882},{"$f":"+R42*D45","v":-2498216.4448364666},null,5587254.4551363774,{"$f":"+U42*D45","v":182810.06704428242}]
[1840,"Underground Conduit",{"$f":"+'I3 TB Data'!H142","v":19241431.27449999},null,{"$f":"-SUM(E47:E49)","v":-19241431.27449999},{"$f":"+E46+C46","v":0},null,null,null,null,null,null,null,null,null,-3820837.5614949884,1003414.1114462975,-8548644.6145350002,261955.61888999978,66968.748310785755,{"$f":"+S46-T46","v":194986.87057921401}]
["1840-3","Underground Conduit - Bulk Delivery",null,null,{"$f":"C46*D47","v":0},{"$f":"E47","v":0},null,null,null,null,0]
["1840-4","Underground Conduit - Primary",null,0.44,{"$f":"C46*D48","v":8466229.7607799955},{"$f":"E48","v":8466229.7607799955},{"$f":"+P46*D48","v":-1681168.5270577949},{"$f":"+Q46*D48","v":441502.20903637091},{"$f":"+R46*D48","v":-3761403.6303953999},null,3465159.8123631715,{"$f":"+U46*D48","v":85794.22305485417}]
["1840-5","Underground Conduit - Secondary",null,{"$f":"1-(D47+D48)","v":0.56000000000000005},{"$f":"C46*D49","v":10775201.513719995},{"$f":"E49","v":10775201.513719995},{"$f":"+P46*D49","v":-2139669.0344371935},{"$f":"+Q46*D49","v":561911.90240992664},{"$f":"+R46*D49","v":-4787240.9841396008},null,4410203.3975531254,{"$f":"+U46*D49","v":109192.64752435985}]
[1845,"Underground Conductors and Devices",{"$f":"+'I3 TB Data'!H143","v":44235663.803099975},null,{"$f":"-SUM(E51:E53)","v":-44235663.803099975},{"$f":"+E50+C50","v":0},null,null,null,null,null,null,null,null,null,-13259913.706214115,4379493.0334194563,-20637646.747704286,942674.80408857064,343454.53729246231,{"$f":"+S50-T50","v":599220.26679610834}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",null,null,{"$f":"C50*D51","v":0},{"$f":"E51","v":0},null,null,null,null,0]
["1845-4","Underground Conductors and Devices - Primary",null,0.53,{"$f":"C50*D52","v":23444901.815642986},{"$f":"E52","v":23444901.815642986},{"$f":"+P50*D52","v":-7027754.2642934816},{"$f":"+Q50*D52","v":2321131.3077123119},{"$f":"+R50*D52","v":-10937952.776283272},null,7800326.082778547,{"$f":"+U50*D52","v":317586.74140193744}]
["1845-5","Underground Conductors and Devices - Secondary",null,{"$f":"1-(D51+D52)","v":0.47},{"$f":"C50*D53","v":20790761.987456989},{"$f":"E53","v":20790761.987456989},{"$f":"+P50*D53","v":-6232159.4419206334},{"$f":"+Q50*D53","v":2058361.7257071442},{"$f":"+R50*D53","v":-9699693.9714210145},null,6917270.2998224832,{"$f":"+U50*D53","v":281633.52539417089}]
[1850,"Line Transformers",{"$f":"+'I3 TB Data'!H144","v":59535619.354099967},null,0,{"$f":"+E54+C54","v":59535619.354099967},{"$f":"+P54","v":-11913695.030437879},{"$f":"+Q54","v":3470878.007166761},{"$f":"+R54","v":-24689081.619175389},null,26403720.711653456,{"$f":"+U54","v":834237.52845582482},null,null,null,-11913695.030437879,3470878.007166761,-24689081.619175389,1145178.5702333325,310941.04177750758,{"$f":"+S54-T54","v":834237.52845582482}]
[1855,"Services",{"$f":"+'I3 TB Data'!H145","v":26931809.568600003},null,0,{"$f":"+E55+C55","v":26931809.568600003},{"$f":"+P55","v":-5094761.0626295358},{"$f":"+Q55","v":801008.21990722616},{"$f":"+R55","v":-12961988.986592222},null,9676067.7392854728,{"$f":"+U55","v":264981.33477354585},null,null,null,-5094761.0626295358,801008.21990722616,-12961988.986592222,364147.09604666667,99165.761273120806,{"$f":"+S55-T55","v":264981.33477354585}]
[1860,"Meters",{"$f":"+'I3 TB Data'!H146","v":14300257.300000004},null,0,{"$f":"+E56+C56","v":14300257.300000004},-143070.5476174088,46211.897461819448,{"$f":"+R56","v":-5613050.2149999999},null,8590348.4348444138,849279.76213824109,null,null,null,-143070.5476174088,46211.897461819448,-5613050.2149999999,856500.71933333331,7220.9571950922818,849279.76213824109]
[]
[null,"Total",{"$f":"SUM(C17:C56)","v":346453250.88346422},null,{"$f":"SUM(E17:E56)","v":0},346453250.88346422,-39484351.00999999,11120068.47662453,-133130476.53991355,0,{"$f":"+F58+G58+H58+I58+J58","v":184958491.81017524},{"$f":"SUM(L17:L56)","v":6847747.8125961404},{"$f":"SUM(M17:M56)","v":0},{"$f":"SUM(N17:N56)","v":0},{"$f":"SUM(O17:O56)","v":0},{"$f":"SUM(P17:P57)","v":-39484351.00999999},11120068.47662453,-133130476.53991355,7781631.6757963467,933883.84538598056,6847747.8125961414]
[null,"SUB TOTAL from I3",{"$f":"+SUM('I3 TB Data'!H133:H146)+'I3 TB Data'!H84","v":346453250.88346422},null,{"$f":"IF(ROUND(E58,-1)<>0, \"Breakout does not match Total\", \"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,5705,5710,5715,5720]
["General Plant",null,"Break out Functions",null,null,null,"Contributed Capital - 1995","Accumulated Depreciation - 2105 Capital Contribution ","Accumulated Depreciation - 2105 Fixed Assets Only","Accumulated Depreciation - 2120","Net Asset","Amortization Expense - Property, Plant, and Equipment","Amortization of Limited Term Electric Plant","Amortization of Intangibles and Other Electric Plant","Amortization of Electric Plant Acquisition Adjustments"]
[1905,"Land",{"$f":"'I3 TB Data'!H151","v":0},null,null,{"$f":"+E62+C62","v":0},null,null,null,null,{"$f":"+F62+G62+H62+I62+J62","v":0},{"$f":"U62","v":0}]
[1906,"Land Rights",{"$f":"'I3 TB Data'!H152","v":0},null,null,0,null,null,null,null,{"$f":"+F63+G63+H63+I63+J63","v":0},{"$f":"U63","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I3 TB Data'!H153","v":0},null,null,0,null,null,null,null,{"$f":"+F64+G64+H64+I64+J64","v":0},0]
[1910,"Leasehold Improvements",{"$f":"'I3 TB Data'!H154","v":0},null,null,0,null,null,null,null,0,0,null,null,null,null,null,null,null,null,{"$f":"+S65-T65","v":0}]
[1915,"Office Furniture and Equipment",{"$f":"'I3 TB Data'!H155","v":1580629.68},null,null,1580629.68,null,null,{"$f":"+R66","v":-1070058.0875000001},null,510571.5924999998,106956.679,null,null,null,null,null,-1070058.0875000001,106956.679,null,106956.679]
[1920,"Computer Equipment - Hardware",{"$f":"'I3 TB Data'!H156","v":4289114.38},null,null,4289114.38,null,null,{"$f":"+R67","v":-3983428.9249999998},null,305685.45500000007,132135.57399999996,null,null,null,null,null,-3983428.9249999998,132135.57399999996,null,132135.57399999996]
[1925,"Computer Software",{"$f":"'I3 TB Data'!H157","v":7259595.3900000006},null,null,7259595.3900000006,null,null,-6032323.1250000009,null,1227272.2649999997,476948.114,null,null,null,null,null,-6032323.1250000009,476948.114,null,476948.114]
[1930,"Transportation Equipment",{"$f":"'I3 TB Data'!H158","v":9277839.4700000007},null,null,9277839.4700000007,null,null,-5614305.189458333,null,3663534.2805416677,0,null,null,null,null,null,-5614305.189458333,null,null,0,"No burden dep"]
[1935,"Stores Equipment",{"$f":"'I3 TB Data'!H159","v":542505.82000000007},null,null,542505.82000000007,null,null,-358102.17000000004,null,184403.65000000002,0,null,null,null,null,null,-358102.17000000004,null,null,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I3 TB Data'!H160","v":1485861.1999999997},null,null,1485861.1999999997,null,null,-1190330.424875,null,295530.77512499969,0,null,null,null,null,null,-1190330.424875,null,null,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I3 TB Data'!H161","v":953704.02},null,null,953704.02,null,null,-846232.44000000018,null,107471.57999999984,45677.162857142859,null,null,null,null,null,-846232.44000000018,45677.162857142859,null,45677.162857142859]
[1950,"Power Operated Equipment",{"$f":"'I3 TB Data'!H162","v":0},null,null,0,null,null,null,null,0,0]
[1955,"Communication Equipment",{"$f":"'I3 TB Data'!H163","v":944262.97000000009},null,null,944262.97000000009,null,null,-654019.02,null,290243.95000000007,92367.823999999993,null,null,null,null,null,-654019.02,92367.823999999993,null,92367.823999999993]
[1960,"Miscellaneous Equipment",{"$f":"'I3 TB Data'!H164","v":2641900.253},null,null,2641900.253,null,null,-1835520.71,null,806379.54300000006,243392.50400000004,null,null,null,null,null,-1835520.71,243392.50400000004,null,243392.50400000004]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I3 TB Data'!H166","v":0},null,null,0,null,null,null,null,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I3 TB Data'!H167","v":0},null,null,0,null,null,null,null,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I3 TB Data'!H168","v":5039924.6099999994},null,null,5039924.6099999994,null,null,{"$f":"+R78","v":-3022629.2566666668},null,2017295.3533333326,206446.508,null,null,null,null,null,-3022629.2566666668,206446.508,null,{"$f":"+S78-T78","v":206446.508}]
[1990,"Other Tangible Property",{"$f":"'I3 TB Data'!H170","v":0},null,null,0,null,null,null,null,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I3 TB Data'!H172","v":0},null,null,0,null,null,null,null,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"+'I3 TB Data'!H173","v":0},null,null,0,null,null,null,null,0,0]
[]
[null,"Total",{"$f":"SUM(C62:C81)","v":34015337.792999998},null,0,34015337.792999998,0,0,-24606949.348500002,{"$f":"SUM(J62:J81)","v":0},9408388.4444999993,1303924.3658571427,0,0,0,null,null,{"$f":"SUM(R59:R82)","v":-24606949.348500002},{"$f":"SUM(S59:S82)","v":1303924.3658571427},{"$f":"SUM(T59:T82)","v":0},{"$f":"SUM(U59:U82)","v":1303924.3658571427}]
[null,"SUB TOTAL from I3",{"$f":"+SUM('I3 TB Data'!H151:H170)+'I3 TB Data'!H172+'I3 TB Data'!H173","v":34015337.792999998}]
[null,"I3 Directly Allocated",{"$f":"'I3 TB Data'!G485","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R58+R83","v":-157737425.88841355},{"$f":"+S58+S83","v":9085556.0416534897},{"$f":"+T58+T83","v":933883.84538598056},{"$f":"+U58+U83","v":8151672.1784532843}]
[null,"Grand Total",{"$f":"+C83+C58+C85","v":380468588.6764642},null,{"$f":"+E83+E58","v":0},380468588.6764642,-39484351.00999999,11120068.47662453,-157737425.88841355,0,{"$f":"+K83+K58","v":194366880.25467524},{"$f":"+L83+L58","v":8151672.1784532834},{"$f":"+M83+M58","v":0},{"$f":"+N83+N58","v":0},{"$f":"+O83+O58","v":0}]
["To be Prorated"]
[" "," "]
[1995,"Contributed Capital - 1995",{"$f":"ROUND('I3 TB Data'!H171,0)","v":-39484351},null,null,null,{"$f":"-G83-G58","v":39484351.00999999},{"$f":"IF(ROUND(C89-G86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[2105,"Accumulated Depreciation - 2105",{"$f":"ROUND('I3 TB Data'!H183,0)","v":-146617357},null,{"$f":"+C90+I90","v":0.41178902983665466},null,null,null,{"$f":"-H83-H58+(-I83-I58)","v":146617357.41178903},{"$f":"IF(ROUND(C90-H86-I86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[2120,"Accumulated Depreciation - 2120",{"$f":"ROUND('I3 TB Data'!H184,0)","v":0},null,null,null,null,null,null,{"$f":"-J83-J58","v":0},{"$f":"IF(ROUND(C91-J86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Total",{"$f":"+SUM(C89:C91)","v":-186101708}]
[null,"Net Assets",{"$f":"+C86+C92","v":194366880.6764642},{"$f":"IF((ROUND(C93-C12,-1))<>0,\"Net Fixed Assets Do Not Match\",\"Net Fixed Assets Match\")","v":"Net Fixed Assets Match"}]
[]
["Amortization Expenses"]
[5705,"Amortization Expense - Property, Plant, and Equipment",{"$f":"ROUND('I3 TB Data'!H447,0)","v":8151672},null,null,null,null,null,null,null,null,{"$f":"-L83-L58","v":-8151672.1784532834},{"$f":"IF(ROUND(C96-L86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[5710,"Amortization of Limited Term Electric Plant",{"$f":"ROUND('I3 TB Data'!H448,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-M83-M58","v":0},{"$f":"IF(ROUND(C97-M86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[5715,"Amortization of Intangibles and Other Electric Plant",{"$f":"ROUND('I3 TB Data'!H449,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"-N83-N58","v":0},{"$f":"IF(ROUND(C98-N86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[5720,"Amortization of Electric Plant Acquisition Adjustments",{"$f":"ROUND('I3 TB Data'!H450,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"-O83-O58","v":0},{"$f":"IF(ROUND(C99-O86,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Total Amortization Expense",{"$f":"+SUM(C96:C99)","v":8151672}]

{"sheet":"I5.1 Misc Data","index":5,"n_rows":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[[25,0,25,2],[14,0,14,2],[14,3,14,4],[16,0,16,2],[16,3,16,4],[20,0,20,2],[20,3,20,4],[0,0,0,5],[1,1,1,5],[2,1,2,5],[3,1,3,5],[18,0,18,2],[18,3,18,4]]}
[]
[]
[]
[null,{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[null,{"$f":"\"Sheet I5.1 Miscellaneous Data Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I5.1 Miscellaneous Data Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Structure KM (kMs of Roads in Service Area that have distribution line)",null,null,1277.27]
[]
["Deemed Equity Component of Rate Base  (ref: RRWF 7. cell F24)",null,null,0.4]
[]
["Working Capital Allowance to be included in Rate Base (%)",null,null,0.13]
[]
["Portion of pole leasing revenue from Secondary - Remainder assumed to be Primary (%)",null,null,0.02]

{"sheet":"I5.2 Weighting Factors","index":6,"n_rows":15,"n_cols":25,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I5.2 Weighting Factors Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I5.2 Weighting Factors Worksheet  -  "}]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,{"$f":"IF('I2 LDC class'!$D20=\"\",'I2 LDC class'!$C20,'I2 LDC class'!$D20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D21=\"\",'I2 LDC class'!$C21,'I2 LDC class'!$D21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D22=\"\",'I2 LDC class'!$C22,'I2 LDC class'!$D22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D23=\"\",'I2 LDC class'!$C23,'I2 LDC class'!$D23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D24=\"\",'I2 LDC class'!$C24,'I2 LDC class'!$D24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D25=\"\",'I2 LDC class'!$C25,'I2 LDC class'!$D25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D26=\"\",'I2 LDC class'!$C26,'I2 LDC class'!$D26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D27=\"\",'I2 LDC class'!$C27,'I2 LDC class'!$D27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D28=\"\",'I2 LDC class'!$C28,'I2 LDC class'!$D28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D29=\"\",'I2 LDC class'!$C29,'I2 LDC class'!$D29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D30=\"\",'I2 LDC class'!$C30,'I2 LDC class'!$D30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D31=\"\",'I2 LDC class'!$C31,'I2 LDC class'!$D31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D32=\"\",'I2 LDC class'!$C32,'I2 LDC class'!$D32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D33=\"\",'I2 LDC class'!$C33,'I2 LDC class'!$D33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D34=\"\",'I2 LDC class'!$C34,'I2 LDC class'!$D34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D35=\"\",'I2 LDC class'!$C35,'I2 LDC class'!$D35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D36=\"\",'I2 LDC class'!$C36,'I2 LDC class'!$D36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D37=\"\",'I2 LDC class'!$C37,'I2 LDC class'!$D37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D38=\"\",'I2 LDC class'!$C38,'I2 LDC class'!$D38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D39=\"\",'I2 LDC class'!$C39,'I2 LDC class'!$D39)","v":"Rate class 9"}]
[]
["Insert Weighting Factor for Services Account 1855",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
["Insert Weighting Factor for Billing and Collecting",null,null,1,1.03,0.89931615475397786,null,null,0.74299999999999999,0.99,null,0.79,0.74,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":0},0]

{"sheet":"I6.1 Revenue","index":7,"n_rows":41,"n_cols":23,"rows_kept":41,"cut":false,"hidden":false,"merged":[[47,0,47,1],[46,0,46,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[22,0,23,0],[22,1,23,22]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I6.1 Revenue Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I6.1 Revenue Worksheet  -  "}]
[]
[]
[]
[]
["Total kWhs from Load Forecast",1445815676.0907559]
[]
[]
["Total kWs from Load Forecast",2025507.9410767236]
[]
[]
["Deficiency/sufficiency  ( RRWF 8. cell F51)",-4154516.8326700199]
[]
[]
["Miscellaneous Revenue (RRWF 5. cell F48)",1181606]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"ID","Total",{"$f":"IF('I2 LDC class'!$D20=\"\",'I2 LDC class'!$C20,'I2 LDC class'!$D20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D21=\"\",'I2 LDC class'!$C21,'I2 LDC class'!$D21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D22=\"\",'I2 LDC class'!$C22,'I2 LDC class'!$D22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D23=\"\",'I2 LDC class'!$C23,'I2 LDC class'!$D23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D24=\"\",'I2 LDC class'!$C24,'I2 LDC class'!$D24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D25=\"\",'I2 LDC class'!$C25,'I2 LDC class'!$D25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D26=\"\",'I2 LDC class'!$C26,'I2 LDC class'!$D26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D27=\"\",'I2 LDC class'!$C27,'I2 LDC class'!$D27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D28=\"\",'I2 LDC class'!$C28,'I2 LDC class'!$D28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D29=\"\",'I2 LDC class'!$C29,'I2 LDC class'!$D29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D30=\"\",'I2 LDC class'!$C30,'I2 LDC class'!$D30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D31=\"\",'I2 LDC class'!$C31,'I2 LDC class'!$D31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D32=\"\",'I2 LDC class'!$C32,'I2 LDC class'!$D32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D33=\"\",'I2 LDC class'!$C33,'I2 LDC class'!$D33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D34=\"\",'I2 LDC class'!$C34,'I2 LDC class'!$D34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D35=\"\",'I2 LDC class'!$C35,'I2 LDC class'!$D35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D36=\"\",'I2 LDC class'!$C36,'I2 LDC class'!$D36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D37=\"\",'I2 LDC class'!$C37,'I2 LDC class'!$D37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D38=\"\",'I2 LDC class'!$C38,'I2 LDC class'!$D38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D39=\"\",'I2 LDC class'!$C39,'I2 LDC class'!$D39)","v":"Rate class 9"}]
["Billing Data"]
[]
["Forecast kWh","CEN",{"$f":"IF(ROUND(SUM(D25:W25),0)=ROUND(B10,0),SUM(D25:W25),\"Error\")","v":1445815676.0907559},399341267.63941514,192108794.68761566,717187813.18353188,null,null,95063905.676509753,7594659.600579272,null,3140371.9950475856,31378863.308056679]
["Forecast kW ","CDEM",{"$f":"IF(ROUND(SUM(D26:W26),0)=ROUND(B13,0),SUM(D26:W26),\"Error\")","v":2025507.9410767236},null,null,1759406.8235676105,null,null,173580.8037846073,21114.613090851304,null,null,71405.700633654502]
["Forecast kW, included in CDEM, of customers receiving line transformer allowance",null,{"$f":"+SUM(D27:W27)","v":1194336.2236739246},null,124353.16666666666,1069983.0570072578]
["Optional - Forecast kWh, included in CEN, from customers that receive a line transformation allowance on a kWh basis.  In most cases this will not be applicable and will be left blank.",null,{"$f":"+SUM(D28:W28)","v":0}]
["KWh excluding KWh from Wholesale Market Participants","CEN EWMP",{"$f":"+SUM(D29:W29)","v":1438992162.0763385},399341267.63941514,192108794.68761566,710364299.16911459,null,null,95063905.676509753,7594659.600579272,null,3140371.9950475856,{"$f":"M25","v":31378863.308056679},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Existing Monthly Charge",null,null,15.2,31.96,119.38,null,null,6975.72,0.33,null,15.98]
["Existing Distribution kWh Rate",null,null,1.9199999999999998E-2,1.43E-2,null,null,null,null,null,null,1.9900000000000001E-2]
["Existing Distribution kW Rate",null,null,null,null,4.7394999999999996,null,null,3.3374999999999999,8.6831999999999994,null,null,1.26E-2]
["Existing TOA Rate",null,null,null,0.6,0.6]
["Additional Charges"]
[]
["Distribution Revenue from Rates",null,{"$f":"SUM(D39:W39)","v":31974552.438559402},{"$f":"D34*D25+D35*D26+D33*MAX('I6.2 Customer Data'!D18,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D21)*12+D37","v":16660584.338676769},{"$f":"E34*E25+E35*E26+E33*MAX('I6.2 Customer Data'!E18,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E21)*12+E37","v":4907140.4040329047},{"$f":"F34*F26+F35*F26+F33*MAX('I6.2 Customer Data'!F18,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F21)*12+F37","v":9334337.840298688},{"$f":"G34*G26+G35*G26+G33*MAX('I6.2 Customer Data'!G18,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G21)*12+G37","v":0},{"$f":"H34*H25+H35*H26+H33*MAX('I6.2 Customer Data'!H18,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H21)*12+H37","v":0},{"$f":"I34*I25+I35*I26+I33*MAX('I6.2 Customer Data'!I18,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I21)*12+I37","v":663034.57263112685},{"$f":"J34*J26+J35*J26+J33*MAX('I6.2 Customer Data'!J18,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J21)*12+J37","v":238101.28839048004},{"$f":"K34*K26+K35*K26+K33*MAX('I6.2 Customer Data'!K18,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K21)*12+K37","v":0},{"$f":"L34*L25+L35*L26+L33*MAX('I6.2 Customer Data'!L18,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L21)*12+L37","v":170454.28270144697},{"$f":"M34*M25+M35*M26+M33*MAX('I6.2 Customer Data'!M18,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M21)*12+M37","v":899.71182798404675},{"$f":"N34*N25+N35*N26+N33*MAX('I6.2 Customer Data'!N18,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N21)*12+N37","v":0},{"$f":"O34*O25+O35*O26+O33*MAX('I6.2 Customer Data'!O18,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O21)*12+O37","v":0},{"$f":"P34*P25+P35*P26+P33*MAX('I6.2 Customer Data'!P18,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P21)*12+P37","v":0},{"$f":"Q34*Q25+Q35*Q26+Q33*MAX('I6.2 Customer Data'!Q18,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q21)*12+Q37","v":0},{"$f":"R34*R25+R35*R26+R33*MAX('I6.2 Customer Data'!R18,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R21)*12+R37","v":0},{"$f":"S34*S25+S35*S26+S33*MAX('I6.2 Customer Data'!S18,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S21)*12+S37","v":0},{"$f":"T34*T25+T35*T26+T33*MAX('I6.2 Customer Data'!T18,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T21)*12+T37","v":0},{"$f":"U34*U25+U35*U26+U33*MAX('I6.2 Customer Data'!U18,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U21)*12+U37","v":0},{"$f":"V34*V25+V35*V26+V33*MAX('I6.2 Customer Data'!V18,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V21)*12+V37","v":0},{"$f":"W34*W25+W35*W26+W33*MAX('I6.2 Customer Data'!W18,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W21)*12+W37","v":0}]
["Transformer Ownership Allowance",null,{"$f":"+SUM(D40:W40)","v":716601.7342043547},{"$f":"D27*D36","v":0},{"$f":"E27*E36","v":74611.899999999994},641989.83420435467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Class Revenue","CREV",{"$f":"+SUM(D41:W41)","v":31257950.704355046},{"$f":"D39-D40","v":16660584.338676769},{"$f":"E39-E40","v":4832528.5040329043},8692348.0060943328,0,0,663034.57263112685,238101.28839048004,0,170454.28270144697,899.71182798404675,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I6.2 Customer Data","index":8,"n_rows":41,"n_cols":23,"rows_kept":41,"cut":false,"hidden":false,"merged":[[11,0,12,0],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[11,1,12,22]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I6.2 Customer Data Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I6.2 Customer Data Worksheet  -  "}]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"ID","Total",{"$f":"IF('I2 LDC class'!$D20=\"\",'I2 LDC class'!$C20,'I2 LDC class'!$D20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D21=\"\",'I2 LDC class'!$C21,'I2 LDC class'!$D21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D22=\"\",'I2 LDC class'!$C22,'I2 LDC class'!$D22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D23=\"\",'I2 LDC class'!$C23,'I2 LDC class'!$D23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D24=\"\",'I2 LDC class'!$C24,'I2 LDC class'!$D24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D25=\"\",'I2 LDC class'!$C25,'I2 LDC class'!$D25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D26=\"\",'I2 LDC class'!$C26,'I2 LDC class'!$D26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D27=\"\",'I2 LDC class'!$C27,'I2 LDC class'!$D27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D28=\"\",'I2 LDC class'!$C28,'I2 LDC class'!$D28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D29=\"\",'I2 LDC class'!$C29,'I2 LDC class'!$D29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D30=\"\",'I2 LDC class'!$C30,'I2 LDC class'!$D30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D31=\"\",'I2 LDC class'!$C31,'I2 LDC class'!$D31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D32=\"\",'I2 LDC class'!$C32,'I2 LDC class'!$D32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D33=\"\",'I2 LDC class'!$C33,'I2 LDC class'!$D33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D34=\"\",'I2 LDC class'!$C34,'I2 LDC class'!$D34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D35=\"\",'I2 LDC class'!$C35,'I2 LDC class'!$D35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D36=\"\",'I2 LDC class'!$C36,'I2 LDC class'!$D36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D37=\"\",'I2 LDC class'!$C37,'I2 LDC class'!$D37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D38=\"\",'I2 LDC class'!$C38,'I2 LDC class'!$D38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D39=\"\",'I2 LDC class'!$C39,'I2 LDC class'!$D39)","v":"Rate class 9"}]
["Billing Data"]
[]
["Bad Debt 3 Year Historical Average","BDHA",{"$f":"+SUM(D14:W14)","v":303930.14666666667},{"$f":"D41","v":82545.79333333332},{"$f":"E41","v":27191.473333333339},194192.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Late Payment 3 Year Historical Average","LPHA",{"$f":"+SUM(D15:W15)","v":217370},130017,40032,47009,null,null,null,null,null,312]
[]
["Number of Bills","CNB",{"$f":"+SUM(D17:W17)","v":340260},295830,35826,8340,null,null,12,72,null,168,12]
["Number of Devices",null,null,null,null,null,null,null,null,13828]
["Number of Connections (Unmetered)","CCON",{"$f":"+SUM(D19:W19)","v":2472.0184049079753},null,null,null,null,null,null,1909.0184049079753,null,563]
[]
["Total Number of Customers AVG  Per Load Forecast","CCA ",{"$f":"+SUM(D21:W21)","v":55653},49305,5632,695,null,null,1,6,null,14]
["Bulk Customer Base","CCB ",{"$f":"+SUM(D22:W22)","v":0}]
["Primary Customer Base","CCP ",{"$f":"+SUM(D23:W23)","v":55653},49305,5632,695,null,null,1,6,null,14]
["Line Transformer Customer Base","CCLT ",{"$f":"+SUM(D24:W24)","v":53040},47366,5211,444,null,null,0,6,null,13]
["Secondary Customer Base","CCS ",{"$f":"+SUM(D25:W25)","v":53733},47785,5285,649,null,null,null,null,null,14]
[]
["Weighted - Services ","CWCS",{"$f":"+SUM(D27:W27)","v":47785},{"$f":"IF(D19>0,D19*'I5.2 Weighting Factors'!D12,'I5.2 Weighting Factors'!D12*D25)","v":47785},{"$f":"IF(E19>0,E19*'I5.2 Weighting Factors'!E12,'I5.2 Weighting Factors'!E12*E25)","v":0},{"$f":"IF(F19>0,F19*'I5.2 Weighting Factors'!F12,'I5.2 Weighting Factors'!F12*F25)","v":0},{"$f":"IF(G19>0,G19*'I5.2 Weighting Factors'!G12,'I5.2 Weighting Factors'!G12*G25)","v":0},{"$f":"IF(H19>0,H19*'I5.2 Weighting Factors'!H12,'I5.2 Weighting Factors'!H12*H25)","v":0},{"$f":"IF(I19>0,I19*'I5.2 Weighting Factors'!I12,'I5.2 Weighting Factors'!I12*I25)","v":0},{"$f":"IF(J19>0,J19*'I5.2 Weighting Factors'!J12,'I5.2 Weighting Factors'!J12*J25)","v":0},{"$f":"IF(K19>0,K19*'I5.2 Weighting Factors'!K12,'I5.2 Weighting Factors'!K12*K25)","v":0},{"$f":"IF(L19>0,L19*'I5.2 Weighting Factors'!L12,'I5.2 Weighting Factors'!L12*L25)","v":0},{"$f":"IF(M19>0,M19*'I5.2 Weighting Factors'!M12,'I5.2 Weighting Factors'!M12*M25)","v":0},{"$f":"IF(N19>0,N19*'I5.2 Weighting Factors'!N12,'I5.2 Weighting Factors'!N12*N25)","v":0},{"$f":"IF(O19>0,O19*'I5.2 Weighting Factors'!O12,'I5.2 Weighting Factors'!O12*O25)","v":0},{"$f":"IF(P19>0,P19*'I5.2 Weighting Factors'!P12,'I5.2 Weighting Factors'!P12*P25)","v":0},{"$f":"IF(Q19>0,Q19*'I5.2 Weighting Factors'!Q12,'I5.2 Weighting Factors'!Q12*Q25)","v":0},{"$f":"IF(R19>0,R19*'I5.2 Weighting Factors'!R12,'I5.2 Weighting Factors'!R12*R25)","v":0},{"$f":"IF(S19>0,S19*'I5.2 Weighting Factors'!S12,'I5.2 Weighting Factors'!S12*S25)","v":0},{"$f":"IF(T19>0,T19*'I5.2 Weighting Factors'!T12,'I5.2 Weighting Factors'!T12*T25)","v":0},{"$f":"IF(U19>0,U19*'I5.2 Weighting Factors'!U12,'I5.2 Weighting Factors'!U12*U25)","v":0},{"$f":"IF(V19>0,V19*'I5.2 Weighting Factors'!V12,'I5.2 Weighting Factors'!V12*V25)","v":0},{"$f":"IF(W19>0,W19*'I5.2 Weighting Factors'!W12,'I5.2 Weighting Factors'!W12*W25)","v":0}]
["Weighted Meter -Capital ","CWMC",{"$f":"SUM(D28:W28)","v":11099174.790000001},{"$f":"'I7.1 Meter Capital'!F22","v":6058105.3500000006},{"$f":"'I7.1 Meter Capital'!I22","v":2174909.4399999999},{"$f":"'I7.1 Meter Capital'!L22","v":2796160},{"$f":"'I7.1 Meter Capital'!O22","v":0},{"$f":"'I7.1 Meter Capital'!R22","v":0},{"$f":"'I7.1 Meter Capital'!U22","v":70000},{"$f":"'I7.1 Meter Capital'!X22","v":0},{"$f":"'I7.1 Meter Capital'!AA22","v":0},{"$f":"'I7.1 Meter Capital'!AD22","v":0},{"$f":"'I7.1 Meter Capital'!AG22","v":0},{"$f":"'I7.1 Meter Capital'!AJ22","v":0},{"$f":"'I7.1 Meter Capital'!AM22","v":0},{"$f":"'I7.1 Meter Capital'!AP22","v":0},{"$f":"'I7.1 Meter Capital'!AS22","v":0},{"$f":"'I7.1 Meter Capital'!AV22","v":0},{"$f":"'I7.1 Meter Capital'!AY22","v":0},{"$f":"'I7.1 Meter Capital'!BB22","v":0},{"$f":"'I7.1 Meter Capital'!BE22","v":0},{"$f":"'I7.1 Meter Capital'!BH22","v":0},{"$f":"'I7.1 Meter Capital'!BK22","v":0}]
["Weighted Meter Reading","CWMR",{"$f":"SUM(D29:W29)","v":72083.61},{"$f":"'I7.2 Meter Reading'!E20","v":49305},{"$f":"'I7.2 Meter Reading'!H20","v":5632},{"$f":"'I7.2 Meter Reading'!K20","v":17054.830000000002},{"$f":"'I7.2 Meter Reading'!N20","v":0},{"$f":"'I7.2 Meter Reading'!Q20","v":0},{"$f":"'I7.2 Meter Reading'!T20","v":45.89},{"$f":"'I7.2 Meter Reading'!W20","v":0},{"$f":"'I7.2 Meter Reading'!Z20","v":0},{"$f":"'I7.2 Meter Reading'!AC20","v":0},{"$f":"'I7.2 Meter Reading'!AF20","v":45.89},{"$f":"'I7.2 Meter Reading'!AI20","v":0},{"$f":"'I7.2 Meter Reading'!AL20","v":0},{"$f":"'I7.2 Meter Reading'!AO20","v":0},{"$f":"'I7.2 Meter Reading'!AR20","v":0},{"$f":"'I7.2 Meter Reading'!AU20","v":0},{"$f":"'I7.2 Meter Reading'!AX20","v":0},{"$f":"'I7.2 Meter Reading'!BA20","v":0},{"$f":"'I7.2 Meter Reading'!BD20","v":0},{"$f":"'I7.2 Meter Reading'!BG20","v":0},{"$f":"'I7.2 Meter Reading'!BJ20","v":0}]
["Weighted Bills","CWNB",{"$f":"SUM(D30:W30)","v":340452.87273064826},{"$f":"'I5.2 Weighting Factors'!D15*D17","v":295830},{"$f":"'I5.2 Weighting Factors'!E15*E17","v":36900.78},{"$f":"'I5.2 Weighting Factors'!F15*F17","v":7500.2967306481751},{"$f":"'I5.2 Weighting Factors'!G15*G17","v":0},{"$f":"'I5.2 Weighting Factors'!H15*H17","v":0},{"$f":"'I5.2 Weighting Factors'!I15*I17","v":8.9160000000000004},{"$f":"'I5.2 Weighting Factors'!J15*J17","v":71.28},{"$f":"'I5.2 Weighting Factors'!K15*K17","v":0},{"$f":"'I5.2 Weighting Factors'!L15*L17","v":132.72},{"$f":"'I5.2 Weighting Factors'!M15*M17","v":8.879999999999999},{"$f":"'I5.2 Weighting Factors'!N15*N17","v":0},{"$f":"'I5.2 Weighting Factors'!O15*O17","v":0},{"$f":"'I5.2 Weighting Factors'!P15*P17","v":0},{"$f":"'I5.2 Weighting Factors'!Q15*Q17","v":0},{"$f":"'I5.2 Weighting Factors'!R15*R17","v":0},{"$f":"'I5.2 Weighting Factors'!S15*S17","v":0},{"$f":"'I5.2 Weighting Factors'!T15*T17","v":0},{"$f":"'I5.2 Weighting Factors'!U15*U17","v":0},{"$f":"'I5.2 Weighting Factors'!V15*V17","v":0},{"$f":"'I5.2 Weighting Factors'!W15*W17","v":0}]
[]
[]
["Bad Debt Data"]
[]
[]
[]
[]
["Historic Year:",2012,{"$f":"+SUM(D38:W38)","v":89490.640000000014},65741.390000000014,23749.25,0]
["Historic Year:",2013,{"$f":"+SUM(D39:W39)","v":682323.23},83722.48000000001,18910.670000000002,579690.07999999996]
["Historic Year:",2014,{"$f":"+SUM(D40:W40)","v":139976.56999999995},98173.509999999951,38914.500000000007,2888.56]
["Three-year average",null,{"$f":"+SUM(D41:W41)","v":303930.14666666667},{"$f":"SUM(D38:D40)/3","v":82545.79333333332},{"$f":"SUM(E33:E40)/3","v":27191.473333333339},194192.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I7.1 Meter Capital","index":9,"n_rows":39,"n_cols":67,"rows_kept":39,"cut":false,"hidden":false,"merged":[[22,4,22,66],[16,30,17,30],[16,31,17,31],[16,57,17,57],[16,58,17,58],[16,51,17,51],[16,32,17,32],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,37,17,37],[16,38,17,38],[16,27,17,27],[16,28,17,28],[16,25,17,25],[16,33,17,33],[16,34,17,34],[16,35,17,35],[16,20,17,20],[16,52,17,52],[16,43,17,43],[16,48,17,48],[16,65,17,65],[16,47,17,47],[16,62,17,62],[16,49,17,49],[16,50,17,50],[16,14,17,14],[13,16,13,18],[16,12,17,12],[16,7,17,7],[16,8,17,8],[16,13,17,13],[13,40,13,42],[16,26,17,26],[16,40,17,40],[16,41,17,41],[16,42,17,42],[13,28,13,30],[13,31,13,33],[13,34,13,36],[13,37,13,39],[16,36,17,36],[16,29,17,29],[13,22,13,24],[16,23,17,23],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[16,4,17,4],[12,4,12,6],[12,7,12,9],[12,10,12,12],[12,13,12,15],[16,5,17,5],[16,6,17,6],[16,9,17,9],[16,10,17,10],[16,11,17,11],[16,15,17,15],[12,16,12,18],[12,19,12,21],[13,4,13,6],[13,7,13,9],[13,10,13,12],[13,13,13,15],[16,56,17,56],[16,60,17,60],[16,61,17,61],[12,46,12,48],[12,49,12,51],[12,52,12,54],[12,55,12,57],[12,58,12,60],[16,44,17,44],[16,45,17,45],[16,46,17,46],[16,24,17,24],[13,19,13,21],[16,39,17,39],[16,16,17,16],[13,25,13,27],[16,21,17,21],[16,22,17,22],[16,66,17,66],[12,22,12,24],[12,40,12,42],[12,25,12,27],[12,28,12,30],[12,31,12,33],[12,34,12,36],[12,37,12,39],[12,61,12,63],[12,43,12,45],[16,59,17,59],[13,64,13,66],[13,52,13,54],[13,43,13,45],[13,46,13,48],[13,58,13,60],[13,61,13,63],[16,63,17,63],[16,64,17,64],[13,49,13,51],[13,55,13,57],[16,53,17,53],[16,54,17,54],[16,55,17,55]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I7.1 Meter Capital Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I7.1 Meter Capital Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10,null,null,11,null,null,12,null,null,13,null,null,14,null,null,15,null,null,16,null,null,17,null,null,18,null,null,19,null,null,20]
[null,null,null,null,{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},null,null,{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},null,null,{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},null,null,{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},null,null,{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},null,null,{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},null,null,{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},null,null,{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},null,null,{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},null,null,{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},null,null,{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},null,null,{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},null,null,{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},null,null,{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},null,null,{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},null,null,{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},null,null,{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},null,null,{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},null,null,{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},null,null,{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},null,null,"TOTAL"]
[null,null,null,null,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3,1,2,3]
[]
[null,null,null,null,"Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)","Number of           Meters","Weighted Metering Costs (1)","Weighted Average Costs (2)"]
[]
[]
[null,null,null,"Allocation Percentage                                Weighted Factor",null,null,{"$f":"IF(ISERROR(F22/$BN$22), \"-\", F22/$BN$22)","v":0.54581583447610527},null,null,{"$f":"IF(ISERROR(I22/$BN$22), \"-\", I22/$BN$22)","v":0.19595235512098821},null,null,{"$f":"IF(ISERROR(L22/$BN$22), \"-\", L22/$BN$22)","v":0.25192503523047949},null,null,{"$f":"IF(ISERROR(O22/$BN$22), \"-\", O22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(R22/$BN$22), \"-\", R22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(U22/$BN$22), \"-\", U22/$BN$22)","v":6.3067751724270298E-3},null,null,{"$f":"IF(ISERROR(X22/$BN$22), \"-\", X22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AA22/$BN$22), \"-\", AA22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AD22/$BN$22), \"-\", AD22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AG22/$BN$22), \"-\", AG22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AJ22/$BN$22), \"-\", AJ22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AM22/$BN$22), \"-\", AM22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AP22/$BN$22), \"-\", AP22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AS22/$BN$22), \"-\", AS22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AV22/$BN$22), \"-\", AV22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(AY22/$BN$22), \"-\", AY22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(BB22/$BN$22), \"-\", BB22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(BE22/$BN$22), \"-\", BE22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(BH22/$BN$22), \"-\", BH22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(BK22/$BN$22), \"-\", BK22/$BN$22)","v":0},null,null,{"$f":"IF(ISERROR(BN22/$BN$22), \"-\", BN22/$BN$22)","v":1}]
[null,null,null,"Cost Relative to Residential Average Cost",null,null,{"$f":"IF(ISERROR(G22/$G$22),\"-\", (G22/$G$22))","v":1},null,null,{"$f":"IF(ISERROR(J22/$G$22),\"-\", (J22/$G$22))","v":3.1429152763082935},null,null,{"$f":"IF(ISERROR(M22/$G$22),\"-\", (M22/$G$22))","v":32.743971665672262},null,null,{"$f":"IF(ISERROR(P22/$G$22),\"-\", (P22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(S22/$G$22),\"-\", (S22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(V22/$G$22),\"-\", (V22/$G$22))","v":284.85391063725888},null,null,{"$f":"IF(ISERROR(Y22/$G$22),\"-\", (Y22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AB22/$G$22),\"-\", (AB22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AE22/$G$22),\"-\", (AE22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AH22/$G$22),\"-\", (AH22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AK22/$G$22),\"-\", (AK22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AN22/$G$22),\"-\", (AN22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AQ22/$G$22),\"-\", (AQ22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AT22/$G$22),\"-\", (AT22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AW22/$G$22),\"-\", (AW22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(AZ22/$G$22),\"-\", (AZ22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(BC22/$G$22),\"-\", (BC22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(BF22/$G$22),\"-\", (BF22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(BI22/$G$22),\"-\", (BI22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(BL22/$G$22),\"-\", (BL22/$G$22))","v":"-"},null,null,{"$f":"IF(ISERROR(BO22/$G$22),\"-\", (BO22/$G$22))","v":1.6236953475408034}]
[null,null,null,"Total",{"$f":"+SUM(E24:E37)","v":49305},{"$f":"+SUM(F24:F37)","v":6058105.3500000006},{"$f":"IF(ISERROR(+F22/E22), \"-\", +F22/E22)","v":122.87},{"$f":"+SUM(H24:H37)","v":5632},{"$f":"+SUM(I24:I37)","v":2174909.4399999999},{"$f":"IF(ISERROR(+I22/H22), \"-\", +I22/H22)","v":386.17},{"$f":"+SUM(K24:K37)","v":695},{"$f":"+SUM(L24:L37)","v":2796160},{"$f":"IF(ISERROR(+L22/K22), \"-\", +L22/K22)","v":4023.2517985611512},{"$f":"+SUM(N24:N37)","v":0},{"$f":"+SUM(O24:O37)","v":0},{"$f":"IF(ISERROR(+O22/N22), \"-\", +O22/N22)","v":"-"},{"$f":"+SUM(Q24:Q37)","v":0},{"$f":"+SUM(R24:R37)","v":0},{"$f":"IF(ISERROR(+R22/Q22), \"-\", +R22/Q22)","v":"-"},{"$f":"+SUM(T24:T37)","v":2},{"$f":"+SUM(U24:U37)","v":70000},{"$f":"IF(ISERROR(+U22/T22), \"-\", +U22/T22)","v":35000},{"$f":"+SUM(W24:W37)","v":0},{"$f":"+SUM(X24:X37)","v":0},{"$f":"IF(ISERROR(+X22/W22), \"-\", +X22/W22)","v":"-"},{"$f":"+SUM(Z24:Z37)","v":0},{"$f":"+SUM(AA24:AA37)","v":0},{"$f":"IF(ISERROR(+AA22/Z22), \"-\", +AA22/Z22)","v":"-"},{"$f":"+SUM(AC24:AC37)","v":0},{"$f":"+SUM(AD24:AD37)","v":0},{"$f":"IF(ISERROR(+AD22/AC22), \"-\", +AD22/AC22)","v":"-"},{"$f":"+SUM(AF24:AF37)","v":0},{"$f":"+SUM(AG24:AG37)","v":0},{"$f":"IF(ISERROR(+AG22/AF22), \"-\", +AG22/AF22)","v":"-"},{"$f":"+SUM(AI24:AI37)","v":0},{"$f":"+SUM(AJ24:AJ37)","v":0},{"$f":"IF(ISERROR(+AJ22/AI22), \"-\", +AJ22/AI22)","v":"-"},{"$f":"+SUM(AL24:AL37)","v":0},{"$f":"+SUM(AM24:AM37)","v":0},{"$f":"IF(ISERROR(+AM22/AL22), \"-\", +AM22/AL22)","v":"-"},{"$f":"+SUM(AO24:AO37)","v":0},{"$f":"+SUM(AP24:AP37)","v":0},{"$f":"IF(ISERROR(+AP22/AO22), \"-\", +AP22/AO22)","v":"-"},{"$f":"+SUM(AR24:AR37)","v":0},{"$f":"+SUM(AS24:AS37)","v":0},{"$f":"IF(ISERROR(+AS22/AR22), \"-\", +AS22/AR22)","v":"-"},{"$f":"+SUM(AU24:AU37)","v":0},{"$f":"+SUM(AV24:AV37)","v":0},{"$f":"IF(ISERROR(+AV22/AU22), \"-\", +AV22/AU22)","v":"-"},{"$f":"+SUM(AX24:AX37)","v":0},{"$f":"+SUM(AY24:AY37)","v":0},{"$f":"IF(ISERROR(+AY22/AX22), \"-\", +AY22/AX22)","v":"-"},{"$f":"+SUM(BA24:BA37)","v":0},{"$f":"+SUM(BB24:BB37)","v":0},{"$f":"IF(ISERROR(+BB22/BA22), \"-\", +BB22/BA22)","v":"-"},{"$f":"+SUM(BD24:BD37)","v":0},{"$f":"+SUM(BE24:BE37)","v":0},{"$f":"IF(ISERROR(+BE22/BD22), \"-\", +BE22/BD22)","v":"-"},{"$f":"+SUM(BG24:BG37)","v":0},{"$f":"+SUM(BH24:BH37)","v":0},{"$f":"IF(ISERROR(+BH22/BG22), \"-\", +BH22/BG22)","v":"-"},{"$f":"+SUM(BJ24:BJ37)","v":0},{"$f":"+SUM(BK24:BK37)","v":0},{"$f":"IF(ISERROR(+BK22/BJ22), \"-\", +BK22/BJ22)","v":"-"},{"$f":"+E22+H22+K22+N22+Q22+T22+W22+Z22+AC22+AF22+AI22+AL22+AO22+AR22+AU22+AX22+BA22+BD22+BG22","v":55634},{"$f":"+F22+I22+L22+O22+R22+U22+X22+AA22+AD22+AG22+AJ22+AM22+AP22+AS22+AV22+AY22+BB22+BE22+BH22","v":11099174.790000001},{"$f":"IF(ISERROR(+BN22/BM22), \"-\", +BN22/BM22)","v":199.50344735233853}]
[null,null,"Meter Types","Cost per Meter (Installed)"]
[null,null,"Single Phase 200 Amp - Urban",null,null,{"$f":"+$D24*E24","v":0},null,null,{"$f":"+$D24*H24","v":0},null,null,{"$f":"+$D24*K24","v":0},null,null,{"$f":"+$D24*N24","v":0},null,null,{"$f":"+$D24*Q24","v":0},null,null,{"$f":"+$D24*T24","v":0},null,null,{"$f":"+$D24*W24","v":0},null,null,{"$f":"+$D24*Z24","v":0},null,null,{"$f":"+$D24*AC24","v":0},null,null,{"$f":"+$D24*AF24","v":0},null,null,{"$f":"+$D24*AI24","v":0},null,null,{"$f":"+$D24*AL24","v":0},null,null,{"$f":"+$D24*AO24","v":0},null,null,{"$f":"+$D24*AR24","v":0},null,null,{"$f":"+$D24*AU24","v":0},null,null,{"$f":"+$D24*AX24","v":0},null,null,{"$f":"+$D24*BA24","v":0},null,null,{"$f":"+$D24*BD24","v":0},null,null,{"$f":"+$D24*BG24","v":0},null,null,{"$f":"+$D24*BJ24","v":0},null,{"$f":"+E24+H24+K24+N24+Q24+T24+W24+Z24+AC24+AF24+AI24+AL24+AO24+AR24+AU24+AX24+BA24+BD24+BG24","v":0},{"$f":"+F24+I24+L24+O24+R24+U24+X24+AA24+AD24+AG24+AJ24+AM24+AP24+AS24+AV24+AY24+BB24+BE24+BH24","v":0}]
[null,null,"Single Phase 200 Amp - Rural",null,null,{"$f":"+$D25*E25","v":0},null,null,{"$f":"+$D25*H25","v":0},null,null,{"$f":"+$D25*K25","v":0},null,null,{"$f":"+$D25*N25","v":0},null,null,{"$f":"+$D25*Q25","v":0},null,null,{"$f":"+$D25*T25","v":0},null,null,{"$f":"+$D25*W25","v":0},null,null,{"$f":"+$D25*Z25","v":0},null,null,{"$f":"+$D25*AC25","v":0},null,null,{"$f":"+$D25*AF25","v":0},null,null,{"$f":"+$D25*AI25","v":0},null,null,{"$f":"+$D25*AL25","v":0},null,null,{"$f":"+$D25*AO25","v":0},null,null,{"$f":"+$D25*AR25","v":0},null,null,{"$f":"+$D25*AU25","v":0},null,null,{"$f":"+$D25*AX25","v":0},null,null,{"$f":"+$D25*BA25","v":0},null,null,{"$f":"+$D25*BD25","v":0},null,null,{"$f":"+$D25*BG25","v":0},null,null,{"$f":"+$D25*BJ25","v":0},null,0,0]
[null,null,"Central Meter ",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0," ",null,0,null,null,0,null,0,0]
[null,null,"Network Meter (Costs to be updated)",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,null,"Three-phase - No demand",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,null,"Smart Meters ",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,null,"Demand without IT (usually three-phase)",480,null,0,null,null,0,null,82,39360,null,null,0," ",null,0,null,null,0," ",null,0,null,null,0," ",null,0,null,null,0," ",null,0,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,82,39360]
[null,null,"Demand with IT",2400,null,{"$f":"+$D31*E31","v":0},null,null,0,null,177,424800,null,null,0,null,null,0,null,null,0," ",null,0,null,null,0," ",null,0,null,null,0," ",null,0,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,{"$f":"+E31+H31+K31+N31+Q31+T31+W31+Z31+AC31+AF31+AI31+AL31+AO31+AR31+AU31+AX31+BA31+BD31+BG31","v":177},424800," "]
[null,null,"Demand with IT and Interval Capability - Secondary",3000,null,0,null,null,0,null,404,1212000,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,404,1212000]
[null,null,"Demand with IT and Interval Capability - Primary",35000,null,0,null,null,0,null,32,1120000,null,null,0,null,null,0,null,2,70000,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,34,1190000]
[null,null,"Demand with IT and Interval Capability -Special (WMP)",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[null,null,"Smart Meters ",122.87,49305,6058105.3500000006,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,49305,6058105.3500000006]
[null,null,"Smart Meters ",386.17,null,0,null,5632,2174909.4399999999,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,5632,2174909.4399999999]
[null,null,"LDC Specific 3",null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," ",null,null," "]

{"sheet":"I7.2 Meter Reading","index":10,"n_rows":71,"n_cols":66,"rows_kept":71,"cut":false,"hidden":false,"merged":[[19,1,19,2],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[11,0,12,0],[14,3,14,5],[13,3,13,5],[17,1,17,2],[18,1,18,2],[14,63,14,65],[13,54,13,56],[14,57,14,59],[14,51,14,53],[14,54,14,56],[13,57,13,59],[14,60,14,62],[13,60,13,62],[13,51,13,53],[14,30,14,32],[14,33,14,35],[14,36,14,38],[14,48,14,50],[13,36,13,38],[13,39,13,41],[14,39,14,41],[14,45,14,47],[14,42,14,44],[13,48,13,50],[13,42,13,44],[13,45,13,47],[13,30,13,32],[13,33,13,35],[13,6,13,8],[13,9,13,11],[13,12,13,14],[13,15,13,17],[14,27,14,29],[14,24,14,26],[14,21,14,23],[14,18,14,20],[14,6,14,8],[14,9,14,11],[14,12,14,14],[14,15,14,17],[13,18,13,20],[13,21,13,23],[13,27,13,29],[13,24,13,26]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I7.2 Meter Reading Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I7.2 Meter Reading Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
["Weighting Factors based on Contractor Pricing"]
[]
[null,null,null,1,null,null,2,null,null,3,null,null,4,null,null,5,null,null,6,null,null,7,null,null,8,null,null,9,null,null,10,null,null,11,null,null,12,null,null,13,null,null,14,null,null,15,null,null,16,null,null,17,null,null,18,null,null,19,null,null,20]
["Description",null,null,{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},null,null,{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},null,null,{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},null,null,{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},null,null,{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},null,null,{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},null,null,{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},null,null,{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},null,null,{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},null,null,{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},null,null,{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},null,null,{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},null,null,{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},null,null,{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},null,null,{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},null,null,{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},null,null,{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},null,null,{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},null,null,{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},null,null,{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},null,null,"TOTAL"]
[null,null,null,"Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs","Units","Weighted Factor","Weighted Average Costs"]
[]
[null,"Allocation Percentage Weighted Factor",null,null,null,{"$f":"IF(ISERROR(+E20/$BM20), \"-\", +E20/$BM20)","v":0.68399737471527855},null,null,{"$f":"IF(ISERROR(+H20/$BM20), \"-\", +H20/$BM20)","v":7.8131492027105745E-2},null,null,{"$f":"IF(ISERROR(+K20/$BM20), \"-\", +K20/$BM20)","v":0.23659788958960298},null,null,{"$f":"IF(ISERROR(+N20/$BM20), \"-\", +N20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+Q20/$BM20), \"-\", +Q20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+T20/$BM20), \"-\", +T20/$BM20)","v":6.3662183400637121E-4},null,null,{"$f":"IF(ISERROR(+W20/$BM20), \"-\", +W20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+Z20/$BM20), \"-\", +Z20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AC20/$BM20), \"-\", +AC20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AF20/$BM20), \"-\", +AF20/$BM20)","v":6.3662183400637121E-4},null,null,{"$f":"IF(ISERROR(+AI20/$BM20), \"-\", +AI20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AL20/$BM20), \"-\", +AL20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AO20/$BM20), \"-\", +AO20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AR20/$BM20), \"-\", +AR20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AU20/$BM20), \"-\", +AU20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+AX20/$BM20), \"-\", +AX20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+BA20/$BM20), \"-\", +BA20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+BD20/$BM20), \"-\", +BD20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+BG20/$BM20), \"-\", +BG20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+BJ20/$BM20), \"-\", +BJ20/$BM20)","v":0},null,null,{"$f":"IF(ISERROR(+BM20/$BM20), \"-\", +BM20/$BM20)","v":1}]
[null,"Cost Relative to Residential Average Cost",null,null,null,{"$f":"IF(ISERROR(F20/$F20), \"0\", (F20/$F20))","v":1},null,null,{"$f":"IF(ISERROR(I20/$F20), \"0\", (I20/$F20))","v":1},null,null,{"$f":"IF(ISERROR(L20/$F20), \"0\", (L20/$F20))","v":24.539323741007198},null,null,{"$f":"IF(ISERROR(O20/$F20), \"0\", (O20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(R20/$F20), \"0\", (R20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(U20/$F20), \"0\", (U20/$F20))","v":45.89},null,null,{"$f":"IF(ISERROR(X20/$F20), \"0\", (X20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AA20/$F20), \"0\", (AA20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AD20/$F20), \"0\", (AD20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AG20/$F20), \"0\", (AG20/$F20))","v":45.89},null,null,{"$f":"IF(ISERROR(AJ20/$F20), \"0\", (AJ20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AM20/$F20), \"0\", (AM20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AP20/$F20), \"0\", (AP20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AS20/$F20), \"0\", (AS20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AV20/$F20), \"0\", (AV20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(AY20/$F20), \"0\", (AY20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(BB20/$F20), \"0\", (BB20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(BE20/$F20), \"0\", (BE20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(BH20/$F20), \"0\", (BH20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(BK20/$F20), \"0\", (BK20/$F20))","v":0},null,null,{"$f":"IF(ISERROR(BN20/$F20), \"0\", (BN20/$F20))","v":118.3193237410072}]
[null,"Total",null,{"$f":"SUM(D22:D38)","v":49305},{"$f":"SUM(E22:E38)","v":49305},{"$f":"IF(ISERROR(E20/D20), \"0\", (E20/D20))","v":1},{"$f":"SUM(G22:G38)","v":5632},{"$f":"SUM(H22:H38)","v":5632},{"$f":"IF(ISERROR(H20/G20), \"0\", (H20/G20))","v":1},{"$f":"SUM(J22:J38)","v":695},{"$f":"SUM(K22:K38)","v":17054.830000000002},{"$f":"IF(ISERROR(K20/J20), \"0\", (K20/J20))","v":24.539323741007198},{"$f":"SUM(M22:M38)","v":0},{"$f":"SUM(N22:N38)","v":0},{"$f":"IF(ISERROR(N20/M20), \"0\", (N20/M20))","v":"0"},{"$f":"SUM(P22:P38)","v":0},{"$f":"SUM(Q22:Q38)","v":0},{"$f":"IF(ISERROR(Q20/P20), \"0\", (Q20/P20))","v":"0"},{"$f":"SUM(S22:S38)","v":1},{"$f":"SUM(T22:T38)","v":45.89},{"$f":"IF(ISERROR(T20/S20), \"0\", (T20/S20))","v":45.89},{"$f":"SUM(V22:V38)","v":0},{"$f":"SUM(W22:W38)","v":0},{"$f":"IF(ISERROR(W20/V20), \"0\", (W20/V20))","v":"0"},{"$f":"SUM(Y22:Y38)","v":0},{"$f":"SUM(Z22:Z38)","v":0},{"$f":"IF(ISERROR(Z20/Y20), \"0\", (Z20/Y20))","v":"0"},{"$f":"SUM(AB22:AB38)","v":0},{"$f":"SUM(AC22:AC38)","v":0},{"$f":"IF(ISERROR(AC20/AB20), \"0\", (AC20/AB20))","v":"0"},{"$f":"SUM(AE22:AE38)","v":1},{"$f":"SUM(AF22:AF38)","v":45.89},{"$f":"IF(ISERROR(AF20/AE20), \"0\", (AF20/AE20))","v":45.89},{"$f":"SUM(AH22:AH38)","v":0},{"$f":"SUM(AI22:AI38)","v":0},{"$f":"IF(ISERROR(AI20/AH20), \"0\", (AI20/AH20))","v":"0"},{"$f":"SUM(AK22:AK38)","v":0},{"$f":"SUM(AL22:AL38)","v":0},{"$f":"IF(ISERROR(AL20/AK20), \"0\", (AL20/AK20))","v":"0"},{"$f":"SUM(AN22:AN38)","v":0},{"$f":"SUM(AO22:AO38)","v":0},{"$f":"IF(ISERROR(AO20/AN20), \"0\", (AO20/AN20))","v":"0"},{"$f":"SUM(AQ22:AQ38)","v":0},{"$f":"SUM(AR22:AR38)","v":0},{"$f":"IF(ISERROR(AR20/AQ20), \"0\", (AR20/AQ20))","v":"0"},{"$f":"SUM(AT22:AT38)","v":0},{"$f":"SUM(AU22:AU38)","v":0},{"$f":"IF(ISERROR(AU20/AT20), \"0\", (AU20/AT20))","v":"0"},{"$f":"SUM(AW22:AW38)","v":0},{"$f":"SUM(AX22:AX38)","v":0},{"$f":"IF(ISERROR(AX20/AW20), \"0\", (AX20/AW20))","v":"0"},{"$f":"SUM(AZ22:AZ38)","v":0},{"$f":"SUM(BA22:BA38)","v":0},{"$f":"IF(ISERROR(BA20/AZ20), \"0\", (BA20/AZ20))","v":"0"},{"$f":"SUM(BC22:BC38)","v":0},{"$f":"SUM(BD22:BD38)","v":0},{"$f":"IF(ISERROR(BD20/BC20), \"0\", (BD20/BC20))","v":"0"},{"$f":"SUM(BF22:BF38)","v":0},{"$f":"SUM(BG22:BG38)","v":0},{"$f":"IF(ISERROR(BG20/BF20), \"0\", (BG20/BF20))","v":"0"},{"$f":"SUM(BI22:BI38)","v":0},{"$f":"SUM(BJ22:BJ38)","v":0},{"$f":"IF(ISERROR(BJ20/BI20), \"0\", (BJ20/BI20))","v":"0"},{"$f":"+D20+G20+J20+M20+P20+S20+V20+Y20+AB20+AE20+AH20+AK20+AN20+AQ20+AT20+AW20+AZ20+BC20+BF20+BI20","v":55634},{"$f":"+E20+H20+K20+N20+Q20+T20+W20+Z20+AC20+AF20+AI20+AL20+AO20+AR20+AU20+AX20+BA20+BD20+BG20+BJ20","v":72083.61},{"$f":"+F20+I20+L20+O20+R20+U20+X20+AA20+AD20+AG20+AJ20+AM20+AP20+AS20+AV20+AY20+BB20+BE20+BH20+BK20","v":118.3193237410072}]
[null,null,"Factor"]
["Residential - Urban - Outside",null,null,null,{"$f":"+D22*$C22","v":0}," ",null,{"$f":"+G22*$C22","v":0}," ",null,{"$f":"+J22*$C22","v":0}," ",null,{"$f":"+M22*$C22","v":0}," ",null,{"$f":"+P22*$C22","v":0}," ",null,{"$f":"+S22*$C22","v":0}," ",null,{"$f":"+V22*$C22","v":0}," ",null,{"$f":"+Y22*$C22","v":0}," ",null,{"$f":"+AB22*$C22","v":0}," ",null,{"$f":"+AE22*$C22","v":0}," ",null,{"$f":"+AH22*$C22","v":0}," ",null,{"$f":"+AK22*$C22","v":0}," ",null,{"$f":"+AN22*$C22","v":0}," ",null,{"$f":"+AQ22*$C22","v":0}," ",null,{"$f":"+AT22*$C22","v":0}," ",null,{"$f":"+AW22*$C22","v":0}," ",null,{"$f":"+AZ22*$C22","v":0},null,null,{"$f":"+BC22*$C22","v":0}," ",null,{"$f":"+BF22*$C22","v":0}," ",null,{"$f":"+BI22*$C22","v":0},null,{"$f":"+D22+G22+J22+M22+P22+S22+V22+Y22+AB22+AE22+AH22+AK22+AN22+AQ22+AT22+AW22+AZ22+BC22+BF22+BI22","v":0},{"$f":"+E22+H22+K22+N22+Q22+T22+W22+Z22+AC22+AF22+AI22+AL22+AO22+AR22+AU22+AX22+BA22+BD22+BG22+BJ22","v":0}]
["Residential - Urban - Outside with other services",null,null,null,{"$f":"+D23*$C23","v":0},null,null,{"$f":"+G23*$C23","v":0},null,null,{"$f":"+J23*$C23","v":0},null,null,{"$f":"+M23*$C23","v":0},null,null,{"$f":"+P23*$C23","v":0},null,null,{"$f":"+S23*$C23","v":0},null,null,{"$f":"+V23*$C23","v":0},null,null,{"$f":"+Y23*$C23","v":0},null,null,{"$f":"+AB23*$C23","v":0},null,null,{"$f":"+AE23*$C23","v":0},null,null,{"$f":"+AH23*$C23","v":0},null,null,{"$f":"+AK23*$C23","v":0},null,null,{"$f":"+AN23*$C23","v":0},null,null,{"$f":"+AQ23*$C23","v":0},null,null,{"$f":"+AT23*$C23","v":0},null,null,{"$f":"+AW23*$C23","v":0},null,null,{"$f":"+AZ23*$C23","v":0},null,null,{"$f":"+BC23*$C23","v":0},null,null,{"$f":"+BF23*$C23","v":0},null,null,{"$f":"+BI23*$C23","v":0},null,0,0]
["Residential - Urban - Inside",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["Residential - Urban - Inside - with other services",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["Residential - Rural - Outside  ",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["Residential - Rural - Outside with other services",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["Smart Meter",null,1,49305,49305," ",5632,5632," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,54937,54937]
["Smart Meter with Demand",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["GS - Walking",null,15.73,null,0," ",null,0," ",492,7739.16," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,492,7739.16]
["GS - Walking - with other services",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["GS - Vehicle with other services --- TOU Read",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["GS - Vehicle with other services",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["LDC Specific 3",null,null,null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0," ",null,0,null,null,0," ",null,0," ",null,0,null,0,0]
["LDC Specific 4",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
["Interval",null,45.89,null,0,null,null,0,null,203,9315.67,null,null,0,null,null,0,null,1,45.89,null,null,0,null,null,0,null,null,0,null,1,45.89,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,205,9407.4499999999989]
["LDC Specific 5",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
["LDC Specific 6",null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Meter Reading Costs"]
[]
[]
[null,"Model Defaults"]
["Based on Contractor Pricing"]
["August 2005 Data"]
["Description","Combined",null,"Winter"]
[null,"Relativity","Relativity","Relativity","Relativity","Recalculated"]
["Residential - Urban - Outside",1,1,1,1,{"$f":"IF((+B58+C58+D58+E58)/4<1,1,ROUND((+B58+C58+D58+E58)/4,0))","v":1}]
["Residential - Urban - Outside With Water",0.73684210526315796,null,null,null,{"$f":"IF((+B59)/1<1,1,ROUND((+B59)/1,0))","v":1}]
["Residential - Urban - Inside",1.3157894736842106,2.1849865951742626,1.9746300211416492,1.7674418604651163,{"$f":"IF((+B60+C60+D60+E60)/4<1,1,ROUND((+B60+C60+D60+E60)/4,0))","v":2}]
["Residential - Urban - Inside - With Water",1.0526315789473684,null,null,null,{"$f":"IF((+B61)/1<1,1,ROUND((+B61)/1,0))","v":1}]
["Residential - Rural - Outside",3.0789473684210522,3.4289544235924931,3.2642706131078225,null,{"$f":"IF((+B62+C62+D62)/3<1,1,ROUND((+B62+C62+D62)/3,0))","v":3}]
["Residential - Rural - Outside With Water",1.9736842105263157,null,null,null,{"$f":"IF((+B63)/1<1,1,ROUND((+B63)/1,0))","v":2}]
["Residential with vehicle",null,null,null,2.6744186046511627,{"$f":"IF((+E64)/1<1,1,ROUND((+E64)/1,0))","v":3}]
["GS - Walking",1.5263157894736841,null,null,null,{"$f":"IF((+B65)/1<1,1,ROUND((+B65)/1,0))","v":2}]
["GS - Walking - With Water",1.263157894736842,3.5710455764075069,3.1437632135306557,null,{"$f":"IF((+B66+C66+D66)/3<1,1,ROUND((+B66+C66+D66)/3,0))","v":3}]
["GS - Vehicle",3.2105263157894735,null,null,null,{"$f":"IF((+B67)/1<1,1,ROUND((+B67)/1,0))","v":3}]
["GS - Vehicle With Water",2.6315789473684212,null,null,3.3255813953488369,{"$f":"IF((+B68+E68)/2<1,1,ROUND((+B68+E68)/2,0))","v":3}]
["Interval",48.684210526315788,null,null,null,{"$f":"IF((+B69)/1<1,1,ROUND((+B69)/1,0))","v":49}]
["Time of Use Read -- ignore",null,3.5710455764075069,3.3784355179704022,null,{"$f":"IF((C70+D70)/2<1,1,ROUND((C70+D70)/2,0))","v":3}]
["Special Reads -- ignore","let misc charges pick up the difference",null,null,8.1395348837209305,{"$f":"+E71","v":8.1395348837209305}]

{"sheet":"I8 Demand Data","index":11,"n_rows":70,"n_cols":23,"rows_kept":70,"cut":false,"hidden":false,"merged":[[18,0,18,1],[19,0,19,1],[30,0,30,1],[51,0,51,1],[34,0,34,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[16,0,16,1],[17,0,17,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[13,0,13,1],[14,0,14,1]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I8 Demand Data Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I8 Demand Data Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
["CP TEST RESULTS",null,{"$f":"IF(OR(ISERROR(('I8 Demand Data'!$C$50/12)/'I8 Demand Data'!$C$40), (ISERROR(('I8 Demand Data'!$C$45/4)/'I8 Demand Data'!$C$40))),\"-\", IF(('I8 Demand Data'!$C$50/12)/'I8 Demand Data'!$C$40>=0.83,\"12 CP\",IF(('I8 Demand Data'!$C$45/4)/'I8 Demand Data'!$C$40>=0.83,\"4 CP\",\"1 CP\")))","v":"12 CP"}]
["NCP TEST RESULTS",null,{"$f":"IF(ISERROR(('I8 Demand Data'!$C$61/4)/'I8 Demand Data'!$C$55), \"-\", IF(('I8 Demand Data'!$C$61/4)/'I8 Demand Data'!$C$55>=0.83,\"4 NCP\",\"1 NCP\"))","v":"4 NCP"}]
[]
["Co-incident Peak",null,"Indicator"]
["1  CP",null,"CP 1"]
["4 CP",null,"CP 4"]
["12 CP",null,"CP 12"]
[]
["4 NCP",null,"NCP 4"]
["12 NCP",null,"NCP 12"]
["Non-co-incident Peak",null,"Indicator"]
["1 NCP",null,"NCP 1 "]
["4 NCP",null,"NCP 4"]
["12 NCP",null,"NCP 12"]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Customer Classes",null,"Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[]
[]
[]
["CO-INCIDENT PEAK"]
[]
["1 CP"]
["Transformation CP","TCP1",{"$f":"SUM(D38:W38)","v":229909.53623375349},82011.524250999166,32896.277723955165,100162.91421842726,null,null,12643.27773454922,1812.4003408738931,null,383.1419649488073]
["Bulk Delivery CP","BCP1",{"$f":"SUM(D39:W39)","v":0}]
["Total Sytem CP ","DCP1",{"$f":"SUM(D40:W40)","v":229909.53623375349},82011.524250999166,32896.277723955165,100162.91421842726,null,null,12643.27773454922,1812.4003408738931,null,383.1419649488073]
[]
["4 CP"]
["Transformation CP","TCP4",{"$f":"SUM(D43:W43)","v":953625.36145184946},271604.24221708137,172287.47274810885,446679.54104648874,null,null,58009.784496609107,3588.5454053018166,null,1455.7755382595647]
["Bulk Delivery CP","BCP4",{"$f":"SUM(D44:W44)","v":0}]
["Total Sytem CP ","DCP4",{"$f":"SUM(D45:W45)","v":953625.36145184946},271604.24221708137,172287.47274810885,446679.54104648874,null,null,58009.784496609107,3588.5454053018166,null,1455.7755382595647]
[]
["12 CP"]
["Transformation CP","TCP12",{"$f":"SUM(D48:W48)","v":2677055.5724337748},757397.08136154863,477635.69967941113,1267376.1850704316,null,null,160624.79677625114,9737.222313731123,null,4284.5872324014172]
["Bulk Delivery CP","BCP12",{"$f":"SUM(D49:W49)","v":0}]
["Total Sytem CP ","DCP12",{"$f":"SUM(D50:W50)","v":2677055.5724337748},757397.08136154863,477635.69967941113,1267376.1850704316,null,null,160624.79677625114,9737.222313731123,null,4284.5872324014172]
[]
["NON CO_INCIDENT PEAK"]
[]
["1 NCP"]
["Classification NCP from \n Load Data Provider","DNCP1",{"$f":"SUM(D55:W55)","v":284394.50227251311},86450.874588724255,51309.870592204468,125823.26357800004,null,null,18604.044946285612,1821.0655487285987,null,385.38301857012203]
["Primary NCP","PNCP1",{"$f":"SUM(D56:W56)","v":284394.50227251311},86450.874588724255,51309.870592204468,125823.26357800004,null,null,18604.044946285612,1821.0655487285987,null,385.38301857012203]
[" Line Transformer NCP","LTNCP1",{"$f":"SUM(D57:W57)","v":265790.45732622751},86450.874588724255,51309.870592204468,125823.26357800004,null,null,null,1821.0655487285987,null,385.38301857012203]
["Secondary NCP","SNCP1",{"$f":"SUM(D58:W58)","v":265790.45732622751},86450.874588724255,51309.870592204468,125823.26357800004,null,null,null,1821.0655487285987,null,385.38301857012203]
[]
["4 NCP"]
["Classification NCP from \n Load Data Provider","DNCP4",{"$f":"SUM(D61:W61)","v":1092476.5142528906},335359.27325153199,193174.2184333975,485228.02354556508,null,null,69953.281109047384,7240.9051836124754,null,1520.8127297364226]
["Primary NCP","PNCP4",{"$f":"SUM(D62:W62)","v":1092476.5142528906},335359.27325153199,193174.2184333975,485228.02354556508,null,null,69953.281109047384,7240.9051836124754,null,1520.8127297364226]
[" Line Transformer NCP","LTNCP4",{"$f":"SUM(D63:W63)","v":1022523.2331438435},335359.27325153199,193174.2184333975,485228.02354556508,null,null,null,7240.9051836124754,null,1520.8127297364226]
["Secondary NCP","SNCP4",{"$f":"SUM(D64:W64)","v":1022523.2331438435},335359.27325153199,193174.2184333975,485228.02354556508,null,null,null,7240.9051836124754,null,1520.8127297364226]
[]
["12 NCP"]
["Classification NCP from \n Load Data Provider","DNCP12",{"$f":"SUM(D67:W67)","v":3009995.2576874015},902093.37992028764,516375.54057486623,1378614.1421438979,null,null,187426.26190277489,21102.583464297262,null,4383.349681277411]
["Primary NCP","PNCP12",{"$f":"SUM(D68:W68)","v":3009995.2576874015},902093.37992028764,516375.54057486623,1378614.1421438979,null,null,187426.26190277489,21102.583464297262,null,4383.349681277411]
[" Line Transformer NCP","LTNCP12",{"$f":"SUM(D69:W69)","v":2822568.9957846268},902093.37992028764,516375.54057486623,1378614.1421438979,null,null,null,21102.583464297262,null,4383.349681277411]
["Secondary NCP","SNCP12",{"$f":"SUM(D70:W70)","v":2822568.9957846268},902093.37992028764,516375.54057486623,1378614.1421438979,null,null,null,21102.583464297262,null,4383.349681277411]

{"sheet":"I9 Direct Allocation","index":12,"n_rows":153,"n_cols":72,"rows_kept":153,"cut":false,"hidden":false,"merged":[[144,2,144,3],[145,2,145,3],[64,21,65,21],[64,22,65,22],[64,9,65,9],[64,10,65,10],[64,11,65,11],[64,12,65,12],[64,5,65,5],[64,6,65,6],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[64,23,65,23],[64,0,65,0],[64,17,65,17],[64,18,65,18],[64,19,65,19],[64,20,65,20],[64,13,65,13],[64,14,65,14],[64,15,65,15],[64,16,65,16],[64,7,65,7],[64,8,65,8],[64,26,65,26],[64,27,65,27],[64,28,65,28],[20,0,21,4],[24,0,25,4],[64,1,65,1],[64,2,65,2],[64,3,65,3],[64,4,65,4],[64,29,65,29],[64,30,65,30],[64,31,65,31],[64,32,65,32],[64,33,65,33],[64,34,65,34],[64,35,65,35],[64,36,65,36],[64,37,65,37],[64,38,65,38],[64,39,65,39],[64,40,65,40],[64,41,65,41],[64,42,65,42],[64,43,65,43],[64,50,65,50],[64,51,65,51],[64,44,65,44],[64,45,65,45],[64,46,65,46],[64,47,65,47],[64,52,65,52],[64,53,65,53],[64,54,65,54],[64,55,65,55],[64,56,65,56],[64,57,65,57],[64,58,65,58],[64,59,65,59],[64,60,65,60],[64,61,65,61],[64,62,65,62],[64,63,65,63],[64,64,65,64],[64,65,65,65],[64,66,65,66],[64,67,65,67],[64,68,65,68],[64,69,65,69],[64,70,65,70],[64,71,65,71]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet I9 Direct Allocation Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet I9 Direct Allocation Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,"Demand Related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Related"]
[{"$f":"'I3 TB Data'!A19:B19","v":"USoA Account #"},{"$f":"'I3 TB Data'!B19:D19","v":"Accounts"},{"$f":"'I3 TB Data'!G19","v":"Direct Allocation"},"Total Allocated to Rate Classifications?",{"$f":"'O4 Summary by Class & Accounts'!E18","v":"Residential"},{"$f":"'O4 Summary by Class & Accounts'!F18","v":"GS <50"},{"$f":"'O4 Summary by Class & Accounts'!G18","v":"GS>50-Regular"},{"$f":"'O4 Summary by Class & Accounts'!H18","v":"GS> 50-TOU"},{"$f":"'O4 Summary by Class & Accounts'!I18","v":"GS >50-Intermediate"},{"$f":"'O4 Summary by Class & Accounts'!J18","v":"Large Use >5MW"},{"$f":"'O4 Summary by Class & Accounts'!K18","v":"Street Light"},{"$f":"'O4 Summary by Class & Accounts'!L18","v":"Sentinel"},{"$f":"'O4 Summary by Class & Accounts'!M18","v":"Unmetered Scattered Load"},{"$f":"'O4 Summary by Class & Accounts'!N18","v":"Embedded Distributor"},{"$f":"'O4 Summary by Class & Accounts'!O18","v":"Back-up/Standby Power"},{"$f":"'O4 Summary by Class & Accounts'!P18","v":"Rate Class 1"},{"$f":"'O4 Summary by Class & Accounts'!Q18","v":"Rate class 2"},{"$f":"'O4 Summary by Class & Accounts'!R18","v":"Rate class 3"},{"$f":"'O4 Summary by Class & Accounts'!S18","v":"Rate class 4"},{"$f":"'O4 Summary by Class & Accounts'!T18","v":"Rate class 5"},{"$f":"'O4 Summary by Class & Accounts'!U18","v":"Rate class 6"},{"$f":"'O4 Summary by Class & Accounts'!V18","v":"Rate class 7"},{"$f":"'O4 Summary by Class & Accounts'!W18","v":"Rate class 8"},{"$f":"'O4 Summary by Class & Accounts'!X18","v":"Rate class 9"},null,null,{"$f":"A20","v":"USoA Account #"},{"$f":"B20","v":"Accounts"},{"$f":"E20","v":"Residential"},"GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9",null,null,{"$f":"AA20","v":"USoA Account #"},{"$f":"AB20","v":"Accounts"},{"$f":"AC20","v":"Residential"},{"$f":"AD20","v":"GS <50"},{"$f":"AE20","v":"GS>50-Regular"},{"$f":"AF20","v":"GS> 50-TOU"},{"$f":"AG20","v":"GS >50-Intermediate"},{"$f":"AH20","v":"Large Use >5MW"},{"$f":"AI20","v":"Street Light"},{"$f":"AJ20","v":"Sentinel"},{"$f":"AK20","v":"Unmetered Scattered Load"},{"$f":"AL20","v":"Embedded Distributor"},{"$f":"AM20","v":"Back-up/Standby Power"},{"$f":"AN20","v":"Rate Class 1"},{"$f":"AO20","v":"Rate class 2"},{"$f":"AP20","v":"Rate class 3"},{"$f":"AQ20","v":"Rate class 4"},{"$f":"AR20","v":"Rate class 5"},{"$f":"AS20","v":"Rate class 6"},{"$f":"AT20","v":"Rate class 7"},{"$f":"AU20","v":"Rate class 8"},{"$f":"AV20","v":"Rate class 9"}]
[]
[]
[{"$f":"'I3 TB Data'!A171:B171","v":"1995/2440"},{"$f":"'I3 TB Data'!B171:D171","v":"Contributions and Grants - Credit"},{"$f":"'I3 TB Data'!G171","v":0},{"$f":"IF(SUM(E23:X23)<>C23,\"No\",\"Yes\")","v":"Yes"}]
[]
[]
[]
[{"$f":"'I3 TB Data'!A133:B133","v":1805},{"$f":"'I3 TB Data'!B133","v":"Land"},{"$f":"'I3 TB Data'!G133","v":0},{"$f":"IF(SUM(E27:X27)<>C27,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A27","v":1805},{"$f":"B27","v":"Land"},{"$f":"IF(ISERROR(E27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), E27*0.5, E27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), F27*0.5, F27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), G27*0.5, G27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), H27*0.5, H27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), I27*0.5, I27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), J27*0.5, J27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), K27*0.5, K27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), L27*0.5, L27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), M27*0.5, M27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), N27*0.5, N27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), O27*0.5, O27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), P27*0.5, P27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q27*0.5, Q27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), R27*0.5, R27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), S27*0.5, S27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), T27*0.5, T27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), U27*0.5, U27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), V27*0.5, V27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), W27*0.5, W27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), X27*0.5, X27*(1-VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,{"$f":"AA27","v":1805},{"$f":"AB27","v":"Land"},{"$f":"IF(ISERROR(E27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), E27*0.5, E27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), F27*0.5, F27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), G27*0.5, G27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), H27*0.5, H27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), I27*0.5, I27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), J27*0.5, J27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), K27*0.5, K27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), L27*0.5, L27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), M27*0.5, M27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), N27*0.5, N27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), O27*0.5, O27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), P27*0.5, P27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q27*0.5, Q27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), R27*0.5, R27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), S27*0.5, S27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), T27*0.5, T27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), U27*0.5, U27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), V27*0.5, V27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), W27*0.5, W27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0))), X27*0.5, X27*(VLOOKUP($A27, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A134:B134","v":1806},{"$f":"'I3 TB Data'!B134","v":"Land Rights"},{"$f":"'I3 TB Data'!G134","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A28","v":1806},{"$f":"B28","v":"Land Rights"},{"$f":"IF(ISERROR(E28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), E28*0.5, E28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), F28*0.5, F28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), G28*0.5, G28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), H28*0.5, H28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), I28*0.5, I28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), J28*0.5, J28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), K28*0.5, K28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), L28*0.5, L28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), M28*0.5, M28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), N28*0.5, N28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), O28*0.5, O28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), P28*0.5, P28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q28*0.5, Q28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), R28*0.5, R28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), S28*0.5, S28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), T28*0.5, T28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), U28*0.5, U28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), V28*0.5, V28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), W28*0.5, W28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), X28*0.5, X28*(1-VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,{"$f":"AA28","v":1806},{"$f":"AB28","v":"Land Rights"},{"$f":"IF(ISERROR(E28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), E28*0.5, E28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), F28*0.5, F28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), G28*0.5, G28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), H28*0.5, H28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), I28*0.5, I28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), J28*0.5, J28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), K28*0.5, K28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), L28*0.5, L28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), M28*0.5, M28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), N28*0.5, N28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), O28*0.5, O28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), P28*0.5, P28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q28*0.5, Q28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), R28*0.5, R28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), S28*0.5, S28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), T28*0.5, T28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), U28*0.5, U28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), V28*0.5, V28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), W28*0.5, W28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0))), X28*0.5, X28*(VLOOKUP($A28, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A135:B135","v":1808},{"$f":"'I3 TB Data'!B135","v":"Buildings and Fixtures"},{"$f":"'I3 TB Data'!G135","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1808,"Buildings and Fixtures",{"$f":"IF(ISERROR(E29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), E29*0.5, E29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), F29*0.5, F29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), G29*0.5, G29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), H29*0.5, H29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), I29*0.5, I29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), J29*0.5, J29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), K29*0.5, K29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), L29*0.5, L29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), M29*0.5, M29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), N29*0.5, N29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), O29*0.5, O29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), P29*0.5, P29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q29*0.5, Q29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), R29*0.5, R29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), S29*0.5, S29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), T29*0.5, T29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), U29*0.5, U29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), V29*0.5, V29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), W29*0.5, W29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), X29*0.5, X29*(1-VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1808,"Buildings and Fixtures",{"$f":"IF(ISERROR(E29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), E29*0.5, E29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), F29*0.5, F29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), G29*0.5, G29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), H29*0.5, H29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), I29*0.5, I29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), J29*0.5, J29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), K29*0.5, K29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), L29*0.5, L29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), M29*0.5, M29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), N29*0.5, N29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), O29*0.5, O29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), P29*0.5, P29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q29*0.5, Q29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), R29*0.5, R29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), S29*0.5, S29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), T29*0.5, T29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), U29*0.5, U29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), V29*0.5, V29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), W29*0.5, W29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0))), X29*0.5, X29*(VLOOKUP($A29, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A136:B136","v":1810},{"$f":"'I3 TB Data'!B136","v":"Leasehold Improvements"},{"$f":"'I3 TB Data'!G136","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1810,"Leasehold Improvements",{"$f":"IF(ISERROR(E30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), E30*0.5, E30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), F30*0.5, F30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), G30*0.5, G30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), H30*0.5, H30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), I30*0.5, I30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), J30*0.5, J30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), K30*0.5, K30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), L30*0.5, L30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), M30*0.5, M30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), N30*0.5, N30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), O30*0.5, O30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), P30*0.5, P30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q30*0.5, Q30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), R30*0.5, R30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), S30*0.5, S30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), T30*0.5, T30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), U30*0.5, U30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), V30*0.5, V30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), W30*0.5, W30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), X30*0.5, X30*(1-VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1810,"Leasehold Improvements",{"$f":"IF(ISERROR(E30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), E30*0.5, E30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), F30*0.5, F30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), G30*0.5, G30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), H30*0.5, H30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), I30*0.5, I30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), J30*0.5, J30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), K30*0.5, K30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), L30*0.5, L30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), M30*0.5, M30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), N30*0.5, N30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), O30*0.5, O30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), P30*0.5, P30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q30*0.5, Q30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), R30*0.5, R30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), S30*0.5, S30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), T30*0.5, T30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), U30*0.5, U30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), V30*0.5, V30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), W30*0.5, W30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0))), X30*0.5, X30*(VLOOKUP($A30, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A137:B137","v":1815},{"$f":"'I3 TB Data'!B137","v":"Transformer Station Equipment - Normally Primary above 50 kV"},{"$f":"'I3 TB Data'!G137","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"IF(ISERROR(E31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), E31*0.5, E31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), F31*0.5, F31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), G31*0.5, G31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), H31*0.5, H31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), I31*0.5, I31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), J31*0.5, J31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), K31*0.5, K31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), L31*0.5, L31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), M31*0.5, M31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), N31*0.5, N31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), O31*0.5, O31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), P31*0.5, P31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q31*0.5, Q31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), R31*0.5, R31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), S31*0.5, S31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), T31*0.5, T31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), U31*0.5, U31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), V31*0.5, V31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), W31*0.5, W31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), X31*0.5, X31*(1-VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"IF(ISERROR(E31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), E31*0.5, E31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), F31*0.5, F31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), G31*0.5, G31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), H31*0.5, H31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), I31*0.5, I31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), J31*0.5, J31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), K31*0.5, K31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), L31*0.5, L31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), M31*0.5, M31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), N31*0.5, N31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), O31*0.5, O31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), P31*0.5, P31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q31*0.5, Q31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), R31*0.5, R31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), S31*0.5, S31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), T31*0.5, T31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), U31*0.5, U31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), V31*0.5, V31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), W31*0.5, W31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0))), X31*0.5, X31*(VLOOKUP($A31, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A138:B138","v":1820},{"$f":"'I3 TB Data'!B138","v":"Distribution Station Equipment - Normally Primary below 50 kV"},{"$f":"'I3 TB Data'!G138","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"IF(ISERROR(E32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), E32*0.5, E32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), F32*0.5, F32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), G32*0.5, G32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), H32*0.5, H32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), I32*0.5, I32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), J32*0.5, J32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), K32*0.5, K32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), L32*0.5, L32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), M32*0.5, M32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), N32*0.5, N32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), O32*0.5, O32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), P32*0.5, P32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q32*0.5, Q32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), R32*0.5, R32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), S32*0.5, S32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), T32*0.5, T32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), U32*0.5, U32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), V32*0.5, V32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), W32*0.5, W32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), X32*0.5, X32*(1-VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"IF(ISERROR(E32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), E32*0.5, E32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), F32*0.5, F32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), G32*0.5, G32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), H32*0.5, H32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), I32*0.5, I32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), J32*0.5, J32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), K32*0.5, K32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), L32*0.5, L32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), M32*0.5, M32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), N32*0.5, N32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), O32*0.5, O32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), P32*0.5, P32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q32*0.5, Q32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), R32*0.5, R32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), S32*0.5, S32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), T32*0.5, T32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), U32*0.5, U32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), V32*0.5, V32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), W32*0.5, W32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0))), X32*0.5, X32*(VLOOKUP($A32, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A139:B139","v":1825},{"$f":"'I3 TB Data'!B139","v":"Storage Battery Equipment"},{"$f":"'I3 TB Data'!G139","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1825,"Storage Battery Equipment",{"$f":"IF(ISERROR(E33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), E33*0.5, E33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), F33*0.5, F33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), G33*0.5, G33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), H33*0.5, H33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), I33*0.5, I33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), J33*0.5, J33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), K33*0.5, K33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), L33*0.5, L33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), M33*0.5, M33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), N33*0.5, N33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), O33*0.5, O33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), P33*0.5, P33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q33*0.5, Q33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), R33*0.5, R33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), S33*0.5, S33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), T33*0.5, T33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), U33*0.5, U33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), V33*0.5, V33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), W33*0.5, W33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), X33*0.5, X33*(1-VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1825,"Storage Battery Equipment",{"$f":"IF(ISERROR(E33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), E33*0.5, E33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), F33*0.5, F33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), G33*0.5, G33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), H33*0.5, H33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), I33*0.5, I33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), J33*0.5, J33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), K33*0.5, K33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), L33*0.5, L33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), M33*0.5, M33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), N33*0.5, N33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), O33*0.5, O33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), P33*0.5, P33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q33*0.5, Q33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), R33*0.5, R33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), S33*0.5, S33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), T33*0.5, T33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), U33*0.5, U33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), V33*0.5, V33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), W33*0.5, W33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0))), X33*0.5, X33*(VLOOKUP($A33, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A140:B140","v":1830},{"$f":"'I3 TB Data'!B140","v":"Poles, Towers and Fixtures"},{"$f":"'I3 TB Data'!G140","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1830,"Poles, Towers and Fixtures",{"$f":"IF(ISERROR(E34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), E34*0.5, E34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), F34*0.5, F34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), G34*0.5, G34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), H34*0.5, H34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), I34*0.5, I34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), J34*0.5, J34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), K34*0.5, K34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), L34*0.5, L34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), M34*0.5, M34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), N34*0.5, N34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), O34*0.5, O34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), P34*0.5, P34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q34*0.5, Q34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), R34*0.5, R34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), S34*0.5, S34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), T34*0.5, T34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), U34*0.5, U34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), V34*0.5, V34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), W34*0.5, W34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), X34*0.5, X34*(1-VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1830,"Poles, Towers and Fixtures",{"$f":"IF(ISERROR(E34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), E34*0.5, E34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), F34*0.5, F34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), G34*0.5, G34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), H34*0.5, H34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), I34*0.5, I34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), J34*0.5, J34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), K34*0.5, K34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), L34*0.5, L34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), M34*0.5, M34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), N34*0.5, N34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), O34*0.5, O34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), P34*0.5, P34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q34*0.5, Q34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), R34*0.5, R34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), S34*0.5, S34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), T34*0.5, T34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), U34*0.5, U34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), V34*0.5, V34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), W34*0.5, W34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0))), X34*0.5, X34*(VLOOKUP($A34, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A141:B141","v":1835},{"$f":"'I3 TB Data'!B141","v":"Overhead Conductors and Devices"},{"$f":"'I3 TB Data'!G141","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1835,"Overhead Conductors and Devices",{"$f":"IF(ISERROR(E35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), E35*0.5, E35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), F35*0.5, F35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), G35*0.5, G35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), H35*0.5, H35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), I35*0.5, I35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), J35*0.5, J35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), K35*0.5, K35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), L35*0.5, L35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), M35*0.5, M35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), N35*0.5, N35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), O35*0.5, O35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), P35*0.5, P35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q35*0.5, Q35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), R35*0.5, R35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), S35*0.5, S35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), T35*0.5, T35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), U35*0.5, U35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), V35*0.5, V35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), W35*0.5, W35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), X35*0.5, X35*(1-VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1835,"Overhead Conductors and Devices",{"$f":"IF(ISERROR(E35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), E35*0.5, E35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), F35*0.5, F35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), G35*0.5, G35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), H35*0.5, H35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), I35*0.5, I35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), J35*0.5, J35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), K35*0.5, K35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), L35*0.5, L35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), M35*0.5, M35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), N35*0.5, N35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), O35*0.5, O35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), P35*0.5, P35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q35*0.5, Q35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), R35*0.5, R35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), S35*0.5, S35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), T35*0.5, T35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), U35*0.5, U35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), V35*0.5, V35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), W35*0.5, W35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0))), X35*0.5, X35*(VLOOKUP($A35, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A142:B142","v":1840},{"$f":"'I3 TB Data'!B142","v":"Underground Conduit"},{"$f":"'I3 TB Data'!G142","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1840,"Underground Conduit",{"$f":"IF(ISERROR(E36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), E36*0.5, E36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), F36*0.5, F36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), G36*0.5, G36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), H36*0.5, H36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), I36*0.5, I36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), J36*0.5, J36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), K36*0.5, K36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), L36*0.5, L36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), M36*0.5, M36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), N36*0.5, N36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), O36*0.5, O36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), P36*0.5, P36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q36*0.5, Q36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), R36*0.5, R36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), S36*0.5, S36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), T36*0.5, T36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), U36*0.5, U36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), V36*0.5, V36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), W36*0.5, W36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), X36*0.5, X36*(1-VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1840,"Underground Conduit",{"$f":"IF(ISERROR(E36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), E36*0.5, E36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), F36*0.5, F36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), G36*0.5, G36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), H36*0.5, H36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), I36*0.5, I36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), J36*0.5, J36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), K36*0.5, K36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), L36*0.5, L36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), M36*0.5, M36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), N36*0.5, N36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), O36*0.5, O36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), P36*0.5, P36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q36*0.5, Q36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), R36*0.5, R36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), S36*0.5, S36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), T36*0.5, T36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), U36*0.5, U36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), V36*0.5, V36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), W36*0.5, W36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0))), X36*0.5, X36*(VLOOKUP($A36, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A143:B143","v":1845},{"$f":"'I3 TB Data'!B143","v":"Underground Conductors and Devices"},{"$f":"'I3 TB Data'!G143","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1845,"Underground Conductors and Devices",{"$f":"IF(ISERROR(E37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), E37*0.5, E37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), F37*0.5, F37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), G37*0.5, G37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), H37*0.5, H37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), I37*0.5, I37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), J37*0.5, J37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), K37*0.5, K37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), L37*0.5, L37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), M37*0.5, M37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), N37*0.5, N37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), O37*0.5, O37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), P37*0.5, P37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q37*0.5, Q37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), R37*0.5, R37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), S37*0.5, S37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), T37*0.5, T37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), U37*0.5, U37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), V37*0.5, V37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), W37*0.5, W37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), X37*0.5, X37*(1-VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1845,"Underground Conductors and Devices",{"$f":"IF(ISERROR(E37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), E37*0.5, E37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), F37*0.5, F37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), G37*0.5, G37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), H37*0.5, H37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), I37*0.5, I37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), J37*0.5, J37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), K37*0.5, K37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), L37*0.5, L37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), M37*0.5, M37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), N37*0.5, N37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), O37*0.5, O37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), P37*0.5, P37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q37*0.5, Q37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), R37*0.5, R37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), S37*0.5, S37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), T37*0.5, T37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), U37*0.5, U37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), V37*0.5, V37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), W37*0.5, W37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0))), X37*0.5, X37*(VLOOKUP($A37, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A144:B144","v":1850},{"$f":"'I3 TB Data'!B144","v":"Line Transformers"},{"$f":"'I3 TB Data'!G144","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850,"Line Transformers",{"$f":"IF(ISERROR(E38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), E38*0.5, E38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), F38*0.5, F38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), G38*0.5, G38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), H38*0.5, H38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), I38*0.5, I38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), J38*0.5, J38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), K38*0.5, K38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), L38*0.5, L38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), M38*0.5, M38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), N38*0.5, N38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), O38*0.5, O38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), P38*0.5, P38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q38*0.5, Q38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), R38*0.5, R38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), S38*0.5, S38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), T38*0.5, T38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), U38*0.5, U38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), V38*0.5, V38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), W38*0.5, W38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), X38*0.5, X38*(1-VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1850,"Line Transformers",{"$f":"IF(ISERROR(E38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), E38*0.5, E38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), F38*0.5, F38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), G38*0.5, G38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), H38*0.5, H38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), I38*0.5, I38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), J38*0.5, J38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), K38*0.5, K38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), L38*0.5, L38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), M38*0.5, M38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), N38*0.5, N38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), O38*0.5, O38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), P38*0.5, P38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q38*0.5, Q38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), R38*0.5, R38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), S38*0.5, S38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), T38*0.5, T38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), U38*0.5, U38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), V38*0.5, V38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), W38*0.5, W38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0))), X38*0.5, X38*(VLOOKUP($A38, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A145:B145","v":1855},{"$f":"'I3 TB Data'!B145","v":"Services"},{"$f":"'I3 TB Data'!G145","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1855,"Services",{"$f":"IF(ISERROR(E39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), E39*0.5, E39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), F39*0.5, F39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), G39*0.5, G39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), H39*0.5, H39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), I39*0.5, I39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), J39*0.5, J39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), K39*0.5, K39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), L39*0.5, L39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), M39*0.5, M39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), N39*0.5, N39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), O39*0.5, O39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), P39*0.5, P39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q39*0.5, Q39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), R39*0.5, R39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), S39*0.5, S39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), T39*0.5, T39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), U39*0.5, U39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), V39*0.5, V39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), W39*0.5, W39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), X39*0.5, X39*(1-VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1855,"Services",{"$f":"IF(ISERROR(E39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), E39*0.5, E39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), F39*0.5, F39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), G39*0.5, G39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), H39*0.5, H39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), I39*0.5, I39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), J39*0.5, J39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), K39*0.5, K39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), L39*0.5, L39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), M39*0.5, M39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), N39*0.5, N39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), O39*0.5, O39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), P39*0.5, P39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q39*0.5, Q39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), R39*0.5, R39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), S39*0.5, S39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), T39*0.5, T39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), U39*0.5, U39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), V39*0.5, V39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), W39*0.5, W39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0))), X39*0.5, X39*(VLOOKUP($A39, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A146:B146","v":1860},{"$f":"'I3 TB Data'!B146","v":"Meters"},{"$f":"'I3 TB Data'!G146","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1860,"Meters",{"$f":"IF(ISERROR(E40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), E40*0.5, E40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), F40*0.5, F40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), G40*0.5, G40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), H40*0.5, H40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), I40*0.5, I40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), J40*0.5, J40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), K40*0.5, K40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), L40*0.5, L40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), M40*0.5, M40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), N40*0.5, N40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), O40*0.5, O40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), P40*0.5, P40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q40*0.5, Q40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), R40*0.5, R40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), S40*0.5, S40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), T40*0.5, T40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), U40*0.5, U40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), V40*0.5, V40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), W40*0.5, W40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), X40*0.5, X40*(1-VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1860,"Meters",{"$f":"IF(ISERROR(E40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), E40*0.5, E40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), F40*0.5, F40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), G40*0.5, G40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), H40*0.5, H40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), I40*0.5, I40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), J40*0.5, J40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), K40*0.5, K40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), L40*0.5, L40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), M40*0.5, M40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), N40*0.5, N40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), O40*0.5, O40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), P40*0.5, P40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q40*0.5, Q40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), R40*0.5, R40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), S40*0.5, S40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), T40*0.5, T40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), U40*0.5, U40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), V40*0.5, V40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), W40*0.5, W40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0))), X40*0.5, X40*(VLOOKUP($A40, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[null,{"$f":"'I3 TB Data'!B147:D147","v":"blank row"},{"$f":"'I3 TB Data'!G147","v":0},{"$f":"IF(SUM(E41:X41)<>C41,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"blank row",{"$f":"IF(ISERROR(E41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), E41*0.5, E41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), F41*0.5, F41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), G41*0.5, G41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), H41*0.5, H41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), I41*0.5, I41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), J41*0.5, J41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), K41*0.5, K41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), L41*0.5, L41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), M41*0.5, M41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), N41*0.5, N41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), O41*0.5, O41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), P41*0.5, P41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q41*0.5, Q41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), R41*0.5, R41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), S41*0.5, S41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), T41*0.5, T41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), U41*0.5, U41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), V41*0.5, V41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), W41*0.5, W41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), X41*0.5, X41*(1-VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,0,"blank row",{"$f":"IF(ISERROR(E41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), E41*0.5, E41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), F41*0.5, F41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), G41*0.5, G41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), H41*0.5, H41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), I41*0.5, I41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), J41*0.5, J41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), K41*0.5, K41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), L41*0.5, L41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), M41*0.5, M41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), N41*0.5, N41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), O41*0.5, O41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), P41*0.5, P41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q41*0.5, Q41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), R41*0.5, R41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), S41*0.5, S41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), T41*0.5, T41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), U41*0.5, U41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), V41*0.5, V41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), W41*0.5, W41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0))), X41*0.5, X41*(VLOOKUP($A41, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A151:B151","v":1905},{"$f":"'I3 TB Data'!B151","v":"Land"},{"$f":"'I3 TB Data'!G151","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1905,"Land",{"$f":"IF(ISERROR(E42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), E42*0.5, E42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), F42*0.5, F42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), G42*0.5, G42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), H42*0.5, H42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), I42*0.5, I42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), J42*0.5, J42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), K42*0.5, K42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), L42*0.5, L42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), M42*0.5, M42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), N42*0.5, N42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), O42*0.5, O42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), P42*0.5, P42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q42*0.5, Q42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), R42*0.5, R42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), S42*0.5, S42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), T42*0.5, T42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), U42*0.5, U42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), V42*0.5, V42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), W42*0.5, W42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), X42*0.5, X42*(1-VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1905,"Land",{"$f":"IF(ISERROR(E42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), E42*0.5, E42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), F42*0.5, F42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), G42*0.5, G42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), H42*0.5, H42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), I42*0.5, I42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), J42*0.5, J42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), K42*0.5, K42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), L42*0.5, L42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), M42*0.5, M42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), N42*0.5, N42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), O42*0.5, O42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), P42*0.5, P42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q42*0.5, Q42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), R42*0.5, R42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), S42*0.5, S42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), T42*0.5, T42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), U42*0.5, U42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), V42*0.5, V42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), W42*0.5, W42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0))), X42*0.5, X42*(VLOOKUP($A42, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A152:B152","v":1906},{"$f":"'I3 TB Data'!B152","v":"Land Rights"},{"$f":"'I3 TB Data'!G152","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1906,"Land Rights",{"$f":"IF(ISERROR(E43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), E43*0.5, E43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), F43*0.5, F43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), G43*0.5, G43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), H43*0.5, H43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), I43*0.5, I43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), J43*0.5, J43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), K43*0.5, K43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), L43*0.5, L43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), M43*0.5, M43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), N43*0.5, N43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), O43*0.5, O43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), P43*0.5, P43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q43*0.5, Q43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), R43*0.5, R43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), S43*0.5, S43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), T43*0.5, T43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), U43*0.5, U43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), V43*0.5, V43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), W43*0.5, W43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), X43*0.5, X43*(1-VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1906,"Land Rights",{"$f":"IF(ISERROR(E43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), E43*0.5, E43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), F43*0.5, F43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), G43*0.5, G43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), H43*0.5, H43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), I43*0.5, I43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), J43*0.5, J43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), K43*0.5, K43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), L43*0.5, L43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), M43*0.5, M43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), N43*0.5, N43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), O43*0.5, O43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), P43*0.5, P43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q43*0.5, Q43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), R43*0.5, R43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), S43*0.5, S43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), T43*0.5, T43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), U43*0.5, U43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), V43*0.5, V43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), W43*0.5, W43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0))), X43*0.5, X43*(VLOOKUP($A43, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A153:B153","v":1908},{"$f":"'I3 TB Data'!B153","v":"Buildings and Fixtures"},{"$f":"'I3 TB Data'!G153","v":0},{"$f":"IF(SUM(E44:X44)<>C44,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1908,"Buildings and Fixtures",{"$f":"IF(ISERROR(E44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), E44*0.5, E44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), F44*0.5, F44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), G44*0.5, G44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), H44*0.5, H44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), I44*0.5, I44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), J44*0.5, J44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), K44*0.5, K44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), L44*0.5, L44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), M44*0.5, M44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), N44*0.5, N44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), O44*0.5, O44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), P44*0.5, P44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q44*0.5, Q44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), R44*0.5, R44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), S44*0.5, S44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), T44*0.5, T44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), U44*0.5, U44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), V44*0.5, V44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), W44*0.5, W44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), X44*0.5, X44*(1-VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1908,"Buildings and Fixtures",{"$f":"IF(ISERROR(E44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), E44*0.5, E44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), F44*0.5, F44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), G44*0.5, G44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), H44*0.5, H44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), I44*0.5, I44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), J44*0.5, J44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), K44*0.5, K44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), L44*0.5, L44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), M44*0.5, M44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), N44*0.5, N44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), O44*0.5, O44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), P44*0.5, P44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q44*0.5, Q44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), R44*0.5, R44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), S44*0.5, S44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), T44*0.5, T44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), U44*0.5, U44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), V44*0.5, V44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), W44*0.5, W44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0))), X44*0.5, X44*(VLOOKUP($A44, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A154:B154","v":1910},{"$f":"'I3 TB Data'!B154","v":"Leasehold Improvements"},{"$f":"'I3 TB Data'!G154","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1910,"Leasehold Improvements",{"$f":"IF(ISERROR(E45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), E45*0.5, E45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), F45*0.5, F45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), G45*0.5, G45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), H45*0.5, H45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), I45*0.5, I45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), J45*0.5, J45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), K45*0.5, K45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), L45*0.5, L45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), M45*0.5, M45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), N45*0.5, N45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), O45*0.5, O45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), P45*0.5, P45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q45*0.5, Q45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), R45*0.5, R45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), S45*0.5, S45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), T45*0.5, T45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), U45*0.5, U45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), V45*0.5, V45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), W45*0.5, W45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), X45*0.5, X45*(1-VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1910,"Leasehold Improvements",{"$f":"IF(ISERROR(E45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), E45*0.5, E45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), F45*0.5, F45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), G45*0.5, G45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), H45*0.5, H45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), I45*0.5, I45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), J45*0.5, J45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), K45*0.5, K45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), L45*0.5, L45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), M45*0.5, M45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), N45*0.5, N45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), O45*0.5, O45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), P45*0.5, P45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q45*0.5, Q45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), R45*0.5, R45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), S45*0.5, S45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), T45*0.5, T45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), U45*0.5, U45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), V45*0.5, V45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), W45*0.5, W45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0))), X45*0.5, X45*(VLOOKUP($A45, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A155:B155","v":1915},{"$f":"'I3 TB Data'!B155","v":"Office Furniture and Equipment"},{"$f":"'I3 TB Data'!G155","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1915,"Office Furniture and Equipment",{"$f":"IF(ISERROR(E46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), E46*0.5, E46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), F46*0.5, F46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), G46*0.5, G46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), H46*0.5, H46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), I46*0.5, I46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), J46*0.5, J46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), K46*0.5, K46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), L46*0.5, L46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), M46*0.5, M46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), N46*0.5, N46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), O46*0.5, O46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), P46*0.5, P46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q46*0.5, Q46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), R46*0.5, R46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), S46*0.5, S46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), T46*0.5, T46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), U46*0.5, U46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), V46*0.5, V46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), W46*0.5, W46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), X46*0.5, X46*(1-VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1915,"Office Furniture and Equipment",{"$f":"IF(ISERROR(E46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), E46*0.5, E46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), F46*0.5, F46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), G46*0.5, G46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), H46*0.5, H46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), I46*0.5, I46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), J46*0.5, J46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), K46*0.5, K46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), L46*0.5, L46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), M46*0.5, M46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), N46*0.5, N46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), O46*0.5, O46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), P46*0.5, P46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q46*0.5, Q46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), R46*0.5, R46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), S46*0.5, S46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), T46*0.5, T46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), U46*0.5, U46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), V46*0.5, V46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), W46*0.5, W46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0))), X46*0.5, X46*(VLOOKUP($A46, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A156:B156","v":1920},{"$f":"'I3 TB Data'!B156","v":"Computer Equipment - Hardware"},{"$f":"'I3 TB Data'!G156","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1920,"Computer Equipment - Hardware",{"$f":"IF(ISERROR(E47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), E47*0.5, E47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), F47*0.5, F47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), G47*0.5, G47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), H47*0.5, H47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), I47*0.5, I47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), J47*0.5, J47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), K47*0.5, K47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), L47*0.5, L47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), M47*0.5, M47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), N47*0.5, N47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), O47*0.5, O47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), P47*0.5, P47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q47*0.5, Q47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), R47*0.5, R47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), S47*0.5, S47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), T47*0.5, T47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), U47*0.5, U47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), V47*0.5, V47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), W47*0.5, W47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), X47*0.5, X47*(1-VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1920,"Computer Equipment - Hardware",{"$f":"IF(ISERROR(E47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), E47*0.5, E47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), F47*0.5, F47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), G47*0.5, G47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), H47*0.5, H47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), I47*0.5, I47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), J47*0.5, J47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), K47*0.5, K47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), L47*0.5, L47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), M47*0.5, M47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), N47*0.5, N47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), O47*0.5, O47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), P47*0.5, P47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q47*0.5, Q47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), R47*0.5, R47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), S47*0.5, S47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), T47*0.5, T47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), U47*0.5, U47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), V47*0.5, V47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), W47*0.5, W47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0))), X47*0.5, X47*(VLOOKUP($A47, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A157:B157","v":1925},{"$f":"'I3 TB Data'!B157","v":"Computer Software"},{"$f":"'I3 TB Data'!G157","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1925,"Computer Software",{"$f":"IF(ISERROR(E48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), E48*0.5, E48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), F48*0.5, F48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), G48*0.5, G48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), H48*0.5, H48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), I48*0.5, I48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), J48*0.5, J48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), K48*0.5, K48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), L48*0.5, L48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), M48*0.5, M48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), N48*0.5, N48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), O48*0.5, O48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), P48*0.5, P48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q48*0.5, Q48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), R48*0.5, R48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), S48*0.5, S48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), T48*0.5, T48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), U48*0.5, U48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), V48*0.5, V48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), W48*0.5, W48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), X48*0.5, X48*(1-VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1925,"Computer Software",{"$f":"IF(ISERROR(E48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), E48*0.5, E48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), F48*0.5, F48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), G48*0.5, G48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), H48*0.5, H48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), I48*0.5, I48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), J48*0.5, J48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), K48*0.5, K48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), L48*0.5, L48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), M48*0.5, M48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), N48*0.5, N48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), O48*0.5, O48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), P48*0.5, P48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q48*0.5, Q48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), R48*0.5, R48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), S48*0.5, S48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), T48*0.5, T48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), U48*0.5, U48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), V48*0.5, V48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), W48*0.5, W48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0))), X48*0.5, X48*(VLOOKUP($A48, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A158:B158","v":1930},{"$f":"'I3 TB Data'!B158","v":"Transportation Equipment"},{"$f":"'I3 TB Data'!G158","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1930,"Transportation Equipment",{"$f":"IF(ISERROR(E49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), E49*0.5, E49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), F49*0.5, F49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), G49*0.5, G49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), H49*0.5, H49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), I49*0.5, I49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), J49*0.5, J49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), K49*0.5, K49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), L49*0.5, L49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), M49*0.5, M49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), N49*0.5, N49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), O49*0.5, O49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), P49*0.5, P49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q49*0.5, Q49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), R49*0.5, R49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), S49*0.5, S49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), T49*0.5, T49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), U49*0.5, U49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), V49*0.5, V49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), W49*0.5, W49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), X49*0.5, X49*(1-VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1930,"Transportation Equipment",{"$f":"IF(ISERROR(E49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), E49*0.5, E49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), F49*0.5, F49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), G49*0.5, G49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), H49*0.5, H49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), I49*0.5, I49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), J49*0.5, J49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), K49*0.5, K49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), L49*0.5, L49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), M49*0.5, M49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), N49*0.5, N49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), O49*0.5, O49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), P49*0.5, P49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q49*0.5, Q49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), R49*0.5, R49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), S49*0.5, S49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), T49*0.5, T49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), U49*0.5, U49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), V49*0.5, V49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), W49*0.5, W49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0))), X49*0.5, X49*(VLOOKUP($A49, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A159:B159","v":1935},{"$f":"'I3 TB Data'!B159","v":"Stores Equipment"},{"$f":"'I3 TB Data'!G159","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1935,"Stores Equipment",{"$f":"IF(ISERROR(E50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), E50*0.5, E50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), F50*0.5, F50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), G50*0.5, G50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), H50*0.5, H50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), I50*0.5, I50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), J50*0.5, J50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), K50*0.5, K50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), L50*0.5, L50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), M50*0.5, M50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), N50*0.5, N50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), O50*0.5, O50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), P50*0.5, P50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q50*0.5, Q50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), R50*0.5, R50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), S50*0.5, S50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), T50*0.5, T50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), U50*0.5, U50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), V50*0.5, V50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), W50*0.5, W50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), X50*0.5, X50*(1-VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1935,"Stores Equipment",{"$f":"IF(ISERROR(E50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), E50*0.5, E50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), F50*0.5, F50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), G50*0.5, G50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), H50*0.5, H50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), I50*0.5, I50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), J50*0.5, J50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), K50*0.5, K50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), L50*0.5, L50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), M50*0.5, M50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), N50*0.5, N50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), O50*0.5, O50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), P50*0.5, P50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q50*0.5, Q50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), R50*0.5, R50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), S50*0.5, S50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), T50*0.5, T50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), U50*0.5, U50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), V50*0.5, V50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), W50*0.5, W50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0))), X50*0.5, X50*(VLOOKUP($A50, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A160:B160","v":1940},{"$f":"'I3 TB Data'!B160","v":"Tools, Shop and Garage Equipment"},{"$f":"'I3 TB Data'!G160","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1940,"Tools, Shop and Garage Equipment",{"$f":"IF(ISERROR(E51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), E51*0.5, E51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), F51*0.5, F51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), G51*0.5, G51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), H51*0.5, H51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), I51*0.5, I51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), J51*0.5, J51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), K51*0.5, K51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), L51*0.5, L51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), M51*0.5, M51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), N51*0.5, N51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), O51*0.5, O51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), P51*0.5, P51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q51*0.5, Q51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), R51*0.5, R51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), S51*0.5, S51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), T51*0.5, T51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), U51*0.5, U51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), V51*0.5, V51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), W51*0.5, W51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), X51*0.5, X51*(1-VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1940,"Tools, Shop and Garage Equipment",{"$f":"IF(ISERROR(E51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), E51*0.5, E51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), F51*0.5, F51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), G51*0.5, G51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), H51*0.5, H51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), I51*0.5, I51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), J51*0.5, J51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), K51*0.5, K51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), L51*0.5, L51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), M51*0.5, M51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), N51*0.5, N51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), O51*0.5, O51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), P51*0.5, P51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q51*0.5, Q51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), R51*0.5, R51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), S51*0.5, S51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), T51*0.5, T51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), U51*0.5, U51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), V51*0.5, V51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), W51*0.5, W51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0))), X51*0.5, X51*(VLOOKUP($A51, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A161:B161","v":1945},{"$f":"'I3 TB Data'!B161","v":"Measurement and Testing Equipment"},{"$f":"'I3 TB Data'!G161","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1945,"Measurement and Testing Equipment",{"$f":"IF(ISERROR(E52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), E52*0.5, E52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), F52*0.5, F52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), G52*0.5, G52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), H52*0.5, H52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), I52*0.5, I52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), J52*0.5, J52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), K52*0.5, K52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), L52*0.5, L52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), M52*0.5, M52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), N52*0.5, N52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), O52*0.5, O52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), P52*0.5, P52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q52*0.5, Q52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), R52*0.5, R52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), S52*0.5, S52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), T52*0.5, T52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), U52*0.5, U52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), V52*0.5, V52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), W52*0.5, W52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), X52*0.5, X52*(1-VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1945,"Measurement and Testing Equipment",{"$f":"IF(ISERROR(E52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), E52*0.5, E52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), F52*0.5, F52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), G52*0.5, G52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), H52*0.5, H52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), I52*0.5, I52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), J52*0.5, J52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), K52*0.5, K52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), L52*0.5, L52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), M52*0.5, M52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), N52*0.5, N52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), O52*0.5, O52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), P52*0.5, P52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q52*0.5, Q52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), R52*0.5, R52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), S52*0.5, S52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), T52*0.5, T52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), U52*0.5, U52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), V52*0.5, V52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), W52*0.5, W52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0))), X52*0.5, X52*(VLOOKUP($A52, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A162:B162","v":1950},{"$f":"'I3 TB Data'!B162","v":"Power Operated Equipment"},{"$f":"'I3 TB Data'!G162","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1950,"Power Operated Equipment",{"$f":"IF(ISERROR(E53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), E53*0.5, E53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), F53*0.5, F53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), G53*0.5, G53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), H53*0.5, H53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), I53*0.5, I53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), J53*0.5, J53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), K53*0.5, K53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), L53*0.5, L53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), M53*0.5, M53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), N53*0.5, N53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), O53*0.5, O53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), P53*0.5, P53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q53*0.5, Q53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), R53*0.5, R53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), S53*0.5, S53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), T53*0.5, T53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), U53*0.5, U53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), V53*0.5, V53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), W53*0.5, W53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), X53*0.5, X53*(1-VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1950,"Power Operated Equipment",{"$f":"IF(ISERROR(E53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), E53*0.5, E53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), F53*0.5, F53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), G53*0.5, G53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), H53*0.5, H53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), I53*0.5, I53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), J53*0.5, J53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), K53*0.5, K53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), L53*0.5, L53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), M53*0.5, M53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), N53*0.5, N53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), O53*0.5, O53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), P53*0.5, P53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q53*0.5, Q53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), R53*0.5, R53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), S53*0.5, S53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), T53*0.5, T53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), U53*0.5, U53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), V53*0.5, V53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), W53*0.5, W53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0))), X53*0.5, X53*(VLOOKUP($A53, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A163:B163","v":1955},{"$f":"'I3 TB Data'!B163","v":"Communication Equipment"},{"$f":"'I3 TB Data'!G163","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955,"Communication Equipment",{"$f":"IF(ISERROR(E54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), E54*0.5, E54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), F54*0.5, F54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), G54*0.5, G54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), H54*0.5, H54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), I54*0.5, I54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), J54*0.5, J54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), K54*0.5, K54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), L54*0.5, L54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), M54*0.5, M54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), N54*0.5, N54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), O54*0.5, O54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), P54*0.5, P54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q54*0.5, Q54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), R54*0.5, R54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), S54*0.5, S54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), T54*0.5, T54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), U54*0.5, U54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), V54*0.5, V54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), W54*0.5, W54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), X54*0.5, X54*(1-VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1955,"Communication Equipment",{"$f":"IF(ISERROR(E54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), E54*0.5, E54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), F54*0.5, F54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), G54*0.5, G54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), H54*0.5, H54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), I54*0.5, I54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), J54*0.5, J54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), K54*0.5, K54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), L54*0.5, L54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), M54*0.5, M54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), N54*0.5, N54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), O54*0.5, O54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), P54*0.5, P54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q54*0.5, Q54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), R54*0.5, R54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), S54*0.5, S54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), T54*0.5, T54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), U54*0.5, U54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), V54*0.5, V54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), W54*0.5, W54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0))), X54*0.5, X54*(VLOOKUP($A54, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A164:B164","v":1960},{"$f":"'I3 TB Data'!B164","v":"Miscellaneous Equipment"},{"$f":"'I3 TB Data'!G164","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,"Miscellaneous Equipment",{"$f":"IF(ISERROR(E55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), E55*0.5, E55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), F55*0.5, F55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), G55*0.5, G55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), H55*0.5, H55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), I55*0.5, I55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), J55*0.5, J55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), K55*0.5, K55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), L55*0.5, L55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), M55*0.5, M55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), N55*0.5, N55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), O55*0.5, O55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), P55*0.5, P55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q55*0.5, Q55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), R55*0.5, R55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), S55*0.5, S55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), T55*0.5, T55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), U55*0.5, U55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), V55*0.5, V55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), W55*0.5, W55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), X55*0.5, X55*(1-VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1960,"Miscellaneous Equipment",{"$f":"IF(ISERROR(E55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), E55*0.5, E55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), F55*0.5, F55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), G55*0.5, G55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), H55*0.5, H55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), I55*0.5, I55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), J55*0.5, J55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), K55*0.5, K55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), L55*0.5, L55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), M55*0.5, M55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), N55*0.5, N55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), O55*0.5, O55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), P55*0.5, P55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q55*0.5, Q55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), R55*0.5, R55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), S55*0.5, S55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), T55*0.5, T55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), U55*0.5, U55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), V55*0.5, V55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), W55*0.5, W55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0))), X55*0.5, X55*(VLOOKUP($A55, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A166:B166","v":1970},{"$f":"'I3 TB Data'!B166","v":"Load Management Controls - Customer Premises"},{"$f":"'I3 TB Data'!G166","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1970,"Load Management Controls - Customer Premises",{"$f":"IF(ISERROR(E56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), E56*0.5, E56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), F56*0.5, F56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), G56*0.5, G56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), H56*0.5, H56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), I56*0.5, I56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), J56*0.5, J56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), K56*0.5, K56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), L56*0.5, L56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), M56*0.5, M56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), N56*0.5, N56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), O56*0.5, O56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), P56*0.5, P56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q56*0.5, Q56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), R56*0.5, R56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), S56*0.5, S56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), T56*0.5, T56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), U56*0.5, U56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), V56*0.5, V56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), W56*0.5, W56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), X56*0.5, X56*(1-VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1970,"Load Management Controls - Customer Premises",{"$f":"IF(ISERROR(E56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), E56*0.5, E56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), F56*0.5, F56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), G56*0.5, G56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), H56*0.5, H56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), I56*0.5, I56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), J56*0.5, J56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), K56*0.5, K56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), L56*0.5, L56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), M56*0.5, M56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), N56*0.5, N56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), O56*0.5, O56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), P56*0.5, P56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q56*0.5, Q56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), R56*0.5, R56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), S56*0.5, S56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), T56*0.5, T56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), U56*0.5, U56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), V56*0.5, V56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), W56*0.5, W56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0))), X56*0.5, X56*(VLOOKUP($A56, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A167:B167","v":1975},{"$f":"'I3 TB Data'!B167","v":"Load Management Controls - Utility Premises"},{"$f":"'I3 TB Data'!G167","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1975,"Load Management Controls - Utility Premises",{"$f":"IF(ISERROR(E57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), E57*0.5, E57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), F57*0.5, F57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), G57*0.5, G57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), H57*0.5, H57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), I57*0.5, I57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), J57*0.5, J57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), K57*0.5, K57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), L57*0.5, L57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), M57*0.5, M57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), N57*0.5, N57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), O57*0.5, O57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), P57*0.5, P57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q57*0.5, Q57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), R57*0.5, R57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), S57*0.5, S57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), T57*0.5, T57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), U57*0.5, U57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), V57*0.5, V57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), W57*0.5, W57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), X57*0.5, X57*(1-VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1975,"Load Management Controls - Utility Premises",{"$f":"IF(ISERROR(E57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), E57*0.5, E57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), F57*0.5, F57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), G57*0.5, G57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), H57*0.5, H57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), I57*0.5, I57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), J57*0.5, J57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), K57*0.5, K57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), L57*0.5, L57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), M57*0.5, M57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), N57*0.5, N57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), O57*0.5, O57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), P57*0.5, P57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q57*0.5, Q57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), R57*0.5, R57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), S57*0.5, S57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), T57*0.5, T57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), U57*0.5, U57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), V57*0.5, V57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), W57*0.5, W57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0))), X57*0.5, X57*(VLOOKUP($A57, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A168:B168","v":1980},{"$f":"'I3 TB Data'!B168","v":"System Supervisory Equipment"},{"$f":"'I3 TB Data'!G168","v":0},{"$f":"IF(SUM(E58:X58)<>C58,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1980,"System Supervisory Equipment",{"$f":"IF(ISERROR(E58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), E58*0.5, E58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), F58*0.5, F58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), G58*0.5, G58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), H58*0.5, H58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), I58*0.5, I58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), J58*0.5, J58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), K58*0.5, K58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), L58*0.5, L58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), M58*0.5, M58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), N58*0.5, N58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), O58*0.5, O58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), P58*0.5, P58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q58*0.5, Q58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), R58*0.5, R58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), S58*0.5, S58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), T58*0.5, T58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), U58*0.5, U58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), V58*0.5, V58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), W58*0.5, W58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), X58*0.5, X58*(1-VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1980,"System Supervisory Equipment",{"$f":"IF(ISERROR(E58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), E58*0.5, E58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), F58*0.5, F58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), G58*0.5, G58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), H58*0.5, H58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), I58*0.5, I58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), J58*0.5, J58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), K58*0.5, K58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), L58*0.5, L58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), M58*0.5, M58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), N58*0.5, N58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), O58*0.5, O58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), P58*0.5, P58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q58*0.5, Q58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), R58*0.5, R58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), S58*0.5, S58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), T58*0.5, T58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), U58*0.5, U58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), V58*0.5, V58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), W58*0.5, W58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0))), X58*0.5, X58*(VLOOKUP($A58, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A170:B170","v":1990},{"$f":"'I3 TB Data'!B170","v":"Other Tangible Property"},{"$f":"'I3 TB Data'!G170","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1990,"Other Tangible Property",{"$f":"IF(ISERROR(E59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), E59*0.5, E59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), F59*0.5, F59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), G59*0.5, G59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), H59*0.5, H59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), I59*0.5, I59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), J59*0.5, J59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), K59*0.5, K59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), L59*0.5, L59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), M59*0.5, M59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), N59*0.5, N59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), O59*0.5, O59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), P59*0.5, P59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q59*0.5, Q59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), R59*0.5, R59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), S59*0.5, S59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), T59*0.5, T59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), U59*0.5, U59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), V59*0.5, V59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), W59*0.5, W59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), X59*0.5, X59*(1-VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,1990,"Other Tangible Property",{"$f":"IF(ISERROR(E59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), E59*0.5, E59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), F59*0.5, F59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), G59*0.5, G59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), H59*0.5, H59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), I59*0.5, I59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), J59*0.5, J59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), K59*0.5, K59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), L59*0.5, L59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), M59*0.5, M59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), N59*0.5, N59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), O59*0.5, O59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), P59*0.5, P59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q59*0.5, Q59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), R59*0.5, R59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), S59*0.5, S59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), T59*0.5, T59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), U59*0.5, U59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), V59*0.5, V59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), W59*0.5, W59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0))), X59*0.5, X59*(VLOOKUP($A59, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A172:B172","v":2005},{"$f":"'I3 TB Data'!B172","v":"Property Under Capital Leases"},{"$f":"'I3 TB Data'!G172","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005,"Property Under Capital Leases",{"$f":"IF(ISERROR(E60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), E60*0.5, E60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), F60*0.5, F60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), G60*0.5, G60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), H60*0.5, H60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), I60*0.5, I60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), J60*0.5, J60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), K60*0.5, K60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), L60*0.5, L60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), M60*0.5, M60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), N60*0.5, N60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), O60*0.5, O60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), P60*0.5, P60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q60*0.5, Q60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), R60*0.5, R60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), S60*0.5, S60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), T60*0.5, T60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), U60*0.5, U60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), V60*0.5, V60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), W60*0.5, W60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), X60*0.5, X60*(1-VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,2005,"Property Under Capital Leases",{"$f":"IF(ISERROR(E60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), E60*0.5, E60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), F60*0.5, F60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), G60*0.5, G60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), H60*0.5, H60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), I60*0.5, I60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), J60*0.5, J60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), K60*0.5, K60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), L60*0.5, L60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), M60*0.5, M60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), N60*0.5, N60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), O60*0.5, O60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), P60*0.5, P60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q60*0.5, Q60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), R60*0.5, R60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), S60*0.5, S60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), T60*0.5, T60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), U60*0.5, U60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), V60*0.5, V60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), W60*0.5, W60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0))), X60*0.5, X60*(VLOOKUP($A60, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A173:B173","v":2010},{"$f":"'I3 TB Data'!B173","v":"Electric Plant Purchased or Sold"},{"$f":"'I3 TB Data'!G173","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,"Electric Plant Purchased or Sold",{"$f":"IF(ISERROR(E61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), E61*0.5, E61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), F61*0.5, F61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), G61*0.5, G61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), H61*0.5, H61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), I61*0.5, I61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), J61*0.5, J61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), K61*0.5, K61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), L61*0.5, L61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), M61*0.5, M61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), N61*0.5, N61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), O61*0.5, O61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), P61*0.5, P61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q61*0.5, Q61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), R61*0.5, R61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), S61*0.5, S61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), T61*0.5, T61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), U61*0.5, U61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), V61*0.5, V61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), W61*0.5, W61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), X61*0.5, X61*(1-VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,2010,"Electric Plant Purchased or Sold",{"$f":"IF(ISERROR(E61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), E61*0.5, E61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), F61*0.5, F61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), G61*0.5, G61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), H61*0.5, H61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), I61*0.5, I61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), J61*0.5, J61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), K61*0.5, K61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), L61*0.5, L61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), M61*0.5, M61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), N61*0.5, N61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), O61*0.5, O61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), P61*0.5, P61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q61*0.5, Q61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), R61*0.5, R61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), S61*0.5, S61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), T61*0.5, T61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), U61*0.5, U61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), V61*0.5, V61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), W61*0.5, W61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0))), X61*0.5, X61*(VLOOKUP($A61, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A177:B177","v":2050},{"$f":"'I3 TB Data'!B177","v":"Completed Construction Not Classified--Electric"},{"$f":"'I3 TB Data'!G177","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,"Completed Construction Not Classified--Electric",{"$f":"IF(ISERROR(E62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), E62*0.5, E62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), F62*0.5, F62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), G62*0.5, G62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), H62*0.5, H62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), I62*0.5, I62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), J62*0.5, J62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), K62*0.5, K62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), L62*0.5, L62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), M62*0.5, M62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), N62*0.5, N62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), O62*0.5, O62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), P62*0.5, P62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q62*0.5, Q62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), R62*0.5, R62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), S62*0.5, S62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), T62*0.5, T62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), U62*0.5, U62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), V62*0.5, V62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), W62*0.5, W62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), X62*0.5, X62*(1-VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,2050,"Completed Construction Not Classified--Electric",{"$f":"IF(ISERROR(E62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), E62*0.5, E62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), F62*0.5, F62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), G62*0.5, G62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), H62*0.5, H62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), I62*0.5, I62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), J62*0.5, J62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), K62*0.5, K62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), L62*0.5, L62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), M62*0.5, M62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), N62*0.5, N62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), O62*0.5, O62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), P62*0.5, P62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q62*0.5, Q62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), R62*0.5, R62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), S62*0.5, S62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), T62*0.5, T62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), U62*0.5, U62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), V62*0.5, V62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), W62*0.5, W62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0))), X62*0.5, X62*(VLOOKUP($A62, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A183:B183","v":2105},{"$f":"'I3 TB Data'!B183","v":"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment"},{"$f":"'I3 TB Data'!G183","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",{"$f":"IF(ISERROR(E63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), E63*0.5, E63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), F63*0.5, F63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), G63*0.5, G63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), H63*0.5, H63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), I63*0.5, I63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), J63*0.5, J63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), K63*0.5, K63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), L63*0.5, L63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), M63*0.5, M63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), N63*0.5, N63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), O63*0.5, O63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), P63*0.5, P63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q63*0.5, Q63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), R63*0.5, R63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), S63*0.5, S63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), T63*0.5, T63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), U63*0.5, U63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), V63*0.5, V63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), W63*0.5, W63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), X63*0.5, X63*(1-VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",{"$f":"IF(ISERROR(E63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), E63*0.5, E63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), F63*0.5, F63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), G63*0.5, G63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), H63*0.5, H63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), I63*0.5, I63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), J63*0.5, J63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), K63*0.5, K63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), L63*0.5, L63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), M63*0.5, M63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), N63*0.5, N63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), O63*0.5, O63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), P63*0.5, P63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q63*0.5, Q63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), R63*0.5, R63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), S63*0.5, S63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), T63*0.5, T63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), U63*0.5, U63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), V63*0.5, V63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), W63*0.5, W63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0))), X63*0.5, X63*(VLOOKUP($A63, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A184:B184","v":2120},{"$f":"'I3 TB Data'!B184","v":"Accumulated Amortization of Electric Utility Plant - Intangibles"},{"$f":"'I3 TB Data'!G184","v":0},{"$f":"IF(SUM(E64:X64)<>C64,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2120,"Accumulated Amortization of Electric Utility Plant - Intangibles",{"$f":"IF(ISERROR(E64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), E64*0.5, E64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), F64*0.5, F64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), G64*0.5, G64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), H64*0.5, H64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), I64*0.5, I64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), J64*0.5, J64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), K64*0.5, K64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), L64*0.5, L64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), M64*0.5, M64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), N64*0.5, N64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), O64*0.5, O64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), P64*0.5, P64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q64*0.5, Q64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), R64*0.5, R64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), S64*0.5, S64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), T64*0.5, T64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), U64*0.5, U64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), V64*0.5, V64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), W64*0.5, W64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), X64*0.5, X64*(1-VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,2120,"Accumulated Amortization of Electric Utility Plant - Intangibles",{"$f":"IF(ISERROR(E64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), E64*0.5, E64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), F64*0.5, F64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), G64*0.5, G64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), H64*0.5, H64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), I64*0.5, I64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), J64*0.5, J64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), K64*0.5, K64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), L64*0.5, L64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), M64*0.5, M64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), N64*0.5, N64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), O64*0.5, O64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), P64*0.5, P64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q64*0.5, Q64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), R64*0.5, R64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), S64*0.5, S64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), T64*0.5, T64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), U64*0.5, U64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), V64*0.5, V64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), W64*0.5, W64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0))), X64*0.5, X64*(VLOOKUP($A64, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[null,"Directly Allocated Net Fixed Assets",{"$f":"SUM(E65:X65)","v":0},null,{"$f":"SUM(E23:E64)","v":0},{"$f":"SUM(F23:F64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Directly Allocated Net Fixed Assets",{"$f":"SUM(AC23:AC64)","v":0},{"$f":"SUM(AD23:AD64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Directly Allocated Net Fixed Assets",{"$f":"SUM(BA23:BA64)","v":0},{"$f":"SUM(BB23:BB64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'I3 TB Data'!A364:B364","v":5005},{"$f":"'I3 TB Data'!B364","v":"Operation Supervision and Engineering"},{"$f":"'I3 TB Data'!G364","v":0},{"$f":"IF(SUM(E67:X67)<>C67,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A67","v":5005},{"$f":"B67","v":"Operation Supervision and Engineering"},{"$f":"IF(ISERROR(E67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), E67*0.5, E67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), F67*0.5, F67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), G67*0.5, G67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), H67*0.5, H67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), I67*0.5, I67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), J67*0.5, J67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), K67*0.5, K67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), L67*0.5, L67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), M67*0.5, M67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), N67*0.5, N67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), O67*0.5, O67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), P67*0.5, P67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q67*0.5, Q67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), R67*0.5, R67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), S67*0.5, S67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), T67*0.5, T67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), U67*0.5, U67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), V67*0.5, V67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), W67*0.5, W67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), X67*0.5, X67*(1-VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,{"$f":"AA67","v":5005},{"$f":"AB67","v":"Operation Supervision and Engineering"},{"$f":"IF(ISERROR(E67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), E67*0.5, E67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), F67*0.5, F67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), G67*0.5, G67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), H67*0.5, H67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), I67*0.5, I67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), J67*0.5, J67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), K67*0.5, K67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), L67*0.5, L67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), M67*0.5, M67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), N67*0.5, N67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), O67*0.5, O67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), P67*0.5, P67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q67*0.5, Q67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), R67*0.5, R67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), S67*0.5, S67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), T67*0.5, T67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), U67*0.5, U67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), V67*0.5, V67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), W67*0.5, W67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0))), X67*0.5, X67*(VLOOKUP($A67, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A365:B365","v":5010},{"$f":"'I3 TB Data'!B365","v":"Load Dispatching"},{"$f":"'I3 TB Data'!G365","v":0},{"$f":"IF(SUM(E68:X68)<>C68,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A68","v":5010},{"$f":"B68","v":"Load Dispatching"},{"$f":"IF(ISERROR(E68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), E68*0.5, E68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), F68*0.5, F68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), G68*0.5, G68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), H68*0.5, H68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), I68*0.5, I68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), J68*0.5, J68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), K68*0.5, K68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), L68*0.5, L68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), M68*0.5, M68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), N68*0.5, N68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), O68*0.5, O68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), P68*0.5, P68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q68*0.5, Q68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), R68*0.5, R68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), S68*0.5, S68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), T68*0.5, T68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), U68*0.5, U68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), V68*0.5, V68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), W68*0.5, W68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), X68*0.5, X68*(1-VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,{"$f":"AA68","v":5010},{"$f":"AB68","v":"Load Dispatching"},{"$f":"IF(ISERROR(E68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), E68*0.5, E68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), F68*0.5, F68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), G68*0.5, G68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), H68*0.5, H68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), I68*0.5, I68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), J68*0.5, J68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), K68*0.5, K68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), L68*0.5, L68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), M68*0.5, M68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), N68*0.5, N68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), O68*0.5, O68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), P68*0.5, P68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q68*0.5, Q68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), R68*0.5, R68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), S68*0.5, S68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), T68*0.5, T68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), U68*0.5, U68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), V68*0.5, V68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), W68*0.5, W68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0))), X68*0.5, X68*(VLOOKUP($A68, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A366:B366","v":5012},{"$f":"'I3 TB Data'!B366","v":"Station Buildings and Fixtures Expense"},{"$f":"'I3 TB Data'!G366","v":0},{"$f":"IF(SUM(E69:X69)<>C69,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5012,"Station Buildings and Fixtures Expense",{"$f":"IF(ISERROR(E69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), E69*0.5, E69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), F69*0.5, F69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), G69*0.5, G69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), H69*0.5, H69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), I69*0.5, I69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), J69*0.5, J69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), K69*0.5, K69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), L69*0.5, L69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), M69*0.5, M69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), N69*0.5, N69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), O69*0.5, O69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), P69*0.5, P69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q69*0.5, Q69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), R69*0.5, R69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), S69*0.5, S69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), T69*0.5, T69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), U69*0.5, U69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), V69*0.5, V69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), W69*0.5, W69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), X69*0.5, X69*(1-VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5012,"Station Buildings and Fixtures Expense",{"$f":"IF(ISERROR(E69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), E69*0.5, E69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), F69*0.5, F69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), G69*0.5, G69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), H69*0.5, H69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), I69*0.5, I69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), J69*0.5, J69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), K69*0.5, K69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), L69*0.5, L69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), M69*0.5, M69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), N69*0.5, N69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), O69*0.5, O69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), P69*0.5, P69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q69*0.5, Q69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), R69*0.5, R69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), S69*0.5, S69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), T69*0.5, T69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), U69*0.5, U69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), V69*0.5, V69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), W69*0.5, W69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0))), X69*0.5, X69*(VLOOKUP($A69, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A367:B367","v":5014},{"$f":"'I3 TB Data'!B367","v":"Transformer Station Equipment - Operation Labour"},{"$f":"'I3 TB Data'!G367","v":0},{"$f":"IF(SUM(E70:X70)<>C70,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5014,"Transformer Station Equipment - Operation Labour",{"$f":"IF(ISERROR(E70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), E70*0.5, E70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), F70*0.5, F70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), G70*0.5, G70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), H70*0.5, H70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), I70*0.5, I70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), J70*0.5, J70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), K70*0.5, K70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), L70*0.5, L70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), M70*0.5, M70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), N70*0.5, N70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), O70*0.5, O70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), P70*0.5, P70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q70*0.5, Q70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), R70*0.5, R70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), S70*0.5, S70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), T70*0.5, T70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), U70*0.5, U70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), V70*0.5, V70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), W70*0.5, W70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), X70*0.5, X70*(1-VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5014,"Transformer Station Equipment - Operation Labour",{"$f":"IF(ISERROR(E70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), E70*0.5, E70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), F70*0.5, F70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), G70*0.5, G70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), H70*0.5, H70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), I70*0.5, I70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), J70*0.5, J70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), K70*0.5, K70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), L70*0.5, L70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), M70*0.5, M70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), N70*0.5, N70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), O70*0.5, O70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), P70*0.5, P70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q70*0.5, Q70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), R70*0.5, R70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), S70*0.5, S70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), T70*0.5, T70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), U70*0.5, U70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), V70*0.5, V70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), W70*0.5, W70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0))), X70*0.5, X70*(VLOOKUP($A70, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A368:B368","v":5015},{"$f":"'I3 TB Data'!B368","v":"Transformer Station Equipment - Operation Supplies and Expenses"},{"$f":"'I3 TB Data'!G368","v":0},{"$f":"IF(SUM(E71:X71)<>C71,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5015,"Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), E71*0.5, E71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), F71*0.5, F71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), G71*0.5, G71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), H71*0.5, H71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), I71*0.5, I71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), J71*0.5, J71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), K71*0.5, K71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), L71*0.5, L71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), M71*0.5, M71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), N71*0.5, N71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), O71*0.5, O71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), P71*0.5, P71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q71*0.5, Q71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), R71*0.5, R71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), S71*0.5, S71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), T71*0.5, T71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), U71*0.5, U71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), V71*0.5, V71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), W71*0.5, W71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), X71*0.5, X71*(1-VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5015,"Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), E71*0.5, E71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), F71*0.5, F71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), G71*0.5, G71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), H71*0.5, H71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), I71*0.5, I71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), J71*0.5, J71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), K71*0.5, K71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), L71*0.5, L71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), M71*0.5, M71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), N71*0.5, N71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), O71*0.5, O71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), P71*0.5, P71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q71*0.5, Q71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), R71*0.5, R71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), S71*0.5, S71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), T71*0.5, T71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), U71*0.5, U71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), V71*0.5, V71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), W71*0.5, W71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0))), X71*0.5, X71*(VLOOKUP($A71, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A369:B369","v":5016},{"$f":"'I3 TB Data'!B369","v":"Distribution Station Equipment - Operation Labour"},{"$f":"'I3 TB Data'!G369","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5016,"Distribution Station Equipment - Operation Labour",{"$f":"IF(ISERROR(E72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), E72*0.5, E72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), F72*0.5, F72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), G72*0.5, G72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), H72*0.5, H72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), I72*0.5, I72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), J72*0.5, J72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), K72*0.5, K72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), L72*0.5, L72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), M72*0.5, M72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), N72*0.5, N72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), O72*0.5, O72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), P72*0.5, P72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q72*0.5, Q72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), R72*0.5, R72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), S72*0.5, S72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), T72*0.5, T72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), U72*0.5, U72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), V72*0.5, V72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), W72*0.5, W72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), X72*0.5, X72*(1-VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5016,"Distribution Station Equipment - Operation Labour",{"$f":"IF(ISERROR(E72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), E72*0.5, E72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), F72*0.5, F72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), G72*0.5, G72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), H72*0.5, H72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), I72*0.5, I72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), J72*0.5, J72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), K72*0.5, K72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), L72*0.5, L72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), M72*0.5, M72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), N72*0.5, N72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), O72*0.5, O72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), P72*0.5, P72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q72*0.5, Q72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), R72*0.5, R72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), S72*0.5, S72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), T72*0.5, T72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), U72*0.5, U72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), V72*0.5, V72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), W72*0.5, W72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0))), X72*0.5, X72*(VLOOKUP($A72, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A370:B370","v":5017},{"$f":"'I3 TB Data'!B370","v":"Distribution Station Equipment - Operation Supplies and Expenses"},{"$f":"'I3 TB Data'!G370","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5017,"Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), E73*0.5, E73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), F73*0.5, F73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), G73*0.5, G73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), H73*0.5, H73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), I73*0.5, I73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), J73*0.5, J73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), K73*0.5, K73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), L73*0.5, L73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), M73*0.5, M73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), N73*0.5, N73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), O73*0.5, O73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), P73*0.5, P73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q73*0.5, Q73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), R73*0.5, R73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), S73*0.5, S73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), T73*0.5, T73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), U73*0.5, U73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), V73*0.5, V73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), W73*0.5, W73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), X73*0.5, X73*(1-VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5017,"Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), E73*0.5, E73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), F73*0.5, F73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), G73*0.5, G73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), H73*0.5, H73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), I73*0.5, I73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), J73*0.5, J73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), K73*0.5, K73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), L73*0.5, L73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), M73*0.5, M73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), N73*0.5, N73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), O73*0.5, O73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), P73*0.5, P73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q73*0.5, Q73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), R73*0.5, R73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), S73*0.5, S73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), T73*0.5, T73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), U73*0.5, U73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), V73*0.5, V73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), W73*0.5, W73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0))), X73*0.5, X73*(VLOOKUP($A73, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A371:B371","v":5020},{"$f":"'I3 TB Data'!B371","v":"Overhead Distribution Lines and Feeders - Operation Labour"},{"$f":"'I3 TB Data'!G371","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5020,"Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(E74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), E74*0.5, E74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), F74*0.5, F74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), G74*0.5, G74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), H74*0.5, H74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), I74*0.5, I74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), J74*0.5, J74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), K74*0.5, K74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), L74*0.5, L74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), M74*0.5, M74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), N74*0.5, N74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), O74*0.5, O74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), P74*0.5, P74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q74*0.5, Q74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), R74*0.5, R74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), S74*0.5, S74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), T74*0.5, T74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), U74*0.5, U74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), V74*0.5, V74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), W74*0.5, W74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), X74*0.5, X74*(1-VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5020,"Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(E74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), E74*0.5, E74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), F74*0.5, F74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), G74*0.5, G74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), H74*0.5, H74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), I74*0.5, I74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), J74*0.5, J74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), K74*0.5, K74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), L74*0.5, L74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), M74*0.5, M74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), N74*0.5, N74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), O74*0.5, O74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), P74*0.5, P74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q74*0.5, Q74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), R74*0.5, R74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), S74*0.5, S74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), T74*0.5, T74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), U74*0.5, U74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), V74*0.5, V74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), W74*0.5, W74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0))), X74*0.5, X74*(VLOOKUP($A74, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A372:B372","v":5025},{"$f":"'I3 TB Data'!B372","v":"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses"},{"$f":"'I3 TB Data'!G372","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), E75*0.5, E75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), F75*0.5, F75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), G75*0.5, G75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), H75*0.5, H75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), I75*0.5, I75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), J75*0.5, J75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), K75*0.5, K75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), L75*0.5, L75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), M75*0.5, M75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), N75*0.5, N75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), O75*0.5, O75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), P75*0.5, P75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q75*0.5, Q75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), R75*0.5, R75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), S75*0.5, S75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), T75*0.5, T75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), U75*0.5, U75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), V75*0.5, V75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), W75*0.5, W75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), X75*0.5, X75*(1-VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",{"$f":"IF(ISERROR(E75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), E75*0.5, E75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), F75*0.5, F75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), G75*0.5, G75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), H75*0.5, H75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), I75*0.5, I75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), J75*0.5, J75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), K75*0.5, K75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), L75*0.5, L75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), M75*0.5, M75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), N75*0.5, N75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), O75*0.5, O75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), P75*0.5, P75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q75*0.5, Q75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), R75*0.5, R75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), S75*0.5, S75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), T75*0.5, T75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), U75*0.5, U75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), V75*0.5, V75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), W75*0.5, W75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0))), X75*0.5, X75*(VLOOKUP($A75, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A373:B373","v":5030},{"$f":"'I3 TB Data'!B373","v":"Overhead Subtransmission Feeders - Operation"},{"$f":"'I3 TB Data'!G373","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5030,"Overhead Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(E76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), E76*0.5, E76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), F76*0.5, F76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), G76*0.5, G76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), H76*0.5, H76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), I76*0.5, I76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), J76*0.5, J76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), K76*0.5, K76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), L76*0.5, L76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), M76*0.5, M76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), N76*0.5, N76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), O76*0.5, O76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), P76*0.5, P76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q76*0.5, Q76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), R76*0.5, R76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), S76*0.5, S76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), T76*0.5, T76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), U76*0.5, U76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), V76*0.5, V76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), W76*0.5, W76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), X76*0.5, X76*(1-VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5030,"Overhead Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(E76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), E76*0.5, E76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), F76*0.5, F76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), G76*0.5, G76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), H76*0.5, H76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), I76*0.5, I76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), J76*0.5, J76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), K76*0.5, K76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), L76*0.5, L76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), M76*0.5, M76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), N76*0.5, N76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), O76*0.5, O76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), P76*0.5, P76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q76*0.5, Q76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), R76*0.5, R76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), S76*0.5, S76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), T76*0.5, T76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), U76*0.5, U76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), V76*0.5, V76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), W76*0.5, W76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0))), X76*0.5, X76*(VLOOKUP($A76, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A374:B374","v":5035},{"$f":"'I3 TB Data'!B374","v":"Overhead Distribution Transformers- Operation"},{"$f":"'I3 TB Data'!G374","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5035,"Overhead Distribution Transformers- Operation",{"$f":"IF(ISERROR(E77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), E77*0.5, E77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), F77*0.5, F77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), G77*0.5, G77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), H77*0.5, H77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), I77*0.5, I77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), J77*0.5, J77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), K77*0.5, K77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), L77*0.5, L77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), M77*0.5, M77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), N77*0.5, N77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), O77*0.5, O77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), P77*0.5, P77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q77*0.5, Q77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), R77*0.5, R77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), S77*0.5, S77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), T77*0.5, T77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), U77*0.5, U77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), V77*0.5, V77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), W77*0.5, W77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), X77*0.5, X77*(1-VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5035,"Overhead Distribution Transformers- Operation",{"$f":"IF(ISERROR(E77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), E77*0.5, E77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), F77*0.5, F77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), G77*0.5, G77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), H77*0.5, H77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), I77*0.5, I77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), J77*0.5, J77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), K77*0.5, K77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), L77*0.5, L77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), M77*0.5, M77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), N77*0.5, N77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), O77*0.5, O77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), P77*0.5, P77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q77*0.5, Q77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), R77*0.5, R77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), S77*0.5, S77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), T77*0.5, T77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), U77*0.5, U77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), V77*0.5, V77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), W77*0.5, W77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0))), X77*0.5, X77*(VLOOKUP($A77, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A375:B375","v":5040},{"$f":"'I3 TB Data'!B375","v":"Underground Distribution Lines and Feeders - Operation Labour"},{"$f":"'I3 TB Data'!G375","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5040,"Underground Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(E78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), E78*0.5, E78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), F78*0.5, F78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), G78*0.5, G78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), H78*0.5, H78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), I78*0.5, I78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), J78*0.5, J78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), K78*0.5, K78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), L78*0.5, L78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), M78*0.5, M78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), N78*0.5, N78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), O78*0.5, O78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), P78*0.5, P78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q78*0.5, Q78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), R78*0.5, R78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), S78*0.5, S78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), T78*0.5, T78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), U78*0.5, U78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), V78*0.5, V78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), W78*0.5, W78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), X78*0.5, X78*(1-VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5040,"Underground Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(E78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), E78*0.5, E78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), F78*0.5, F78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), G78*0.5, G78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), H78*0.5, H78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), I78*0.5, I78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), J78*0.5, J78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), K78*0.5, K78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), L78*0.5, L78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), M78*0.5, M78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), N78*0.5, N78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), O78*0.5, O78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), P78*0.5, P78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q78*0.5, Q78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), R78*0.5, R78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), S78*0.5, S78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), T78*0.5, T78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), U78*0.5, U78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), V78*0.5, V78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), W78*0.5, W78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0))), X78*0.5, X78*(VLOOKUP($A78, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A376:B376","v":5045},{"$f":"'I3 TB Data'!B376","v":"Underground Distribution Lines & Feeders - Operation Supplies & Expenses"},{"$f":"'I3 TB Data'!G376","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",{"$f":"IF(ISERROR(E79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), E79*0.5, E79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), F79*0.5, F79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), G79*0.5, G79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), H79*0.5, H79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), I79*0.5, I79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), J79*0.5, J79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), K79*0.5, K79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), L79*0.5, L79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), M79*0.5, M79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), N79*0.5, N79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), O79*0.5, O79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), P79*0.5, P79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q79*0.5, Q79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), R79*0.5, R79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), S79*0.5, S79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), T79*0.5, T79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), U79*0.5, U79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), V79*0.5, V79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), W79*0.5, W79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), X79*0.5, X79*(1-VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",{"$f":"IF(ISERROR(E79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), E79*0.5, E79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), F79*0.5, F79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), G79*0.5, G79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), H79*0.5, H79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), I79*0.5, I79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), J79*0.5, J79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), K79*0.5, K79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), L79*0.5, L79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), M79*0.5, M79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), N79*0.5, N79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), O79*0.5, O79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), P79*0.5, P79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q79*0.5, Q79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), R79*0.5, R79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), S79*0.5, S79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), T79*0.5, T79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), U79*0.5, U79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), V79*0.5, V79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), W79*0.5, W79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0))), X79*0.5, X79*(VLOOKUP($A79, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A377:B377","v":5050},{"$f":"'I3 TB Data'!B377","v":"Underground Subtransmission Feeders - Operation"},{"$f":"'I3 TB Data'!G377","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5050,"Underground Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(E80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), E80*0.5, E80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), F80*0.5, F80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), G80*0.5, G80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), H80*0.5, H80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), I80*0.5, I80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), J80*0.5, J80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), K80*0.5, K80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), L80*0.5, L80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), M80*0.5, M80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), N80*0.5, N80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), O80*0.5, O80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), P80*0.5, P80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q80*0.5, Q80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), R80*0.5, R80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), S80*0.5, S80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), T80*0.5, T80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), U80*0.5, U80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), V80*0.5, V80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), W80*0.5, W80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), X80*0.5, X80*(1-VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5050,"Underground Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(E80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), E80*0.5, E80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), F80*0.5, F80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), G80*0.5, G80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), H80*0.5, H80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), I80*0.5, I80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), J80*0.5, J80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), K80*0.5, K80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), L80*0.5, L80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), M80*0.5, M80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), N80*0.5, N80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), O80*0.5, O80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), P80*0.5, P80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q80*0.5, Q80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), R80*0.5, R80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), S80*0.5, S80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), T80*0.5, T80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), U80*0.5, U80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), V80*0.5, V80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), W80*0.5, W80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0))), X80*0.5, X80*(VLOOKUP($A80, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A378:B378","v":5055},{"$f":"'I3 TB Data'!B378","v":"Underground Distribution Transformers - Operation"},{"$f":"'I3 TB Data'!G378","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5055,"Underground Distribution Transformers - Operation",{"$f":"IF(ISERROR(E81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), E81*0.5, E81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), F81*0.5, F81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), G81*0.5, G81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), H81*0.5, H81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), I81*0.5, I81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), J81*0.5, J81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), K81*0.5, K81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), L81*0.5, L81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), M81*0.5, M81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), N81*0.5, N81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), O81*0.5, O81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), P81*0.5, P81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q81*0.5, Q81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), R81*0.5, R81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), S81*0.5, S81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), T81*0.5, T81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), U81*0.5, U81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), V81*0.5, V81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), W81*0.5, W81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), X81*0.5, X81*(1-VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5055,"Underground Distribution Transformers - Operation",{"$f":"IF(ISERROR(E81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), E81*0.5, E81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), F81*0.5, F81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), G81*0.5, G81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), H81*0.5, H81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), I81*0.5, I81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), J81*0.5, J81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), K81*0.5, K81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), L81*0.5, L81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), M81*0.5, M81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), N81*0.5, N81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), O81*0.5, O81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), P81*0.5, P81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q81*0.5, Q81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), R81*0.5, R81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), S81*0.5, S81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), T81*0.5, T81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), U81*0.5, U81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), V81*0.5, V81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), W81*0.5, W81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0))), X81*0.5, X81*(VLOOKUP($A81, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A380:B380","v":5065},{"$f":"'I3 TB Data'!B380","v":"Meter Expense"},{"$f":"'I3 TB Data'!G380","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5065,"Meter Expense",{"$f":"IF(ISERROR(E82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), E82*0.5, E82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), F82*0.5, F82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), G82*0.5, G82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), H82*0.5, H82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), I82*0.5, I82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), J82*0.5, J82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), K82*0.5, K82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), L82*0.5, L82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), M82*0.5, M82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), N82*0.5, N82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), O82*0.5, O82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), P82*0.5, P82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q82*0.5, Q82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), R82*0.5, R82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), S82*0.5, S82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), T82*0.5, T82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), U82*0.5, U82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), V82*0.5, V82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), W82*0.5, W82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), X82*0.5, X82*(1-VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5065,"Meter Expense",{"$f":"IF(ISERROR(E82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), E82*0.5, E82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), F82*0.5, F82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), G82*0.5, G82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), H82*0.5, H82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), I82*0.5, I82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), J82*0.5, J82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), K82*0.5, K82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), L82*0.5, L82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), M82*0.5, M82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), N82*0.5, N82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), O82*0.5, O82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), P82*0.5, P82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q82*0.5, Q82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), R82*0.5, R82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), S82*0.5, S82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), T82*0.5, T82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), U82*0.5, U82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), V82*0.5, V82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), W82*0.5, W82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0))), X82*0.5, X82*(VLOOKUP($A82, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A381:B381","v":5070},{"$f":"'I3 TB Data'!B381","v":"Customer Premises - Operation Labour"},{"$f":"'I3 TB Data'!G381","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5070,"Customer Premises - Operation Labour",{"$f":"IF(ISERROR(E83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), E83*0.5, E83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), F83*0.5, F83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), G83*0.5, G83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), H83*0.5, H83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), I83*0.5, I83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), J83*0.5, J83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), K83*0.5, K83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), L83*0.5, L83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), M83*0.5, M83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), N83*0.5, N83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), O83*0.5, O83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), P83*0.5, P83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q83*0.5, Q83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), R83*0.5, R83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), S83*0.5, S83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), T83*0.5, T83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), U83*0.5, U83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), V83*0.5, V83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), W83*0.5, W83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), X83*0.5, X83*(1-VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5070,"Customer Premises - Operation Labour",{"$f":"IF(ISERROR(E83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), E83*0.5, E83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), F83*0.5, F83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), G83*0.5, G83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), H83*0.5, H83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), I83*0.5, I83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), J83*0.5, J83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), K83*0.5, K83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), L83*0.5, L83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), M83*0.5, M83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), N83*0.5, N83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), O83*0.5, O83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), P83*0.5, P83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q83*0.5, Q83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), R83*0.5, R83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), S83*0.5, S83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), T83*0.5, T83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), U83*0.5, U83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), V83*0.5, V83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), W83*0.5, W83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0))), X83*0.5, X83*(VLOOKUP($A83, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A382:B382","v":5075},{"$f":"'I3 TB Data'!B382","v":"Customer Premises - Materials and Expenses"},{"$f":"'I3 TB Data'!G382","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5075,"Customer Premises - Materials and Expenses",{"$f":"IF(ISERROR(E84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), E84*0.5, E84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), F84*0.5, F84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), G84*0.5, G84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), H84*0.5, H84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), I84*0.5, I84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), J84*0.5, J84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), K84*0.5, K84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), L84*0.5, L84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), M84*0.5, M84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), N84*0.5, N84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), O84*0.5, O84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), P84*0.5, P84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q84*0.5, Q84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), R84*0.5, R84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), S84*0.5, S84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), T84*0.5, T84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), U84*0.5, U84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), V84*0.5, V84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), W84*0.5, W84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), X84*0.5, X84*(1-VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5075,"Customer Premises - Materials and Expenses",{"$f":"IF(ISERROR(E84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), E84*0.5, E84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), F84*0.5, F84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), G84*0.5, G84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), H84*0.5, H84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), I84*0.5, I84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), J84*0.5, J84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), K84*0.5, K84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), L84*0.5, L84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), M84*0.5, M84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), N84*0.5, N84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), O84*0.5, O84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), P84*0.5, P84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q84*0.5, Q84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), R84*0.5, R84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), S84*0.5, S84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), T84*0.5, T84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), U84*0.5, U84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), V84*0.5, V84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), W84*0.5, W84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0))), X84*0.5, X84*(VLOOKUP($A84, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A383:B383","v":5085},{"$f":"'I3 TB Data'!B383","v":"Miscellaneous Distribution Expense"},{"$f":"'I3 TB Data'!G383","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5085,"Miscellaneous Distribution Expense",{"$f":"IF(ISERROR(E85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), E85*0.5, E85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), F85*0.5, F85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), G85*0.5, G85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), H85*0.5, H85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), I85*0.5, I85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), J85*0.5, J85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), K85*0.5, K85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), L85*0.5, L85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), M85*0.5, M85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), N85*0.5, N85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), O85*0.5, O85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), P85*0.5, P85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q85*0.5, Q85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), R85*0.5, R85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), S85*0.5, S85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), T85*0.5, T85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), U85*0.5, U85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), V85*0.5, V85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), W85*0.5, W85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), X85*0.5, X85*(1-VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5085,"Miscellaneous Distribution Expense",{"$f":"IF(ISERROR(E85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), E85*0.5, E85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), F85*0.5, F85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), G85*0.5, G85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), H85*0.5, H85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), I85*0.5, I85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), J85*0.5, J85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), K85*0.5, K85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), L85*0.5, L85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), M85*0.5, M85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), N85*0.5, N85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), O85*0.5, O85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), P85*0.5, P85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q85*0.5, Q85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), R85*0.5, R85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), S85*0.5, S85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), T85*0.5, T85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), U85*0.5, U85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), V85*0.5, V85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), W85*0.5, W85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0))), X85*0.5, X85*(VLOOKUP($A85, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A384:B384","v":5090},{"$f":"'I3 TB Data'!B384","v":"Underground Distribution Lines and Feeders - Rental Paid"},{"$f":"'I3 TB Data'!G384","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5090,"Underground Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(E86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), E86*0.5, E86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), F86*0.5, F86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), G86*0.5, G86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), H86*0.5, H86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), I86*0.5, I86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), J86*0.5, J86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), K86*0.5, K86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), L86*0.5, L86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), M86*0.5, M86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), N86*0.5, N86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), O86*0.5, O86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), P86*0.5, P86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q86*0.5, Q86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), R86*0.5, R86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), S86*0.5, S86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), T86*0.5, T86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), U86*0.5, U86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), V86*0.5, V86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), W86*0.5, W86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), X86*0.5, X86*(1-VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5090,"Underground Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(E86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), E86*0.5, E86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), F86*0.5, F86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), G86*0.5, G86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), H86*0.5, H86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), I86*0.5, I86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), J86*0.5, J86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), K86*0.5, K86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), L86*0.5, L86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), M86*0.5, M86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), N86*0.5, N86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), O86*0.5, O86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), P86*0.5, P86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q86*0.5, Q86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), R86*0.5, R86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), S86*0.5, S86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), T86*0.5, T86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), U86*0.5, U86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), V86*0.5, V86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), W86*0.5, W86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0))), X86*0.5, X86*(VLOOKUP($A86, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A385:B385","v":5095},{"$f":"'I3 TB Data'!B385","v":"Overhead Distribution Lines and Feeders - Rental Paid"},{"$f":"'I3 TB Data'!G385","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5095,"Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(E87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), E87*0.5, E87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), F87*0.5, F87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), G87*0.5, G87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), H87*0.5, H87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), I87*0.5, I87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), J87*0.5, J87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), K87*0.5, K87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), L87*0.5, L87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), M87*0.5, M87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), N87*0.5, N87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), O87*0.5, O87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), P87*0.5, P87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q87*0.5, Q87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), R87*0.5, R87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), S87*0.5, S87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), T87*0.5, T87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), U87*0.5, U87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), V87*0.5, V87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), W87*0.5, W87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), X87*0.5, X87*(1-VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5095,"Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(E87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), E87*0.5, E87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), F87*0.5, F87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), G87*0.5, G87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), H87*0.5, H87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), I87*0.5, I87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), J87*0.5, J87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), K87*0.5, K87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), L87*0.5, L87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), M87*0.5, M87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), N87*0.5, N87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), O87*0.5, O87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), P87*0.5, P87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q87*0.5, Q87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), R87*0.5, R87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), S87*0.5, S87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), T87*0.5, T87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), U87*0.5, U87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), V87*0.5, V87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), W87*0.5, W87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0))), X87*0.5, X87*(VLOOKUP($A87, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A386:B386","v":5096},{"$f":"'I3 TB Data'!B386","v":"Other Rent"},{"$f":"'I3 TB Data'!G386","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5096,"Other Rent",{"$f":"IF(ISERROR(E88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), E88*0.5, E88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), F88*0.5, F88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), G88*0.5, G88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), H88*0.5, H88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), I88*0.5, I88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), J88*0.5, J88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), K88*0.5, K88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), L88*0.5, L88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), M88*0.5, M88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), N88*0.5, N88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), O88*0.5, O88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), P88*0.5, P88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q88*0.5, Q88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), R88*0.5, R88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), S88*0.5, S88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), T88*0.5, T88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), U88*0.5, U88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), V88*0.5, V88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), W88*0.5, W88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), X88*0.5, X88*(1-VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5096,"Other Rent",{"$f":"IF(ISERROR(E88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), E88*0.5, E88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), F88*0.5, F88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), G88*0.5, G88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), H88*0.5, H88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), I88*0.5, I88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), J88*0.5, J88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), K88*0.5, K88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), L88*0.5, L88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), M88*0.5, M88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), N88*0.5, N88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), O88*0.5, O88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), P88*0.5, P88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q88*0.5, Q88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), R88*0.5, R88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), S88*0.5, S88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), T88*0.5, T88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), U88*0.5, U88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), V88*0.5, V88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), W88*0.5, W88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0))), X88*0.5, X88*(VLOOKUP($A88, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A387:B387","v":5105},{"$f":"'I3 TB Data'!B387","v":"Maintenance Supervision and Engineering"},{"$f":"'I3 TB Data'!G387","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5105,"Maintenance Supervision and Engineering",{"$f":"IF(ISERROR(E89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), E89*0.5, E89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), F89*0.5, F89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), G89*0.5, G89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), H89*0.5, H89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), I89*0.5, I89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), J89*0.5, J89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), K89*0.5, K89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), L89*0.5, L89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), M89*0.5, M89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), N89*0.5, N89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), O89*0.5, O89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), P89*0.5, P89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q89*0.5, Q89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), R89*0.5, R89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), S89*0.5, S89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), T89*0.5, T89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), U89*0.5, U89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), V89*0.5, V89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), W89*0.5, W89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), X89*0.5, X89*(1-VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5105,"Maintenance Supervision and Engineering",{"$f":"IF(ISERROR(E89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), E89*0.5, E89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), F89*0.5, F89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), G89*0.5, G89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), H89*0.5, H89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), I89*0.5, I89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), J89*0.5, J89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), K89*0.5, K89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), L89*0.5, L89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), M89*0.5, M89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), N89*0.5, N89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), O89*0.5, O89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), P89*0.5, P89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q89*0.5, Q89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), R89*0.5, R89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), S89*0.5, S89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), T89*0.5, T89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), U89*0.5, U89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), V89*0.5, V89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), W89*0.5, W89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0))), X89*0.5, X89*(VLOOKUP($A89, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A388:B388","v":5110},{"$f":"'I3 TB Data'!B388","v":"Maintenance of Buildings and Fixtures - Distribution Stations"},{"$f":"'I3 TB Data'!G388","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5110,"Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"IF(ISERROR(E90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), E90*0.5, E90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), F90*0.5, F90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), G90*0.5, G90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), H90*0.5, H90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), I90*0.5, I90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), J90*0.5, J90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), K90*0.5, K90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), L90*0.5, L90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), M90*0.5, M90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), N90*0.5, N90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), O90*0.5, O90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), P90*0.5, P90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q90*0.5, Q90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), R90*0.5, R90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), S90*0.5, S90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), T90*0.5, T90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), U90*0.5, U90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), V90*0.5, V90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), W90*0.5, W90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), X90*0.5, X90*(1-VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5110,"Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"IF(ISERROR(E90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), E90*0.5, E90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), F90*0.5, F90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), G90*0.5, G90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), H90*0.5, H90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), I90*0.5, I90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), J90*0.5, J90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), K90*0.5, K90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), L90*0.5, L90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), M90*0.5, M90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), N90*0.5, N90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), O90*0.5, O90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), P90*0.5, P90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q90*0.5, Q90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), R90*0.5, R90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), S90*0.5, S90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), T90*0.5, T90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), U90*0.5, U90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), V90*0.5, V90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), W90*0.5, W90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0))), X90*0.5, X90*(VLOOKUP($A90, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A389:B389","v":5112},{"$f":"'I3 TB Data'!B389","v":"Maintenance of Transformer Station Equipment"},{"$f":"'I3 TB Data'!G389","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5112,"Maintenance of Transformer Station Equipment",{"$f":"IF(ISERROR(E91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), E91*0.5, E91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), F91*0.5, F91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), G91*0.5, G91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), H91*0.5, H91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), I91*0.5, I91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), J91*0.5, J91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), K91*0.5, K91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), L91*0.5, L91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), M91*0.5, M91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), N91*0.5, N91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), O91*0.5, O91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), P91*0.5, P91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q91*0.5, Q91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), R91*0.5, R91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), S91*0.5, S91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), T91*0.5, T91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), U91*0.5, U91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), V91*0.5, V91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), W91*0.5, W91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), X91*0.5, X91*(1-VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5112,"Maintenance of Transformer Station Equipment",{"$f":"IF(ISERROR(E91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), E91*0.5, E91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), F91*0.5, F91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), G91*0.5, G91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), H91*0.5, H91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), I91*0.5, I91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), J91*0.5, J91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), K91*0.5, K91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), L91*0.5, L91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), M91*0.5, M91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), N91*0.5, N91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), O91*0.5, O91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), P91*0.5, P91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q91*0.5, Q91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), R91*0.5, R91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), S91*0.5, S91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), T91*0.5, T91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), U91*0.5, U91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), V91*0.5, V91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), W91*0.5, W91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0))), X91*0.5, X91*(VLOOKUP($A91, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A390:B390","v":5114},{"$f":"'I3 TB Data'!B390","v":"Maintenance of Distribution Station Equipment"},{"$f":"'I3 TB Data'!G390","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5114,"Maintenance of Distribution Station Equipment",{"$f":"IF(ISERROR(E92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), E92*0.5, E92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), F92*0.5, F92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), G92*0.5, G92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), H92*0.5, H92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), I92*0.5, I92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), J92*0.5, J92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), K92*0.5, K92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), L92*0.5, L92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), M92*0.5, M92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), N92*0.5, N92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), O92*0.5, O92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), P92*0.5, P92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q92*0.5, Q92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), R92*0.5, R92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), S92*0.5, S92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), T92*0.5, T92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), U92*0.5, U92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), V92*0.5, V92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), W92*0.5, W92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), X92*0.5, X92*(1-VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5114,"Maintenance of Distribution Station Equipment",{"$f":"IF(ISERROR(E92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), E92*0.5, E92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), F92*0.5, F92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), G92*0.5, G92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), H92*0.5, H92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), I92*0.5, I92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), J92*0.5, J92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), K92*0.5, K92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), L92*0.5, L92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), M92*0.5, M92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), N92*0.5, N92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), O92*0.5, O92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), P92*0.5, P92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q92*0.5, Q92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), R92*0.5, R92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), S92*0.5, S92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), T92*0.5, T92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), U92*0.5, U92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), V92*0.5, V92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), W92*0.5, W92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0))), X92*0.5, X92*(VLOOKUP($A92, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A391:B391","v":5120},{"$f":"'I3 TB Data'!B391","v":"Maintenance of Poles, Towers and Fixtures"},{"$f":"'I3 TB Data'!G391","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5120,"Maintenance of Poles, Towers and Fixtures",{"$f":"IF(ISERROR(E93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), E93*0.5, E93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), F93*0.5, F93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), G93*0.5, G93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), H93*0.5, H93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), I93*0.5, I93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), J93*0.5, J93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), K93*0.5, K93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), L93*0.5, L93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), M93*0.5, M93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), N93*0.5, N93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), O93*0.5, O93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), P93*0.5, P93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q93*0.5, Q93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), R93*0.5, R93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), S93*0.5, S93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), T93*0.5, T93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), U93*0.5, U93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), V93*0.5, V93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), W93*0.5, W93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), X93*0.5, X93*(1-VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5120,"Maintenance of Poles, Towers and Fixtures",{"$f":"IF(ISERROR(E93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), E93*0.5, E93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), F93*0.5, F93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), G93*0.5, G93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), H93*0.5, H93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), I93*0.5, I93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), J93*0.5, J93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), K93*0.5, K93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), L93*0.5, L93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), M93*0.5, M93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), N93*0.5, N93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), O93*0.5, O93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), P93*0.5, P93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q93*0.5, Q93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), R93*0.5, R93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), S93*0.5, S93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), T93*0.5, T93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), U93*0.5, U93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), V93*0.5, V93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), W93*0.5, W93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0))), X93*0.5, X93*(VLOOKUP($A93, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A392:B392","v":5125},{"$f":"'I3 TB Data'!B392","v":"Maintenance of Overhead Conductors and Devices"},{"$f":"'I3 TB Data'!G392","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5125,"Maintenance of Overhead Conductors and Devices",{"$f":"IF(ISERROR(E94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), E94*0.5, E94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), F94*0.5, F94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), G94*0.5, G94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), H94*0.5, H94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), I94*0.5, I94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), J94*0.5, J94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), K94*0.5, K94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), L94*0.5, L94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), M94*0.5, M94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), N94*0.5, N94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), O94*0.5, O94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), P94*0.5, P94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q94*0.5, Q94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), R94*0.5, R94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), S94*0.5, S94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), T94*0.5, T94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), U94*0.5, U94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), V94*0.5, V94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), W94*0.5, W94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), X94*0.5, X94*(1-VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5125,"Maintenance of Overhead Conductors and Devices",{"$f":"IF(ISERROR(E94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), E94*0.5, E94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), F94*0.5, F94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), G94*0.5, G94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), H94*0.5, H94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), I94*0.5, I94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), J94*0.5, J94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), K94*0.5, K94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), L94*0.5, L94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), M94*0.5, M94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), N94*0.5, N94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), O94*0.5, O94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), P94*0.5, P94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q94*0.5, Q94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), R94*0.5, R94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), S94*0.5, S94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), T94*0.5, T94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), U94*0.5, U94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), V94*0.5, V94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), W94*0.5, W94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0))), X94*0.5, X94*(VLOOKUP($A94, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A393:B393","v":5130},{"$f":"'I3 TB Data'!B393","v":"Maintenance of Overhead Services"},{"$f":"'I3 TB Data'!G393","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5130,"Maintenance of Overhead Services",{"$f":"IF(ISERROR(E95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), E95*0.5, E95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), F95*0.5, F95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), G95*0.5, G95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), H95*0.5, H95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), I95*0.5, I95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), J95*0.5, J95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), K95*0.5, K95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), L95*0.5, L95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), M95*0.5, M95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), N95*0.5, N95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), O95*0.5, O95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), P95*0.5, P95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q95*0.5, Q95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), R95*0.5, R95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), S95*0.5, S95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), T95*0.5, T95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), U95*0.5, U95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), V95*0.5, V95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), W95*0.5, W95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), X95*0.5, X95*(1-VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5130,"Maintenance of Overhead Services",{"$f":"IF(ISERROR(E95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), E95*0.5, E95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), F95*0.5, F95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), G95*0.5, G95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), H95*0.5, H95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), I95*0.5, I95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), J95*0.5, J95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), K95*0.5, K95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), L95*0.5, L95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), M95*0.5, M95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), N95*0.5, N95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), O95*0.5, O95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), P95*0.5, P95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q95*0.5, Q95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), R95*0.5, R95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), S95*0.5, S95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), T95*0.5, T95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), U95*0.5, U95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), V95*0.5, V95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), W95*0.5, W95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0))), X95*0.5, X95*(VLOOKUP($A95, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A394:B394","v":5135},{"$f":"'I3 TB Data'!B394","v":"Overhead Distribution Lines and Feeders - Right of Way"},{"$f":"'I3 TB Data'!G394","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5135,"Overhead Distribution Lines and Feeders - Right of Way",{"$f":"IF(ISERROR(E96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), E96*0.5, E96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), F96*0.5, F96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), G96*0.5, G96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), H96*0.5, H96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), I96*0.5, I96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), J96*0.5, J96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), K96*0.5, K96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), L96*0.5, L96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), M96*0.5, M96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), N96*0.5, N96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), O96*0.5, O96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), P96*0.5, P96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q96*0.5, Q96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), R96*0.5, R96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), S96*0.5, S96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), T96*0.5, T96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), U96*0.5, U96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), V96*0.5, V96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), W96*0.5, W96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), X96*0.5, X96*(1-VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5135,"Overhead Distribution Lines and Feeders - Right of Way",{"$f":"IF(ISERROR(E96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), E96*0.5, E96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), F96*0.5, F96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), G96*0.5, G96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), H96*0.5, H96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), I96*0.5, I96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), J96*0.5, J96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), K96*0.5, K96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), L96*0.5, L96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), M96*0.5, M96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), N96*0.5, N96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), O96*0.5, O96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), P96*0.5, P96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q96*0.5, Q96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), R96*0.5, R96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), S96*0.5, S96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), T96*0.5, T96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), U96*0.5, U96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), V96*0.5, V96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), W96*0.5, W96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0))), X96*0.5, X96*(VLOOKUP($A96, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A395:B395","v":5145},{"$f":"'I3 TB Data'!B395","v":"Maintenance of Underground Conduit"},{"$f":"'I3 TB Data'!G395","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5145,"Maintenance of Underground Conduit",{"$f":"IF(ISERROR(E97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), E97*0.5, E97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), F97*0.5, F97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), G97*0.5, G97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), H97*0.5, H97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), I97*0.5, I97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), J97*0.5, J97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), K97*0.5, K97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), L97*0.5, L97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), M97*0.5, M97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), N97*0.5, N97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), O97*0.5, O97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), P97*0.5, P97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q97*0.5, Q97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), R97*0.5, R97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), S97*0.5, S97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), T97*0.5, T97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), U97*0.5, U97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), V97*0.5, V97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), W97*0.5, W97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), X97*0.5, X97*(1-VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5145,"Maintenance of Underground Conduit",{"$f":"IF(ISERROR(E97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), E97*0.5, E97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), F97*0.5, F97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), G97*0.5, G97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), H97*0.5, H97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), I97*0.5, I97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), J97*0.5, J97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), K97*0.5, K97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), L97*0.5, L97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), M97*0.5, M97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), N97*0.5, N97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), O97*0.5, O97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), P97*0.5, P97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q97*0.5, Q97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), R97*0.5, R97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), S97*0.5, S97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), T97*0.5, T97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), U97*0.5, U97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), V97*0.5, V97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), W97*0.5, W97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0))), X97*0.5, X97*(VLOOKUP($A97, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A396:B396","v":5150},{"$f":"'I3 TB Data'!B396","v":"Maintenance of Underground Conductors and Devices"},{"$f":"'I3 TB Data'!G396","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5150,"Maintenance of Underground Conductors and Devices",{"$f":"IF(ISERROR(E98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), E98*0.5, E98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), F98*0.5, F98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), G98*0.5, G98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), H98*0.5, H98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), I98*0.5, I98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), J98*0.5, J98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), K98*0.5, K98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), L98*0.5, L98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), M98*0.5, M98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), N98*0.5, N98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), O98*0.5, O98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), P98*0.5, P98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q98*0.5, Q98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), R98*0.5, R98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), S98*0.5, S98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), T98*0.5, T98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), U98*0.5, U98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), V98*0.5, V98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), W98*0.5, W98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), X98*0.5, X98*(1-VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5150,"Maintenance of Underground Conductors and Devices",{"$f":"IF(ISERROR(E98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), E98*0.5, E98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), F98*0.5, F98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), G98*0.5, G98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), H98*0.5, H98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), I98*0.5, I98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), J98*0.5, J98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), K98*0.5, K98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), L98*0.5, L98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), M98*0.5, M98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), N98*0.5, N98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), O98*0.5, O98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), P98*0.5, P98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q98*0.5, Q98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), R98*0.5, R98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), S98*0.5, S98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), T98*0.5, T98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), U98*0.5, U98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), V98*0.5, V98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), W98*0.5, W98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0))), X98*0.5, X98*(VLOOKUP($A98, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A397:B397","v":5155},{"$f":"'I3 TB Data'!B397","v":"Maintenance of Underground Services"},{"$f":"'I3 TB Data'!G397","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5155,"Maintenance of Underground Services",{"$f":"IF(ISERROR(E99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), E99*0.5, E99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), F99*0.5, F99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), G99*0.5, G99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), H99*0.5, H99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), I99*0.5, I99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), J99*0.5, J99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), K99*0.5, K99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), L99*0.5, L99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), M99*0.5, M99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), N99*0.5, N99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), O99*0.5, O99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), P99*0.5, P99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q99*0.5, Q99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), R99*0.5, R99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), S99*0.5, S99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), T99*0.5, T99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), U99*0.5, U99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), V99*0.5, V99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), W99*0.5, W99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), X99*0.5, X99*(1-VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5155,"Maintenance of Underground Services",{"$f":"IF(ISERROR(E99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), E99*0.5, E99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), F99*0.5, F99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), G99*0.5, G99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), H99*0.5, H99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), I99*0.5, I99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), J99*0.5, J99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), K99*0.5, K99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), L99*0.5, L99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), M99*0.5, M99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), N99*0.5, N99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), O99*0.5, O99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), P99*0.5, P99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q99*0.5, Q99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), R99*0.5, R99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), S99*0.5, S99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), T99*0.5, T99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), U99*0.5, U99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), V99*0.5, V99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), W99*0.5, W99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0))), X99*0.5, X99*(VLOOKUP($A99, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A398:B398","v":5160},{"$f":"'I3 TB Data'!B398","v":"Maintenance of Line Transformers"},{"$f":"'I3 TB Data'!G398","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5160,"Maintenance of Line Transformers",{"$f":"IF(ISERROR(E100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), E100*0.5, E100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), F100*0.5, F100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), G100*0.5, G100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), H100*0.5, H100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), I100*0.5, I100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), J100*0.5, J100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), K100*0.5, K100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), L100*0.5, L100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), M100*0.5, M100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), N100*0.5, N100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), O100*0.5, O100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), P100*0.5, P100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q100*0.5, Q100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), R100*0.5, R100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), S100*0.5, S100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), T100*0.5, T100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), U100*0.5, U100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), V100*0.5, V100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), W100*0.5, W100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), X100*0.5, X100*(1-VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5160,"Maintenance of Line Transformers",{"$f":"IF(ISERROR(E100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), E100*0.5, E100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), F100*0.5, F100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), G100*0.5, G100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), H100*0.5, H100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), I100*0.5, I100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), J100*0.5, J100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), K100*0.5, K100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), L100*0.5, L100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), M100*0.5, M100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), N100*0.5, N100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), O100*0.5, O100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), P100*0.5, P100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q100*0.5, Q100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), R100*0.5, R100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), S100*0.5, S100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), T100*0.5, T100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), U100*0.5, U100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), V100*0.5, V100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), W100*0.5, W100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0))), X100*0.5, X100*(VLOOKUP($A100, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A402:B402","v":5175},{"$f":"'I3 TB Data'!B402","v":"Maintenance of Meters"},{"$f":"'I3 TB Data'!G402","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5175,"Maintenance of Meters",{"$f":"IF(ISERROR(E101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), E101*0.5, E101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), F101*0.5, F101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), G101*0.5, G101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), H101*0.5, H101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), I101*0.5, I101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), J101*0.5, J101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), K101*0.5, K101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), L101*0.5, L101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), M101*0.5, M101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), N101*0.5, N101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), O101*0.5, O101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), P101*0.5, P101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q101*0.5, Q101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), R101*0.5, R101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), S101*0.5, S101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), T101*0.5, T101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), U101*0.5, U101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), V101*0.5, V101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), W101*0.5, W101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), X101*0.5, X101*(1-VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5175,"Maintenance of Meters",{"$f":"IF(ISERROR(E101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), E101*0.5, E101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), F101*0.5, F101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), G101*0.5, G101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), H101*0.5, H101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), I101*0.5, I101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), J101*0.5, J101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), K101*0.5, K101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), L101*0.5, L101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), M101*0.5, M101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), N101*0.5, N101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), O101*0.5, O101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), P101*0.5, P101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q101*0.5, Q101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), R101*0.5, R101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), S101*0.5, S101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), T101*0.5, T101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), U101*0.5, U101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), V101*0.5, V101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), W101*0.5, W101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0))), X101*0.5, X101*(VLOOKUP($A101, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A412:B412","v":5305},{"$f":"'I3 TB Data'!B412","v":"Supervision"},{"$f":"'I3 TB Data'!G412","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5305,"Supervision",{"$f":"IF(ISERROR(E102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), E102*0.5, E102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), F102*0.5, F102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), G102*0.5, G102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), H102*0.5, H102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), I102*0.5, I102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), J102*0.5, J102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), K102*0.5, K102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), L102*0.5, L102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), M102*0.5, M102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), N102*0.5, N102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), O102*0.5, O102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), P102*0.5, P102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q102*0.5, Q102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), R102*0.5, R102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), S102*0.5, S102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), T102*0.5, T102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), U102*0.5, U102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), V102*0.5, V102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), W102*0.5, W102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), X102*0.5, X102*(1-VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5305,"Supervision",{"$f":"IF(ISERROR(E102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), E102*0.5, E102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), F102*0.5, F102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), G102*0.5, G102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), H102*0.5, H102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), I102*0.5, I102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), J102*0.5, J102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), K102*0.5, K102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), L102*0.5, L102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), M102*0.5, M102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), N102*0.5, N102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), O102*0.5, O102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), P102*0.5, P102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q102*0.5, Q102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), R102*0.5, R102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), S102*0.5, S102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), T102*0.5, T102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), U102*0.5, U102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), V102*0.5, V102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), W102*0.5, W102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0))), X102*0.5, X102*(VLOOKUP($A102, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A413:B413","v":5310},{"$f":"'I3 TB Data'!B413","v":"Meter Reading Expense"},{"$f":"'I3 TB Data'!G413","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5310,"Meter Reading Expense",{"$f":"IF(ISERROR(E103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), E103*0.5, E103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), F103*0.5, F103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), G103*0.5, G103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), H103*0.5, H103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), I103*0.5, I103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), J103*0.5, J103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), K103*0.5, K103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), L103*0.5, L103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), M103*0.5, M103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), N103*0.5, N103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), O103*0.5, O103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), P103*0.5, P103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q103*0.5, Q103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), R103*0.5, R103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), S103*0.5, S103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), T103*0.5, T103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), U103*0.5, U103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), V103*0.5, V103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), W103*0.5, W103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), X103*0.5, X103*(1-VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5310,"Meter Reading Expense",{"$f":"IF(ISERROR(E103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), E103*0.5, E103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), F103*0.5, F103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), G103*0.5, G103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), H103*0.5, H103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), I103*0.5, I103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), J103*0.5, J103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), K103*0.5, K103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), L103*0.5, L103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), M103*0.5, M103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), N103*0.5, N103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), O103*0.5, O103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), P103*0.5, P103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q103*0.5, Q103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), R103*0.5, R103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), S103*0.5, S103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), T103*0.5, T103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), U103*0.5, U103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), V103*0.5, V103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), W103*0.5, W103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0))), X103*0.5, X103*(VLOOKUP($A103, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A414:B414","v":5315},{"$f":"'I3 TB Data'!B414","v":"Customer Billing"},{"$f":"'I3 TB Data'!G414","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5315,"Customer Billing",{"$f":"IF(ISERROR(E104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), E104*0.5, E104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), F104*0.5, F104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), G104*0.5, G104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), H104*0.5, H104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), I104*0.5, I104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), J104*0.5, J104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), K104*0.5, K104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), L104*0.5, L104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), M104*0.5, M104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), N104*0.5, N104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), O104*0.5, O104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), P104*0.5, P104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q104*0.5, Q104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), R104*0.5, R104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), S104*0.5, S104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), T104*0.5, T104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), U104*0.5, U104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), V104*0.5, V104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), W104*0.5, W104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), X104*0.5, X104*(1-VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5315,"Customer Billing",{"$f":"IF(ISERROR(E104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), E104*0.5, E104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), F104*0.5, F104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), G104*0.5, G104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), H104*0.5, H104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), I104*0.5, I104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), J104*0.5, J104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), K104*0.5, K104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), L104*0.5, L104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), M104*0.5, M104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), N104*0.5, N104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), O104*0.5, O104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), P104*0.5, P104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q104*0.5, Q104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), R104*0.5, R104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), S104*0.5, S104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), T104*0.5, T104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), U104*0.5, U104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), V104*0.5, V104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), W104*0.5, W104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0))), X104*0.5, X104*(VLOOKUP($A104, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A415:B415","v":5320},{"$f":"'I3 TB Data'!B415","v":"Collecting"},{"$f":"'I3 TB Data'!G415","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5320,"Collecting",{"$f":"IF(ISERROR(E105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), E105*0.5, E105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), F105*0.5, F105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), G105*0.5, G105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), H105*0.5, H105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), I105*0.5, I105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), J105*0.5, J105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), K105*0.5, K105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), L105*0.5, L105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), M105*0.5, M105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), N105*0.5, N105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), O105*0.5, O105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), P105*0.5, P105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q105*0.5, Q105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), R105*0.5, R105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), S105*0.5, S105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), T105*0.5, T105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), U105*0.5, U105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), V105*0.5, V105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), W105*0.5, W105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), X105*0.5, X105*(1-VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5320,"Collecting",{"$f":"IF(ISERROR(E105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), E105*0.5, E105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), F105*0.5, F105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), G105*0.5, G105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), H105*0.5, H105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), I105*0.5, I105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), J105*0.5, J105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), K105*0.5, K105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), L105*0.5, L105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), M105*0.5, M105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), N105*0.5, N105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), O105*0.5, O105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), P105*0.5, P105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q105*0.5, Q105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), R105*0.5, R105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), S105*0.5, S105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), T105*0.5, T105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), U105*0.5, U105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), V105*0.5, V105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), W105*0.5, W105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0))), X105*0.5, X105*(VLOOKUP($A105, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A416:B416","v":5325},{"$f":"'I3 TB Data'!B416","v":"Collecting- Cash Over and Short"},{"$f":"'I3 TB Data'!G416","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5325,"Collecting- Cash Over and Short",{"$f":"IF(ISERROR(E106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), E106*0.5, E106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), F106*0.5, F106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), G106*0.5, G106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), H106*0.5, H106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), I106*0.5, I106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), J106*0.5, J106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), K106*0.5, K106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), L106*0.5, L106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), M106*0.5, M106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), N106*0.5, N106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), O106*0.5, O106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), P106*0.5, P106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q106*0.5, Q106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), R106*0.5, R106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), S106*0.5, S106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), T106*0.5, T106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), U106*0.5, U106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), V106*0.5, V106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), W106*0.5, W106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), X106*0.5, X106*(1-VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5325,"Collecting- Cash Over and Short",{"$f":"IF(ISERROR(E106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), E106*0.5, E106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), F106*0.5, F106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), G106*0.5, G106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), H106*0.5, H106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), I106*0.5, I106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), J106*0.5, J106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), K106*0.5, K106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), L106*0.5, L106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), M106*0.5, M106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), N106*0.5, N106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), O106*0.5, O106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), P106*0.5, P106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q106*0.5, Q106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), R106*0.5, R106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), S106*0.5, S106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), T106*0.5, T106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), U106*0.5, U106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), V106*0.5, V106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), W106*0.5, W106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0))), X106*0.5, X106*(VLOOKUP($A106, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A417:B417","v":5330},{"$f":"'I3 TB Data'!B417","v":"Collection Charges"},{"$f":"'I3 TB Data'!G417","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5330,"Collection Charges",{"$f":"IF(ISERROR(E107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), E107*0.5, E107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), F107*0.5, F107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), G107*0.5, G107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), H107*0.5, H107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), I107*0.5, I107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), J107*0.5, J107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), K107*0.5, K107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), L107*0.5, L107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), M107*0.5, M107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), N107*0.5, N107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), O107*0.5, O107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), P107*0.5, P107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q107*0.5, Q107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), R107*0.5, R107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), S107*0.5, S107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), T107*0.5, T107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), U107*0.5, U107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), V107*0.5, V107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), W107*0.5, W107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), X107*0.5, X107*(1-VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5330,"Collection Charges",{"$f":"IF(ISERROR(E107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), E107*0.5, E107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), F107*0.5, F107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), G107*0.5, G107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), H107*0.5, H107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), I107*0.5, I107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), J107*0.5, J107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), K107*0.5, K107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), L107*0.5, L107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), M107*0.5, M107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), N107*0.5, N107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), O107*0.5, O107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), P107*0.5, P107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q107*0.5, Q107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), R107*0.5, R107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), S107*0.5, S107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), T107*0.5, T107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), U107*0.5, U107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), V107*0.5, V107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), W107*0.5, W107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0))), X107*0.5, X107*(VLOOKUP($A107, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A418:B418","v":5335},{"$f":"'I3 TB Data'!B418","v":"Bad Debt Expense"},{"$f":"'I3 TB Data'!G418","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5335,"Bad Debt Expense",{"$f":"IF(ISERROR(E108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), E108*0.5, E108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), F108*0.5, F108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), G108*0.5, G108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), H108*0.5, H108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), I108*0.5, I108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), J108*0.5, J108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), K108*0.5, K108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), L108*0.5, L108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), M108*0.5, M108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), N108*0.5, N108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), O108*0.5, O108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), P108*0.5, P108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q108*0.5, Q108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), R108*0.5, R108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), S108*0.5, S108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), T108*0.5, T108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), U108*0.5, U108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), V108*0.5, V108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), W108*0.5, W108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), X108*0.5, X108*(1-VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5335,"Bad Debt Expense",{"$f":"IF(ISERROR(E108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), E108*0.5, E108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), F108*0.5, F108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), G108*0.5, G108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), H108*0.5, H108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), I108*0.5, I108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), J108*0.5, J108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), K108*0.5, K108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), L108*0.5, L108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), M108*0.5, M108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), N108*0.5, N108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), O108*0.5, O108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), P108*0.5, P108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q108*0.5, Q108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), R108*0.5, R108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), S108*0.5, S108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), T108*0.5, T108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), U108*0.5, U108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), V108*0.5, V108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), W108*0.5, W108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0))), X108*0.5, X108*(VLOOKUP($A108, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A419:B419","v":5340},{"$f":"'I3 TB Data'!B419","v":"Miscellaneous Customer Accounts Expenses"},{"$f":"'I3 TB Data'!G419","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5340,"Miscellaneous Customer Accounts Expenses",{"$f":"IF(ISERROR(E109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), E109*0.5, E109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), F109*0.5, F109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), G109*0.5, G109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), H109*0.5, H109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), I109*0.5, I109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), J109*0.5, J109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), K109*0.5, K109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), L109*0.5, L109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), M109*0.5, M109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), N109*0.5, N109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), O109*0.5, O109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), P109*0.5, P109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q109*0.5, Q109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), R109*0.5, R109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), S109*0.5, S109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), T109*0.5, T109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), U109*0.5, U109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), V109*0.5, V109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), W109*0.5, W109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), X109*0.5, X109*(1-VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5340,"Miscellaneous Customer Accounts Expenses",{"$f":"IF(ISERROR(E109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), E109*0.5, E109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), F109*0.5, F109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), G109*0.5, G109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), H109*0.5, H109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), I109*0.5, I109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), J109*0.5, J109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), K109*0.5, K109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), L109*0.5, L109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), M109*0.5, M109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), N109*0.5, N109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), O109*0.5, O109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), P109*0.5, P109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q109*0.5, Q109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), R109*0.5, R109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), S109*0.5, S109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), T109*0.5, T109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), U109*0.5, U109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), V109*0.5, V109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), W109*0.5, W109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0))), X109*0.5, X109*(VLOOKUP($A109, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A420:B420","v":5405},{"$f":"'I3 TB Data'!B420","v":"Supervision"},{"$f":"'I3 TB Data'!G420","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5405,"Supervision",{"$f":"IF(ISERROR(E110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), E110*0.5, E110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), F110*0.5, F110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), G110*0.5, G110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), H110*0.5, H110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), I110*0.5, I110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), J110*0.5, J110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), K110*0.5, K110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), L110*0.5, L110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), M110*0.5, M110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), N110*0.5, N110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), O110*0.5, O110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), P110*0.5, P110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q110*0.5, Q110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), R110*0.5, R110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), S110*0.5, S110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), T110*0.5, T110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), U110*0.5, U110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), V110*0.5, V110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), W110*0.5, W110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), X110*0.5, X110*(1-VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5405,"Supervision",{"$f":"IF(ISERROR(E110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), E110*0.5, E110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), F110*0.5, F110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), G110*0.5, G110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), H110*0.5, H110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), I110*0.5, I110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), J110*0.5, J110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), K110*0.5, K110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), L110*0.5, L110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), M110*0.5, M110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), N110*0.5, N110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), O110*0.5, O110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), P110*0.5, P110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q110*0.5, Q110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), R110*0.5, R110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), S110*0.5, S110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), T110*0.5, T110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), U110*0.5, U110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), V110*0.5, V110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), W110*0.5, W110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0))), X110*0.5, X110*(VLOOKUP($A110, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A421:B421","v":5410},{"$f":"'I3 TB Data'!B421","v":"Community Relations - Sundry"},{"$f":"'I3 TB Data'!G421","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5410,"Community Relations - Sundry",{"$f":"IF(ISERROR(E111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), E111*0.5, E111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), F111*0.5, F111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), G111*0.5, G111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), H111*0.5, H111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), I111*0.5, I111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), J111*0.5, J111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), K111*0.5, K111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), L111*0.5, L111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), M111*0.5, M111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), N111*0.5, N111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), O111*0.5, O111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), P111*0.5, P111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q111*0.5, Q111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), R111*0.5, R111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), S111*0.5, S111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), T111*0.5, T111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), U111*0.5, U111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), V111*0.5, V111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), W111*0.5, W111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), X111*0.5, X111*(1-VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5410,"Community Relations - Sundry",{"$f":"IF(ISERROR(E111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), E111*0.5, E111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), F111*0.5, F111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), G111*0.5, G111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), H111*0.5, H111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), I111*0.5, I111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), J111*0.5, J111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), K111*0.5, K111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), L111*0.5, L111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), M111*0.5, M111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), N111*0.5, N111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), O111*0.5, O111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), P111*0.5, P111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q111*0.5, Q111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), R111*0.5, R111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), S111*0.5, S111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), T111*0.5, T111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), U111*0.5, U111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), V111*0.5, V111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), W111*0.5, W111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0))), X111*0.5, X111*(VLOOKUP($A111, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A422:B422","v":5415},{"$f":"'I3 TB Data'!B422","v":"Energy Conservation"},{"$f":"'I3 TB Data'!G422","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5415,"Energy Conservation",{"$f":"IF(ISERROR(E112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), E112*0.5, E112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), F112*0.5, F112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), G112*0.5, G112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), H112*0.5, H112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), I112*0.5, I112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), J112*0.5, J112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), K112*0.5, K112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), L112*0.5, L112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), M112*0.5, M112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), N112*0.5, N112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), O112*0.5, O112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), P112*0.5, P112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q112*0.5, Q112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), R112*0.5, R112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), S112*0.5, S112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), T112*0.5, T112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), U112*0.5, U112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), V112*0.5, V112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), W112*0.5, W112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), X112*0.5, X112*(1-VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5415,"Energy Conservation",{"$f":"IF(ISERROR(E112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), E112*0.5, E112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), F112*0.5, F112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), G112*0.5, G112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), H112*0.5, H112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), I112*0.5, I112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), J112*0.5, J112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), K112*0.5, K112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), L112*0.5, L112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), M112*0.5, M112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), N112*0.5, N112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), O112*0.5, O112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), P112*0.5, P112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q112*0.5, Q112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), R112*0.5, R112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), S112*0.5, S112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), T112*0.5, T112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), U112*0.5, U112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), V112*0.5, V112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), W112*0.5, W112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0))), X112*0.5, X112*(VLOOKUP($A112, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A423:B423","v":5420},{"$f":"'I3 TB Data'!B423","v":"Community Safety Program"},{"$f":"'I3 TB Data'!G423","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5420,"Community Safety Program",{"$f":"IF(ISERROR(E113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), E113*0.5, E113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), F113*0.5, F113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), G113*0.5, G113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), H113*0.5, H113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), I113*0.5, I113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), J113*0.5, J113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), K113*0.5, K113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), L113*0.5, L113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), M113*0.5, M113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), N113*0.5, N113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), O113*0.5, O113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), P113*0.5, P113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q113*0.5, Q113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), R113*0.5, R113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), S113*0.5, S113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), T113*0.5, T113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), U113*0.5, U113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), V113*0.5, V113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), W113*0.5, W113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), X113*0.5, X113*(1-VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5420,"Community Safety Program",{"$f":"IF(ISERROR(E113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), E113*0.5, E113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), F113*0.5, F113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), G113*0.5, G113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), H113*0.5, H113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), I113*0.5, I113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), J113*0.5, J113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), K113*0.5, K113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), L113*0.5, L113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), M113*0.5, M113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), N113*0.5, N113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), O113*0.5, O113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), P113*0.5, P113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q113*0.5, Q113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), R113*0.5, R113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), S113*0.5, S113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), T113*0.5, T113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), U113*0.5, U113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), V113*0.5, V113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), W113*0.5, W113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0))), X113*0.5, X113*(VLOOKUP($A113, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A424:B424","v":5425},{"$f":"'I3 TB Data'!B424","v":"Miscellaneous Customer Service and Informational Expenses"},{"$f":"'I3 TB Data'!G424","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5425,"Miscellaneous Customer Service and Informational Expenses",{"$f":"IF(ISERROR(E114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), E114*0.5, E114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), F114*0.5, F114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), G114*0.5, G114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), H114*0.5, H114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), I114*0.5, I114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), J114*0.5, J114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), K114*0.5, K114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), L114*0.5, L114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), M114*0.5, M114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), N114*0.5, N114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), O114*0.5, O114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), P114*0.5, P114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q114*0.5, Q114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), R114*0.5, R114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), S114*0.5, S114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), T114*0.5, T114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), U114*0.5, U114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), V114*0.5, V114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), W114*0.5, W114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), X114*0.5, X114*(1-VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5425,"Miscellaneous Customer Service and Informational Expenses",{"$f":"IF(ISERROR(E114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), E114*0.5, E114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), F114*0.5, F114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), G114*0.5, G114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), H114*0.5, H114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), I114*0.5, I114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), J114*0.5, J114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), K114*0.5, K114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), L114*0.5, L114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), M114*0.5, M114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), N114*0.5, N114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), O114*0.5, O114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), P114*0.5, P114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q114*0.5, Q114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), R114*0.5, R114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), S114*0.5, S114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), T114*0.5, T114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), U114*0.5, U114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), V114*0.5, V114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), W114*0.5, W114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0))), X114*0.5, X114*(VLOOKUP($A114, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A425:B425","v":5505},{"$f":"'I3 TB Data'!B425","v":"Supervision"},{"$f":"'I3 TB Data'!G425","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5505,"Supervision",{"$f":"IF(ISERROR(E115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), E115*0.5, E115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), F115*0.5, F115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), G115*0.5, G115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), H115*0.5, H115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), I115*0.5, I115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), J115*0.5, J115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), K115*0.5, K115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), L115*0.5, L115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), M115*0.5, M115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), N115*0.5, N115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), O115*0.5, O115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), P115*0.5, P115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q115*0.5, Q115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), R115*0.5, R115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), S115*0.5, S115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), T115*0.5, T115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), U115*0.5, U115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), V115*0.5, V115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), W115*0.5, W115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), X115*0.5, X115*(1-VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5505,"Supervision",{"$f":"IF(ISERROR(E115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), E115*0.5, E115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), F115*0.5, F115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), G115*0.5, G115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), H115*0.5, H115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), I115*0.5, I115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), J115*0.5, J115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), K115*0.5, K115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), L115*0.5, L115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), M115*0.5, M115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), N115*0.5, N115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), O115*0.5, O115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), P115*0.5, P115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q115*0.5, Q115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), R115*0.5, R115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), S115*0.5, S115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), T115*0.5, T115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), U115*0.5, U115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), V115*0.5, V115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), W115*0.5, W115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0))), X115*0.5, X115*(VLOOKUP($A115, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A426:B426","v":5510},{"$f":"'I3 TB Data'!B426","v":"Demonstrating and Selling Expense"},{"$f":"'I3 TB Data'!G426","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5510,"Demonstrating and Selling Expense",{"$f":"IF(ISERROR(E116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), E116*0.5, E116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), F116*0.5, F116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), G116*0.5, G116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), H116*0.5, H116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), I116*0.5, I116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), J116*0.5, J116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), K116*0.5, K116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), L116*0.5, L116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), M116*0.5, M116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), N116*0.5, N116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), O116*0.5, O116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), P116*0.5, P116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q116*0.5, Q116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), R116*0.5, R116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), S116*0.5, S116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), T116*0.5, T116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), U116*0.5, U116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), V116*0.5, V116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), W116*0.5, W116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), X116*0.5, X116*(1-VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5510,"Demonstrating and Selling Expense",{"$f":"IF(ISERROR(E116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), E116*0.5, E116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), F116*0.5, F116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), G116*0.5, G116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), H116*0.5, H116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), I116*0.5, I116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), J116*0.5, J116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), K116*0.5, K116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), L116*0.5, L116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), M116*0.5, M116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), N116*0.5, N116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), O116*0.5, O116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), P116*0.5, P116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q116*0.5, Q116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), R116*0.5, R116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), S116*0.5, S116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), T116*0.5, T116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), U116*0.5, U116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), V116*0.5, V116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), W116*0.5, W116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0))), X116*0.5, X116*(VLOOKUP($A116, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A427:B427","v":5515},{"$f":"'I3 TB Data'!B427","v":"Advertising Expense"},{"$f":"'I3 TB Data'!G427","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5515,"Advertising Expense",{"$f":"IF(ISERROR(E117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), E117*0.5, E117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), F117*0.5, F117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), G117*0.5, G117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), H117*0.5, H117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), I117*0.5, I117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), J117*0.5, J117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), K117*0.5, K117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), L117*0.5, L117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), M117*0.5, M117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), N117*0.5, N117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), O117*0.5, O117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), P117*0.5, P117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q117*0.5, Q117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), R117*0.5, R117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), S117*0.5, S117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), T117*0.5, T117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), U117*0.5, U117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), V117*0.5, V117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), W117*0.5, W117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), X117*0.5, X117*(1-VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5515,"Advertising Expense",{"$f":"IF(ISERROR(E117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), E117*0.5, E117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), F117*0.5, F117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), G117*0.5, G117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), H117*0.5, H117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), I117*0.5, I117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), J117*0.5, J117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), K117*0.5, K117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), L117*0.5, L117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), M117*0.5, M117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), N117*0.5, N117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), O117*0.5, O117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), P117*0.5, P117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q117*0.5, Q117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), R117*0.5, R117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), S117*0.5, S117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), T117*0.5, T117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), U117*0.5, U117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), V117*0.5, V117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), W117*0.5, W117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0))), X117*0.5, X117*(VLOOKUP($A117, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A428:B428","v":5520},{"$f":"'I3 TB Data'!B428","v":"Miscellaneous Sales Expense"},{"$f":"'I3 TB Data'!G428","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5520,"Miscellaneous Sales Expense",{"$f":"IF(ISERROR(E118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), E118*0.5, E118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), F118*0.5, F118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), G118*0.5, G118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), H118*0.5, H118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), I118*0.5, I118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), J118*0.5, J118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), K118*0.5, K118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), L118*0.5, L118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), M118*0.5, M118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), N118*0.5, N118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), O118*0.5, O118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), P118*0.5, P118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q118*0.5, Q118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), R118*0.5, R118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), S118*0.5, S118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), T118*0.5, T118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), U118*0.5, U118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), V118*0.5, V118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), W118*0.5, W118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), X118*0.5, X118*(1-VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5520,"Miscellaneous Sales Expense",{"$f":"IF(ISERROR(E118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), E118*0.5, E118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), F118*0.5, F118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), G118*0.5, G118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), H118*0.5, H118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), I118*0.5, I118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), J118*0.5, J118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), K118*0.5, K118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), L118*0.5, L118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), M118*0.5, M118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), N118*0.5, N118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), O118*0.5, O118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), P118*0.5, P118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q118*0.5, Q118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), R118*0.5, R118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), S118*0.5, S118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), T118*0.5, T118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), U118*0.5, U118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), V118*0.5, V118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), W118*0.5, W118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0))), X118*0.5, X118*(VLOOKUP($A118, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A429:B429","v":5605},{"$f":"'I3 TB Data'!B429","v":"Executive Salaries and Expenses"},{"$f":"'I3 TB Data'!G429","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5605,"Executive Salaries and Expenses",{"$f":"IF(ISERROR(E119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), E119*0.5, E119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), F119*0.5, F119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), G119*0.5, G119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), H119*0.5, H119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), I119*0.5, I119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), J119*0.5, J119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), K119*0.5, K119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), L119*0.5, L119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), M119*0.5, M119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), N119*0.5, N119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), O119*0.5, O119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), P119*0.5, P119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q119*0.5, Q119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), R119*0.5, R119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), S119*0.5, S119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), T119*0.5, T119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), U119*0.5, U119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), V119*0.5, V119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), W119*0.5, W119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), X119*0.5, X119*(1-VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5605,"Executive Salaries and Expenses",{"$f":"IF(ISERROR(E119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), E119*0.5, E119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), F119*0.5, F119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), G119*0.5, G119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), H119*0.5, H119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), I119*0.5, I119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), J119*0.5, J119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), K119*0.5, K119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), L119*0.5, L119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), M119*0.5, M119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), N119*0.5, N119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), O119*0.5, O119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), P119*0.5, P119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q119*0.5, Q119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), R119*0.5, R119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), S119*0.5, S119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), T119*0.5, T119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), U119*0.5, U119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), V119*0.5, V119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), W119*0.5, W119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0))), X119*0.5, X119*(VLOOKUP($A119, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A430:B430","v":5610},{"$f":"'I3 TB Data'!B430","v":"Management Salaries and Expenses"},{"$f":"'I3 TB Data'!G430","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5610,"Management Salaries and Expenses",{"$f":"IF(ISERROR(E120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), E120*0.5, E120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), F120*0.5, F120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), G120*0.5, G120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), H120*0.5, H120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), I120*0.5, I120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), J120*0.5, J120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), K120*0.5, K120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), L120*0.5, L120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), M120*0.5, M120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), N120*0.5, N120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), O120*0.5, O120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), P120*0.5, P120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q120*0.5, Q120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), R120*0.5, R120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), S120*0.5, S120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), T120*0.5, T120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), U120*0.5, U120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), V120*0.5, V120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), W120*0.5, W120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), X120*0.5, X120*(1-VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5610,"Management Salaries and Expenses",{"$f":"IF(ISERROR(E120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), E120*0.5, E120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), F120*0.5, F120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), G120*0.5, G120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), H120*0.5, H120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), I120*0.5, I120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), J120*0.5, J120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), K120*0.5, K120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), L120*0.5, L120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), M120*0.5, M120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), N120*0.5, N120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), O120*0.5, O120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), P120*0.5, P120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q120*0.5, Q120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), R120*0.5, R120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), S120*0.5, S120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), T120*0.5, T120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), U120*0.5, U120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), V120*0.5, V120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), W120*0.5, W120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0))), X120*0.5, X120*(VLOOKUP($A120, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A431:B431","v":5615},{"$f":"'I3 TB Data'!B431","v":"General Administrative Salaries and Expenses"},{"$f":"'I3 TB Data'!G431","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5615,"General Administrative Salaries and Expenses",{"$f":"IF(ISERROR(E121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), E121*0.5, E121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), F121*0.5, F121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), G121*0.5, G121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), H121*0.5, H121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), I121*0.5, I121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), J121*0.5, J121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), K121*0.5, K121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), L121*0.5, L121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), M121*0.5, M121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), N121*0.5, N121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), O121*0.5, O121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), P121*0.5, P121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q121*0.5, Q121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), R121*0.5, R121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), S121*0.5, S121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), T121*0.5, T121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), U121*0.5, U121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), V121*0.5, V121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), W121*0.5, W121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), X121*0.5, X121*(1-VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5615,"General Administrative Salaries and Expenses",{"$f":"IF(ISERROR(E121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), E121*0.5, E121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), F121*0.5, F121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), G121*0.5, G121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), H121*0.5, H121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), I121*0.5, I121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), J121*0.5, J121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), K121*0.5, K121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), L121*0.5, L121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), M121*0.5, M121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), N121*0.5, N121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), O121*0.5, O121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), P121*0.5, P121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q121*0.5, Q121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), R121*0.5, R121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), S121*0.5, S121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), T121*0.5, T121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), U121*0.5, U121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), V121*0.5, V121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), W121*0.5, W121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0))), X121*0.5, X121*(VLOOKUP($A121, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A432:B432","v":5620},{"$f":"'I3 TB Data'!B432","v":"Office Supplies and Expenses"},{"$f":"'I3 TB Data'!G432","v":0},{"$f":"IF(SUM(E122:X122)<>C122,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5620,"Office Supplies and Expenses",{"$f":"IF(ISERROR(E122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), E122*0.5, E122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), F122*0.5, F122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), G122*0.5, G122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), H122*0.5, H122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), I122*0.5, I122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), J122*0.5, J122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), K122*0.5, K122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), L122*0.5, L122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), M122*0.5, M122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), N122*0.5, N122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), O122*0.5, O122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), P122*0.5, P122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q122*0.5, Q122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), R122*0.5, R122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), S122*0.5, S122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), T122*0.5, T122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), U122*0.5, U122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), V122*0.5, V122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), W122*0.5, W122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), X122*0.5, X122*(1-VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5620,"Office Supplies and Expenses",{"$f":"IF(ISERROR(E122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), E122*0.5, E122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), F122*0.5, F122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), G122*0.5, G122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), H122*0.5, H122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), I122*0.5, I122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), J122*0.5, J122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), K122*0.5, K122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), L122*0.5, L122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), M122*0.5, M122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), N122*0.5, N122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), O122*0.5, O122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), P122*0.5, P122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q122*0.5, Q122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), R122*0.5, R122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), S122*0.5, S122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), T122*0.5, T122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), U122*0.5, U122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), V122*0.5, V122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), W122*0.5, W122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0))), X122*0.5, X122*(VLOOKUP($A122, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A433:B433","v":5625},{"$f":"'I3 TB Data'!B433","v":"Administrative Expense Transferred Credit"},{"$f":"'I3 TB Data'!G433","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5625,"Administrative Expense Transferred Credit",{"$f":"IF(ISERROR(E123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), E123*0.5, E123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), F123*0.5, F123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), G123*0.5, G123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), H123*0.5, H123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), I123*0.5, I123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), J123*0.5, J123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), K123*0.5, K123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), L123*0.5, L123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), M123*0.5, M123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), N123*0.5, N123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), O123*0.5, O123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), P123*0.5, P123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q123*0.5, Q123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), R123*0.5, R123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), S123*0.5, S123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), T123*0.5, T123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), U123*0.5, U123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), V123*0.5, V123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), W123*0.5, W123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), X123*0.5, X123*(1-VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5625,"Administrative Expense Transferred Credit",{"$f":"IF(ISERROR(E123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), E123*0.5, E123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), F123*0.5, F123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), G123*0.5, G123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), H123*0.5, H123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), I123*0.5, I123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), J123*0.5, J123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), K123*0.5, K123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), L123*0.5, L123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), M123*0.5, M123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), N123*0.5, N123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), O123*0.5, O123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), P123*0.5, P123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q123*0.5, Q123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), R123*0.5, R123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), S123*0.5, S123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), T123*0.5, T123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), U123*0.5, U123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), V123*0.5, V123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), W123*0.5, W123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0))), X123*0.5, X123*(VLOOKUP($A123, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A434:B434","v":5630},{"$f":"'I3 TB Data'!B434","v":"Outside Services Employed"},{"$f":"'I3 TB Data'!G434","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5630,"Outside Services Employed",{"$f":"IF(ISERROR(E124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), E124*0.5, E124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), F124*0.5, F124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), G124*0.5, G124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), H124*0.5, H124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), I124*0.5, I124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), J124*0.5, J124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), K124*0.5, K124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), L124*0.5, L124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), M124*0.5, M124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), N124*0.5, N124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), O124*0.5, O124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), P124*0.5, P124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q124*0.5, Q124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), R124*0.5, R124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), S124*0.5, S124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), T124*0.5, T124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), U124*0.5, U124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), V124*0.5, V124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), W124*0.5, W124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), X124*0.5, X124*(1-VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5630,"Outside Services Employed",{"$f":"IF(ISERROR(E124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), E124*0.5, E124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), F124*0.5, F124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), G124*0.5, G124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), H124*0.5, H124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), I124*0.5, I124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), J124*0.5, J124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), K124*0.5, K124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), L124*0.5, L124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), M124*0.5, M124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), N124*0.5, N124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), O124*0.5, O124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), P124*0.5, P124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q124*0.5, Q124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), R124*0.5, R124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), S124*0.5, S124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), T124*0.5, T124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), U124*0.5, U124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), V124*0.5, V124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), W124*0.5, W124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0))), X124*0.5, X124*(VLOOKUP($A124, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A435:B435","v":5635},{"$f":"'I3 TB Data'!B435","v":"Property Insurance"},{"$f":"'I3 TB Data'!G435","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5635,"Property Insurance",{"$f":"IF(ISERROR(E125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), E125*0.5, E125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), F125*0.5, F125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), G125*0.5, G125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), H125*0.5, H125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), I125*0.5, I125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), J125*0.5, J125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), K125*0.5, K125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), L125*0.5, L125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), M125*0.5, M125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), N125*0.5, N125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), O125*0.5, O125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), P125*0.5, P125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q125*0.5, Q125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), R125*0.5, R125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), S125*0.5, S125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), T125*0.5, T125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), U125*0.5, U125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), V125*0.5, V125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), W125*0.5, W125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), X125*0.5, X125*(1-VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5635,"Property Insurance",{"$f":"IF(ISERROR(E125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), E125*0.5, E125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), F125*0.5, F125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), G125*0.5, G125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), H125*0.5, H125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), I125*0.5, I125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), J125*0.5, J125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), K125*0.5, K125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), L125*0.5, L125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), M125*0.5, M125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), N125*0.5, N125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), O125*0.5, O125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), P125*0.5, P125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q125*0.5, Q125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), R125*0.5, R125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), S125*0.5, S125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), T125*0.5, T125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), U125*0.5, U125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), V125*0.5, V125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), W125*0.5, W125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0))), X125*0.5, X125*(VLOOKUP($A125, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A436:B436","v":5640},{"$f":"'I3 TB Data'!B436","v":"Injuries and Damages"},{"$f":"'I3 TB Data'!G436","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5640,"Injuries and Damages",{"$f":"IF(ISERROR(E126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), E126*0.5, E126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), F126*0.5, F126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), G126*0.5, G126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), H126*0.5, H126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), I126*0.5, I126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), J126*0.5, J126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), K126*0.5, K126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), L126*0.5, L126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), M126*0.5, M126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), N126*0.5, N126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), O126*0.5, O126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), P126*0.5, P126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q126*0.5, Q126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), R126*0.5, R126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), S126*0.5, S126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), T126*0.5, T126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), U126*0.5, U126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), V126*0.5, V126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), W126*0.5, W126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), X126*0.5, X126*(1-VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5640,"Injuries and Damages",{"$f":"IF(ISERROR(E126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), E126*0.5, E126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), F126*0.5, F126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), G126*0.5, G126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), H126*0.5, H126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), I126*0.5, I126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), J126*0.5, J126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), K126*0.5, K126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), L126*0.5, L126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), M126*0.5, M126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), N126*0.5, N126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), O126*0.5, O126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), P126*0.5, P126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q126*0.5, Q126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), R126*0.5, R126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), S126*0.5, S126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), T126*0.5, T126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), U126*0.5, U126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), V126*0.5, V126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), W126*0.5, W126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0))), X126*0.5, X126*(VLOOKUP($A126, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A437:B437","v":5645},{"$f":"'I3 TB Data'!B437","v":"Employee Pensions and Benefits"},{"$f":"'I3 TB Data'!G437","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5645,"Employee Pensions and Benefits",{"$f":"IF(ISERROR(E127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), E127*0.5, E127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), F127*0.5, F127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), G127*0.5, G127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), H127*0.5, H127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), I127*0.5, I127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), J127*0.5, J127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), K127*0.5, K127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), L127*0.5, L127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), M127*0.5, M127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), N127*0.5, N127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), O127*0.5, O127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), P127*0.5, P127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q127*0.5, Q127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), R127*0.5, R127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), S127*0.5, S127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), T127*0.5, T127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), U127*0.5, U127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), V127*0.5, V127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), W127*0.5, W127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), X127*0.5, X127*(1-VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5645,"Employee Pensions and Benefits",{"$f":"IF(ISERROR(E127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), E127*0.5, E127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), F127*0.5, F127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), G127*0.5, G127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), H127*0.5, H127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), I127*0.5, I127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), J127*0.5, J127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), K127*0.5, K127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), L127*0.5, L127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), M127*0.5, M127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), N127*0.5, N127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), O127*0.5, O127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), P127*0.5, P127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q127*0.5, Q127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), R127*0.5, R127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), S127*0.5, S127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), T127*0.5, T127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), U127*0.5, U127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), V127*0.5, V127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), W127*0.5, W127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0))), X127*0.5, X127*(VLOOKUP($A127, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A438:B438","v":5650},{"$f":"'I3 TB Data'!B438","v":"Franchise Requirements"},{"$f":"'I3 TB Data'!G438","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5650,"Franchise Requirements",{"$f":"IF(ISERROR(E128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), E128*0.5, E128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), F128*0.5, F128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), G128*0.5, G128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), H128*0.5, H128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), I128*0.5, I128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), J128*0.5, J128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), K128*0.5, K128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), L128*0.5, L128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), M128*0.5, M128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), N128*0.5, N128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), O128*0.5, O128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), P128*0.5, P128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q128*0.5, Q128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), R128*0.5, R128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), S128*0.5, S128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), T128*0.5, T128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), U128*0.5, U128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), V128*0.5, V128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), W128*0.5, W128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), X128*0.5, X128*(1-VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5650,"Franchise Requirements",{"$f":"IF(ISERROR(E128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), E128*0.5, E128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), F128*0.5, F128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), G128*0.5, G128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), H128*0.5, H128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), I128*0.5, I128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), J128*0.5, J128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), K128*0.5, K128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), L128*0.5, L128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), M128*0.5, M128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), N128*0.5, N128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), O128*0.5, O128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), P128*0.5, P128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q128*0.5, Q128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), R128*0.5, R128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), S128*0.5, S128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), T128*0.5, T128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), U128*0.5, U128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), V128*0.5, V128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), W128*0.5, W128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0))), X128*0.5, X128*(VLOOKUP($A128, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A439:B439","v":5655},{"$f":"'I3 TB Data'!B439","v":"Regulatory Expenses"},{"$f":"'I3 TB Data'!G439","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5655,"Regulatory Expenses",{"$f":"IF(ISERROR(E129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), E129*0.5, E129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), F129*0.5, F129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), G129*0.5, G129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), H129*0.5, H129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), I129*0.5, I129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), J129*0.5, J129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), K129*0.5, K129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), L129*0.5, L129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), M129*0.5, M129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), N129*0.5, N129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), O129*0.5, O129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), P129*0.5, P129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q129*0.5, Q129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), R129*0.5, R129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), S129*0.5, S129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), T129*0.5, T129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), U129*0.5, U129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), V129*0.5, V129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), W129*0.5, W129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), X129*0.5, X129*(1-VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5655,"Regulatory Expenses",{"$f":"IF(ISERROR(E129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), E129*0.5, E129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), F129*0.5, F129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), G129*0.5, G129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), H129*0.5, H129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), I129*0.5, I129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), J129*0.5, J129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), K129*0.5, K129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), L129*0.5, L129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), M129*0.5, M129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), N129*0.5, N129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), O129*0.5, O129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), P129*0.5, P129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q129*0.5, Q129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), R129*0.5, R129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), S129*0.5, S129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), T129*0.5, T129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), U129*0.5, U129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), V129*0.5, V129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), W129*0.5, W129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0))), X129*0.5, X129*(VLOOKUP($A129, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A440:B440","v":5660},{"$f":"'I3 TB Data'!B440","v":"General Advertising Expenses"},{"$f":"'I3 TB Data'!G440","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5660,"General Advertising Expenses",{"$f":"IF(ISERROR(E130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), E130*0.5, E130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), F130*0.5, F130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), G130*0.5, G130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), H130*0.5, H130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), I130*0.5, I130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), J130*0.5, J130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), K130*0.5, K130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), L130*0.5, L130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), M130*0.5, M130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), N130*0.5, N130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), O130*0.5, O130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), P130*0.5, P130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q130*0.5, Q130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), R130*0.5, R130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), S130*0.5, S130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), T130*0.5, T130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), U130*0.5, U130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), V130*0.5, V130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), W130*0.5, W130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), X130*0.5, X130*(1-VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5660,"General Advertising Expenses",{"$f":"IF(ISERROR(E130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), E130*0.5, E130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), F130*0.5, F130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), G130*0.5, G130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), H130*0.5, H130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), I130*0.5, I130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), J130*0.5, J130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), K130*0.5, K130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), L130*0.5, L130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), M130*0.5, M130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), N130*0.5, N130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), O130*0.5, O130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), P130*0.5, P130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q130*0.5, Q130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), R130*0.5, R130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), S130*0.5, S130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), T130*0.5, T130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), U130*0.5, U130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), V130*0.5, V130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), W130*0.5, W130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0))), X130*0.5, X130*(VLOOKUP($A130, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A441:B441","v":5665},{"$f":"'I3 TB Data'!B441","v":"Miscellaneous General Expenses"},{"$f":"'I3 TB Data'!G441","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5665,"Miscellaneous General Expenses",{"$f":"IF(ISERROR(E131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), E131*0.5, E131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), F131*0.5, F131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), G131*0.5, G131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), H131*0.5, H131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), I131*0.5, I131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), J131*0.5, J131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), K131*0.5, K131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), L131*0.5, L131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), M131*0.5, M131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), N131*0.5, N131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), O131*0.5, O131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), P131*0.5, P131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q131*0.5, Q131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), R131*0.5, R131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), S131*0.5, S131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), T131*0.5, T131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), U131*0.5, U131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), V131*0.5, V131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), W131*0.5, W131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), X131*0.5, X131*(1-VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5665,"Miscellaneous General Expenses",{"$f":"IF(ISERROR(E131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), E131*0.5, E131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), F131*0.5, F131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), G131*0.5, G131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), H131*0.5, H131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), I131*0.5, I131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), J131*0.5, J131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), K131*0.5, K131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), L131*0.5, L131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), M131*0.5, M131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), N131*0.5, N131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), O131*0.5, O131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), P131*0.5, P131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q131*0.5, Q131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), R131*0.5, R131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), S131*0.5, S131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), T131*0.5, T131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), U131*0.5, U131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), V131*0.5, V131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), W131*0.5, W131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0))), X131*0.5, X131*(VLOOKUP($A131, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A442:B442","v":5670},{"$f":"'I3 TB Data'!B442","v":"Rent"},{"$f":"'I3 TB Data'!G442","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A132","v":5670},{"$f":"B132","v":"Rent"},{"$f":"IF(ISERROR(E132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), E132*0.5, E132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), F132*0.5, F132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), G132*0.5, G132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), H132*0.5, H132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), I132*0.5, I132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), J132*0.5, J132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), K132*0.5, K132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), L132*0.5, L132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), M132*0.5, M132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), N132*0.5, N132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), O132*0.5, O132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), P132*0.5, P132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q132*0.5, Q132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), R132*0.5, R132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), S132*0.5, S132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), T132*0.5, T132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), U132*0.5, U132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), V132*0.5, V132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), W132*0.5, W132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), X132*0.5, X132*(1-VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,{"$f":"AA132","v":5670},{"$f":"AB132","v":"Rent"},{"$f":"IF(ISERROR(E132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), E132*0.5, E132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), F132*0.5, F132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), G132*0.5, G132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), H132*0.5, H132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), I132*0.5, I132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), J132*0.5, J132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), K132*0.5, K132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), L132*0.5, L132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), M132*0.5, M132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), N132*0.5, N132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), O132*0.5, O132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), P132*0.5, P132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q132*0.5, Q132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), R132*0.5, R132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), S132*0.5, S132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), T132*0.5, T132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), U132*0.5, U132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), V132*0.5, V132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), W132*0.5, W132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0))), X132*0.5, X132*(VLOOKUP($A132, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A443:B443","v":5675},{"$f":"'I3 TB Data'!B443","v":"Maintenance of General Plant"},{"$f":"'I3 TB Data'!G443","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5675,"Maintenance of General Plant",{"$f":"IF(ISERROR(E133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), E133*0.5, E133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), F133*0.5, F133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), G133*0.5, G133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), H133*0.5, H133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), I133*0.5, I133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), J133*0.5, J133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), K133*0.5, K133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), L133*0.5, L133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), M133*0.5, M133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), N133*0.5, N133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), O133*0.5, O133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), P133*0.5, P133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q133*0.5, Q133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), R133*0.5, R133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), S133*0.5, S133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), T133*0.5, T133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), U133*0.5, U133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), V133*0.5, V133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), W133*0.5, W133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), X133*0.5, X133*(1-VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5675,"Maintenance of General Plant",{"$f":"IF(ISERROR(E133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), E133*0.5, E133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), F133*0.5, F133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), G133*0.5, G133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), H133*0.5, H133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), I133*0.5, I133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), J133*0.5, J133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), K133*0.5, K133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), L133*0.5, L133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), M133*0.5, M133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), N133*0.5, N133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), O133*0.5, O133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), P133*0.5, P133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q133*0.5, Q133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), R133*0.5, R133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), S133*0.5, S133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), T133*0.5, T133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), U133*0.5, U133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), V133*0.5, V133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), W133*0.5, W133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0))), X133*0.5, X133*(VLOOKUP($A133, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A444:B444","v":5680},{"$f":"'I3 TB Data'!B444","v":"Electrical Safety Authority Fees"},{"$f":"'I3 TB Data'!G444","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5680,"Electrical Safety Authority Fees",{"$f":"IF(ISERROR(E134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), E134*0.5, E134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), F134*0.5, F134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), G134*0.5, G134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), H134*0.5, H134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), I134*0.5, I134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), J134*0.5, J134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), K134*0.5, K134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), L134*0.5, L134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), M134*0.5, M134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), N134*0.5, N134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), O134*0.5, O134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), P134*0.5, P134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q134*0.5, Q134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), R134*0.5, R134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), S134*0.5, S134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), T134*0.5, T134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), U134*0.5, U134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), V134*0.5, V134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), W134*0.5, W134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), X134*0.5, X134*(1-VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5680,"Electrical Safety Authority Fees",{"$f":"IF(ISERROR(E134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), E134*0.5, E134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), F134*0.5, F134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), G134*0.5, G134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), H134*0.5, H134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), I134*0.5, I134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), J134*0.5, J134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), K134*0.5, K134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), L134*0.5, L134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), M134*0.5, M134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), N134*0.5, N134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), O134*0.5, O134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), P134*0.5, P134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q134*0.5, Q134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), R134*0.5, R134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), S134*0.5, S134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), T134*0.5, T134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), U134*0.5, U134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), V134*0.5, V134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), W134*0.5, W134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0))), X134*0.5, X134*(VLOOKUP($A134, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[5685,{"$f":"'I3 TB Data'!B446","v":"Independent Market Operator Fees and Penalties"},{"$f":"'I3 TB Data'!G446","v":0},{"$f":"IF(SUM(E135:X135)<>C135,\"No\",\"Yes\")","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5685,"Independent Market Operator Fees and Penalties",{"$f":"IF(ISERROR(E135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), E135*0.5, E135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), F135*0.5, F135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), G135*0.5, G135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), H135*0.5, H135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), I135*0.5, I135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), J135*0.5, J135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), K135*0.5, K135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), L135*0.5, L135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), M135*0.5, M135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), N135*0.5, N135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), O135*0.5, O135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), P135*0.5, P135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q135*0.5, Q135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), R135*0.5, R135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), S135*0.5, S135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), T135*0.5, T135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), U135*0.5, U135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), V135*0.5, V135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), W135*0.5, W135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), X135*0.5, X135*(1-VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5685,"Independent Market Operator Fees and Penalties",{"$f":"IF(ISERROR(E135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), E135*0.5, E135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), F135*0.5, F135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), G135*0.5, G135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), H135*0.5, H135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), I135*0.5, I135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), J135*0.5, J135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), K135*0.5, K135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), L135*0.5, L135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), M135*0.5, M135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), N135*0.5, N135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), O135*0.5, O135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), P135*0.5, P135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q135*0.5, Q135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), R135*0.5, R135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), S135*0.5, S135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), T135*0.5, T135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), U135*0.5, U135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), V135*0.5, V135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), W135*0.5, W135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0))), X135*0.5, X135*(VLOOKUP($A135, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A447:B447","v":5705},{"$f":"'I3 TB Data'!B447","v":"Amortization Expense - Property, Plant, and Equipment "},{"$f":"'I3 TB Data'!G447","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5705,"Amortization Expense - Property, Plant, and Equipment ",{"$f":"IF(ISERROR(E136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), E136*0.5, E136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), F136*0.5, F136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), G136*0.5, G136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), H136*0.5, H136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), I136*0.5, I136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), J136*0.5, J136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), K136*0.5, K136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), L136*0.5, L136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), M136*0.5, M136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), N136*0.5, N136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), O136*0.5, O136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), P136*0.5, P136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q136*0.5, Q136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), R136*0.5, R136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), S136*0.5, S136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), T136*0.5, T136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), U136*0.5, U136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), V136*0.5, V136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), W136*0.5, W136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), X136*0.5, X136*(1-VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5705,"Amortization Expense - Property, Plant, and Equipment ",{"$f":"IF(ISERROR(E136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), E136*0.5, E136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), F136*0.5, F136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), G136*0.5, G136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), H136*0.5, H136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), I136*0.5, I136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), J136*0.5, J136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), K136*0.5, K136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), L136*0.5, L136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), M136*0.5, M136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), N136*0.5, N136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), O136*0.5, O136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), P136*0.5, P136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q136*0.5, Q136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), R136*0.5, R136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), S136*0.5, S136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), T136*0.5, T136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), U136*0.5, U136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), V136*0.5, V136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), W136*0.5, W136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0))), X136*0.5, X136*(VLOOKUP($A136, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A448:B448","v":5710},{"$f":"'I3 TB Data'!B448","v":"Amortization of Limited Term Electric Plant"},{"$f":"'I3 TB Data'!G448","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5710,"Amortization of Limited Term Electric Plant",{"$f":"IF(ISERROR(E137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), E137*0.5, E137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), F137*0.5, F137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), G137*0.5, G137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), H137*0.5, H137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), I137*0.5, I137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), J137*0.5, J137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), K137*0.5, K137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), L137*0.5, L137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), M137*0.5, M137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), N137*0.5, N137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), O137*0.5, O137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), P137*0.5, P137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q137*0.5, Q137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), R137*0.5, R137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), S137*0.5, S137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), T137*0.5, T137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), U137*0.5, U137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), V137*0.5, V137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), W137*0.5, W137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), X137*0.5, X137*(1-VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5710,"Amortization of Limited Term Electric Plant",{"$f":"IF(ISERROR(E137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), E137*0.5, E137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), F137*0.5, F137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), G137*0.5, G137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), H137*0.5, H137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), I137*0.5, I137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), J137*0.5, J137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), K137*0.5, K137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), L137*0.5, L137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), M137*0.5, M137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), N137*0.5, N137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), O137*0.5, O137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), P137*0.5, P137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q137*0.5, Q137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), R137*0.5, R137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), S137*0.5, S137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), T137*0.5, T137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), U137*0.5, U137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), V137*0.5, V137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), W137*0.5, W137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0))), X137*0.5, X137*(VLOOKUP($A137, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A449:B449","v":5715},{"$f":"'I3 TB Data'!B449","v":"Amortization of Intangibles and Other Electric Plant"},{"$f":"'I3 TB Data'!G449","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5715,"Amortization of Intangibles and Other Electric Plant",{"$f":"IF(ISERROR(E138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), E138*0.5, E138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), F138*0.5, F138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), G138*0.5, G138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), H138*0.5, H138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), I138*0.5, I138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), J138*0.5, J138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), K138*0.5, K138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), L138*0.5, L138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), M138*0.5, M138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), N138*0.5, N138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), O138*0.5, O138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), P138*0.5, P138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q138*0.5, Q138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), R138*0.5, R138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), S138*0.5, S138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), T138*0.5, T138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), U138*0.5, U138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), V138*0.5, V138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), W138*0.5, W138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), X138*0.5, X138*(1-VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5715,"Amortization of Intangibles and Other Electric Plant",{"$f":"IF(ISERROR(E138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), E138*0.5, E138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), F138*0.5, F138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), G138*0.5, G138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), H138*0.5, H138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), I138*0.5, I138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), J138*0.5, J138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), K138*0.5, K138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), L138*0.5, L138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), M138*0.5, M138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), N138*0.5, N138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), O138*0.5, O138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), P138*0.5, P138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q138*0.5, Q138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), R138*0.5, R138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), S138*0.5, S138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), T138*0.5, T138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), U138*0.5, U138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), V138*0.5, V138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), W138*0.5, W138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0))), X138*0.5, X138*(VLOOKUP($A138, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A450:B450","v":5720},{"$f":"'I3 TB Data'!B450","v":"Amortization of Electric Plant Acquisition Adjustments"},{"$f":"'I3 TB Data'!G450","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5720,"Amortization of Electric Plant Acquisition Adjustments",{"$f":"IF(ISERROR(E139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), E139*0.5, E139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), F139*0.5, F139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), G139*0.5, G139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), H139*0.5, H139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), I139*0.5, I139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), J139*0.5, J139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), K139*0.5, K139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), L139*0.5, L139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), M139*0.5, M139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), N139*0.5, N139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), O139*0.5, O139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), P139*0.5, P139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q139*0.5, Q139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), R139*0.5, R139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), S139*0.5, S139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), T139*0.5, T139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), U139*0.5, U139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), V139*0.5, V139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), W139*0.5, W139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), X139*0.5, X139*(1-VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,5720,"Amortization of Electric Plant Acquisition Adjustments",{"$f":"IF(ISERROR(E139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), E139*0.5, E139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), F139*0.5, F139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), G139*0.5, G139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), H139*0.5, H139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), I139*0.5, I139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), J139*0.5, J139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), K139*0.5, K139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), L139*0.5, L139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), M139*0.5, M139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), N139*0.5, N139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), O139*0.5, O139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), P139*0.5, P139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q139*0.5, Q139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), R139*0.5, R139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), S139*0.5, S139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), T139*0.5, T139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), U139*0.5, U139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), V139*0.5, V139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), W139*0.5, W139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0))), X139*0.5, X139*(VLOOKUP($A139, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A465:B465","v":6105},{"$f":"'I3 TB Data'!B465","v":"Taxes Other Than Income Taxes"},{"$f":"'I3 TB Data'!G465","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6105,"Taxes Other Than Income Taxes",{"$f":"IF(ISERROR(E140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), E140*0.5, E140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), F140*0.5, F140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), G140*0.5, G140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), H140*0.5, H140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), I140*0.5, I140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), J140*0.5, J140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), K140*0.5, K140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), L140*0.5, L140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), M140*0.5, M140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), N140*0.5, N140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), O140*0.5, O140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), P140*0.5, P140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q140*0.5, Q140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), R140*0.5, R140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), S140*0.5, S140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), T140*0.5, T140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), U140*0.5, U140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), V140*0.5, V140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), W140*0.5, W140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), X140*0.5, X140*(1-VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,6105,"Taxes Other Than Income Taxes",{"$f":"IF(ISERROR(E140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), E140*0.5, E140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), F140*0.5, F140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), G140*0.5, G140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), H140*0.5, H140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), I140*0.5, I140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), J140*0.5, J140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), K140*0.5, K140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), L140*0.5, L140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), M140*0.5, M140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), N140*0.5, N140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), O140*0.5, O140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), P140*0.5, P140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q140*0.5, Q140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), R140*0.5, R140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), S140*0.5, S140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), T140*0.5, T140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), U140*0.5, U140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), V140*0.5, V140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), W140*0.5, W140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0))), X140*0.5, X140*(VLOOKUP($A140, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A468:B468","v":6205},{"$f":"'I3 TB Data'!B469","v":"Sub-account LEAP Funding"},{"$f":"'I3 TB Data'!G469","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6205,"Sub-account LEAP Funding",{"$f":"IF(ISERROR(E141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), E141*0.5, E141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), F141*0.5, F141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), G141*0.5, G141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), H141*0.5, H141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), I141*0.5, I141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), J141*0.5, J141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), K141*0.5, K141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), L141*0.5, L141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), M141*0.5, M141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), N141*0.5, N141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), O141*0.5, O141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), P141*0.5, P141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q141*0.5, Q141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), R141*0.5, R141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), S141*0.5, S141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), T141*0.5, T141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), U141*0.5, U141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), V141*0.5, V141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), W141*0.5, W141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), X141*0.5, X141*(1-VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,6205,"Sub-account LEAP Funding",{"$f":"IF(ISERROR(E141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), E141*0.5, E141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), F141*0.5, F141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), G141*0.5, G141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), H141*0.5, H141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), I141*0.5, I141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), J141*0.5, J141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), K141*0.5, K141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), L141*0.5, L141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), M141*0.5, M141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), N141*0.5, N141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), O141*0.5, O141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), P141*0.5, P141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q141*0.5, Q141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), R141*0.5, R141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), S141*0.5, S141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), T141*0.5, T141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), U141*0.5, U141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), V141*0.5, V141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), W141*0.5, W141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0))), X141*0.5, X141*(VLOOKUP($A141, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A470:B470","v":6210},{"$f":"'I3 TB Data'!B470","v":"Life Insurance"},{"$f":"'I3 TB Data'!G470","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6210,"Life Insurance",{"$f":"IF(ISERROR(E142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), E142*0.5, E142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), F142*0.5, F142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), G142*0.5, G142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), H142*0.5, H142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), I142*0.5, I142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), J142*0.5, J142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), K142*0.5, K142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), L142*0.5, L142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), M142*0.5, M142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), N142*0.5, N142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), O142*0.5, O142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), P142*0.5, P142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q142*0.5, Q142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), R142*0.5, R142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), S142*0.5, S142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), T142*0.5, T142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), U142*0.5, U142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), V142*0.5, V142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), W142*0.5, W142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), X142*0.5, X142*(1-VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,6210,"Life Insurance",{"$f":"IF(ISERROR(E142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), E142*0.5, E142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), F142*0.5, F142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), G142*0.5, G142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), H142*0.5, H142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), I142*0.5, I142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), J142*0.5, J142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), K142*0.5, K142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), L142*0.5, L142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), M142*0.5, M142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), N142*0.5, N142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), O142*0.5, O142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), P142*0.5, P142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q142*0.5, Q142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), R142*0.5, R142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), S142*0.5, S142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), T142*0.5, T142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), U142*0.5, U142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), V142*0.5, V142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), W142*0.5, W142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0))), X142*0.5, X142*(VLOOKUP($A142, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A471:B471","v":6215},{"$f":"'I3 TB Data'!B471","v":"Penalties"},{"$f":"'I3 TB Data'!G471","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6215,"Penalties",{"$f":"IF(ISERROR(E143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), E143*0.5, E143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), F143*0.5, F143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), G143*0.5, G143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), H143*0.5, H143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), I143*0.5, I143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), J143*0.5, J143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), K143*0.5, K143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), L143*0.5, L143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), M143*0.5, M143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), N143*0.5, N143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), O143*0.5, O143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), P143*0.5, P143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q143*0.5, Q143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), R143*0.5, R143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), S143*0.5, S143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), T143*0.5, T143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), U143*0.5, U143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), V143*0.5, V143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), W143*0.5, W143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), X143*0.5, X143*(1-VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,6215,"Penalties",{"$f":"IF(ISERROR(E143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), E143*0.5, E143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), F143*0.5, F143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), G143*0.5, G143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), H143*0.5, H143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), I143*0.5, I143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), J143*0.5, J143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), K143*0.5, K143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), L143*0.5, L143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), M143*0.5, M143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), N143*0.5, N143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), O143*0.5, O143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), P143*0.5, P143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q143*0.5, Q143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), R143*0.5, R143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), S143*0.5, S143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), T143*0.5, T143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), U143*0.5, U143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), V143*0.5, V143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), W143*0.5, W143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0))), X143*0.5, X143*(VLOOKUP($A143, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[{"$f":"'I3 TB Data'!A472:B472","v":6225},{"$f":"'I3 TB Data'!B472","v":"Other Deductions"},{"$f":"'I3 TB Data'!G472","v":0},"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6225,"Other Deductions",{"$f":"IF(ISERROR(E144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), E144*0.5, E144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), F144*0.5, F144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), G144*0.5, G144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), H144*0.5, H144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), I144*0.5, I144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), J144*0.5, J144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), K144*0.5, K144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), L144*0.5, L144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), M144*0.5, M144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), N144*0.5, N144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), O144*0.5, O144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), P144*0.5, P144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q144*0.5, Q144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), R144*0.5, R144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), S144*0.5, S144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), T144*0.5, T144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), U144*0.5, U144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), V144*0.5, V144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), W144*0.5, W144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), X144*0.5, X144*(1-VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},null,null,6225,"Other Deductions",{"$f":"IF(ISERROR(E144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), E144*0.5, E144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(F144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), F144*0.5, F144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(G144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), G144*0.5, G144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(H144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), H144*0.5, H144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(I144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), I144*0.5, I144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(J144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), J144*0.5, J144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(K144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), K144*0.5, K144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(L144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), L144*0.5, L144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(M144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), M144*0.5, M144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(N144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), N144*0.5, N144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(O144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), O144*0.5, O144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(P144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), P144*0.5, P144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(Q144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), Q144*0.5, Q144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(R144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), R144*0.5, R144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(S144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), S144*0.5, S144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(T144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), T144*0.5, T144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(U144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), U144*0.5, U144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(V144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), V144*0.5, V144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(W144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), W144*0.5, W144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0},{"$f":"IF(ISERROR(X144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0))), X144*0.5, X144*(VLOOKUP($A144, 'E1 Categorization'!$A$32:$E$124, 5,0)))","v":0}]
[null,"Total Expenses ",null,null,{"$f":"SUM(E67:E144)","v":0},{"$f":"SUM(F67:F144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Total Expenses ",{"$f":"SUM(AC67:AC144)","v":0},{"$f":"SUM(AD67:AD144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Total Expenses ",{"$f":"SUM(BA67:BA144)","v":0},{"$f":"SUM(BB67:BB144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation Expense",null,null,{"$f":"SUM(E136:E139)","v":0},{"$f":"SUM(F136:F139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Depreciation Expense",{"$f":"SUM(AC136:AC139)","v":0},{"$f":"SUM(AD136:AD139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Depreciation Expense",{"$f":"SUM(BA136:BA139)","v":0},{"$f":"SUM(BB136:BB139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Net Fixed Assets Excluding Gen Plant",{"$f":"'I4 BO ASSETS'!K58+C65","v":184958491.81017524},"Allocated ",{"$f":"E20","v":"Residential"},{"$f":"F20","v":"GS <50"},"GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,"Approved Total PILs",{"$f":"'I3 TB Data'!F11","v":803815.38987286913},{"$f":"IF(ISERROR(SUM(E149:X149)), \"-\", SUM(E149:X149))","v":0},{"$f":"IF(ISERROR(E65/$C$148*$C$149), \"-\", E65/$C$148*$C$149)","v":0},{"$f":"IF(ISERROR(F65/$C$148*$C$149), \"-\", F65/$C$148*$C$149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Approved Total Return on Debt",{"$f":"'I3 TB Data'!F12","v":5337309.1871609986},{"$f":"IF(ISERROR(SUM(E150:X150)), \"-\", SUM(E150:X150))","v":0},{"$f":"IF(ISERROR(E65/$C$148*$C$150), \"-\", E65/$C$148*$C$150)","v":0},{"$f":"IF(ISERROR(F65/$C$148*$C$150), \"-\", F65/$C$148*$C$150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Approved Total Return on Equity",{"$f":"'I3 TB Data'!F10","v":8090209.1921304055},{"$f":"IF(ISERROR(SUM(E151:X151)), \"-\", SUM(E151:X151))","v":0},{"$f":"IF(ISERROR(E65/$C$148*$C$151), \"-\", E65/$C$148*$C$151)","v":0},{"$f":"IF(ISERROR(F65/$C$148*$C$151), \"-\", F65/$C$148*$C$151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total",{"$f":"E145+SUM(E149:E151)","v":0},{"$f":"F145+SUM(F149:F151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O1 Revenue to cost|RR","index":13,"n_rows":81,"n_cols":23,"rows_kept":81,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[77,2,77,4],[40,2,40,4],[63,2,63,4],[14,2,14,11],[19,2,19,5]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O1 Revenue to Cost Summary Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O1 Revenue to Cost Summary Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rate Base Assets",null,"Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
["crev","Distribution Revenue at Existing Rates",{"$f":"SUM(D18:W18)","v":31257950.704355046},{"$f":"'I6.1 Revenue'!D41","v":16660584.338676769},{"$f":"'I6.1 Revenue'!E41","v":4832528.5040329043},{"$f":"'I6.1 Revenue'!F41","v":8692348.0060943328},{"$f":"'I6.1 Revenue'!G41","v":0},{"$f":"'I6.1 Revenue'!H41","v":0},{"$f":"'I6.1 Revenue'!I41","v":663034.57263112685},{"$f":"'I6.1 Revenue'!J41","v":238101.28839048004},{"$f":"'I6.1 Revenue'!K41","v":0},{"$f":"'I6.1 Revenue'!L41","v":170454.28270144697},{"$f":"'I6.1 Revenue'!M41","v":899.71182798404675},{"$f":"'I6.1 Revenue'!N41","v":0},{"$f":"'I6.1 Revenue'!O41","v":0},{"$f":"'I6.1 Revenue'!P41","v":0},{"$f":"'I6.1 Revenue'!Q41","v":0},{"$f":"'I6.1 Revenue'!R41","v":0},{"$f":"'I6.1 Revenue'!S41","v":0},{"$f":"'I6.1 Revenue'!T41","v":0},{"$f":"'I6.1 Revenue'!U41","v":0},{"$f":"'I6.1 Revenue'!V41","v":0},{"$f":"'I6.1 Revenue'!W41","v":0}]
["mi","Miscellaneous Revenue (mi)",{"$f":"SUM(D19:W19)","v":1181606.0000000009},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!E$19:E$213)","v":794253.32274078263},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!F$19:F$213)","v":161119.24433323508},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!G$19:G$213)","v":195814.53502398392},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!J$19:J$213)","v":15504.980760778291},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!K$19:K$213)","v":11255.16332970873},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!M$19:M$213)","v":3636.203293699074},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!N$19:N$213)","v":22.55051781319494},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213,'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
[null,null,{"$f":"IF(ISERROR(ROUND('I6.1 Revenue'!B19-C19,-1)=0), \"-\", IF(ROUND('I6.1 Revenue'!B19-C19,-1)=0,\"Miscellaneous Revenue Input equals Output\",\"Miscellaneous Revenue Input Does Not Equal Output\"))","v":"Miscellaneous Revenue Input equals Output"}]
[null,"Total Revenue at Existing Rates",{"$f":"C18+C19","v":32439556.704355046},17454837.661417551,4993647.7483661398,8888162.5411183164,0,0,678539.55339190515,249356.45172018878,0,174090.48599514604,922.26234579724166,0,0,0,0,0,0,0,0,0,0]
[null,"Factor required to recover deficiency (1 + D)",{"$f":"IF(ISERROR((C40-C19)/C18), 0, (C40-C19)/C18)","v":1.132910722540863}]
[null,"Distribution Revenue at Status Quo Rates",{"$f":"SUM(D23:W23)","v":35412467.517617546},{"$f":"IF(ISERROR(($C$40-$C$19)/$C$18*D18), 0, ($C$40-$C$19)/$C$18*D18)","v":18874954.641083285},{"$f":"IF(ISERROR(($C$40-$C$19)/$C$18*E18), 0, ($C$40-$C$19)/$C$18*E18)","v":5474823.3592032334},9847654.2601609603,0,0,751158.97674910224,269747.50266836915,0,193109.4845754808,1019.293177119967,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous Revenue (mi)",{"$f":"SUM(D24:W24)","v":1181606.0000000009},{"$f":"D19","v":794253.32274078263},{"$f":"E19","v":161119.24433323508},195814.53502398392,0,0,15504.980760778291,11255.16332970873,0,3636.203293699074,22.55051781319494,0,0,0,0,0,0,0,0,0,0]
[null,"Total Revenue at Status Quo Rates",{"$f":"C23+C24","v":36594073.517617546},19669207.963824067,5635942.603536468,10043468.795184944,0,0,766663.95750988054,281002.66599807789,0,196745.68786917988,1041.8436949331619,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenses"]
["di","Distribution Costs (di)",{"$f":"SUM(D28:W28)","v":7016907.9999999991},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!E$19:E$213)","v":3481041.551483518},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!F$19:F$213)","v":1015791.0930564887},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!G$19:G$213)","v":2199794.9703337606},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!J$19:J$213)","v":212447.00659163002},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!K$19:K$213)","v":84285.15521788015},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!M$19:M$213)","v":23334.292835945354},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!N$19:N$213)","v":213.9304807761886},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["cu","Customer Related Costs (cu)",3298343.9999999995,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!E$19:E$213)","v":2618928.604974261},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!F$19:F$213)","v":379876.70102411677},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!G$19:G$213)","v":294996.28039775696},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!J$19:J$213)","v":2780.9632021141483},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!K$19:K$213)","v":515.6583461079897},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!M$19:M$213)","v":960.13153332565093},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!N$19:N$213)","v":285.66052231663849},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["ad","General and Administration (ad)",3895815.5700000012,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!E$19:E$213)","v":2241725.8261378296},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!F$19:F$213)","v":536351.81603589316},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!G$19:G$213)","v":987911.35317277152},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!J$19:J$213)","v":86546.572099781901},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!K$19:K$213)","v":33511.126857313255},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!M$19:M$213)","v":9592.6361375604247},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!N$19:N$213)","v":176.23955885091752},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A30,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["dep","Depreciation and Amortization (dep)",{"$f":"IF(ISERROR(SUM(D31:W31)), \"-\", SUM(D31:W31))","v":8151672.1784532843},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!E$19:E$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!E$19:E$213))","v":3763526.5758892251},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!F$19:F$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!F$19:F$213))","v":1291655.2108859385},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!G$19:G$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!G$19:G$213))","v":2738253.42190263},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!H$19:H$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!H$19:H$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!I$19:I$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!I$19:I$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!J$19:J$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!J$19:J$213))","v":254103.45310277067},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!K$19:K$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!K$19:K$213))","v":80523.936502785175},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!L$19:L$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!L$19:L$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!M$19:M$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!M$19:M$213))","v":23173.035886258738},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!N$19:N$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!N$19:N$213))","v":436.54428367674745},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!O$19:O$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!O$19:O$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!P$19:P$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!P$19:P$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!Q$19:Q$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!Q$19:Q$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!R$19:R$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!R$19:R$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!S$19:S$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!S$19:S$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!T$19:T$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!T$19:T$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!U$19:U$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!U$19:U$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!V$19:V$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!V$19:V$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!W$19:W$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!W$19:W$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!X$19:X$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A31,'O4 Summary by Class & Accounts'!X$19:X$213))","v":0}]
["INPUT","PILs  (INPUT)",803815.38987286913,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!E$19:E$213)","v":377583.3272314638},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!F$19:F$213)","v":123344.16786430756},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!G$19:G$213)","v":266306.7391150755},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!J$19:J$213)","v":25097.385436723391},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!K$19:K$213)","v":8920.1272785806923},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!M$19:M$213)","v":2544.0821527125186},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!N$19:N$213)","v":19.560794005669646},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["INT","Interest",5337309.1871609977,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!E$19:E$213)","v":2507141.5485961824},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!F$19:F$213)","v":819001.43816482229},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!G$19:G$213)","v":1768268.4646117326},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!J$19:J$213)","v":166645.85867947893},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!K$19:K$213)","v":59229.367681233438},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!M$19:M$213)","v":16892.626363762993},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!N$19:N$213)","v":129.88306378549998},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A33,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
[null,"Total Expenses",{"$f":"SUM(C28:C33)","v":28503864.325487152},{"$f":"SUM(D28:D33)","v":14989947.43431248},4166020.4270315669,8255531.2295337263,0,0,747621.23911249894,266985.37188390066,0,76496.804909565675,1261.8187034116618,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Direct Allocation",{"$f":"SUM(D36:W36)","v":0},{"$f":"'I9 Direct Allocation'!E153","v":0},{"$f":"'I9 Direct Allocation'!F153","v":0},{"$f":"'I9 Direct Allocation'!G153","v":0},{"$f":"'I9 Direct Allocation'!H153","v":0},{"$f":"'I9 Direct Allocation'!I153","v":0},{"$f":"'I9 Direct Allocation'!J153","v":0},{"$f":"'I9 Direct Allocation'!K153","v":0},{"$f":"'I9 Direct Allocation'!L153","v":0},{"$f":"'I9 Direct Allocation'!M153","v":0},{"$f":"'I9 Direct Allocation'!N153","v":0},{"$f":"'I9 Direct Allocation'!O153","v":0},{"$f":"'I9 Direct Allocation'!P153","v":0},{"$f":"'I9 Direct Allocation'!Q153","v":0},{"$f":"'I9 Direct Allocation'!R153","v":0},{"$f":"'I9 Direct Allocation'!S153","v":0},{"$f":"'I9 Direct Allocation'!T153","v":0},{"$f":"'I9 Direct Allocation'!U153","v":0},{"$f":"'I9 Direct Allocation'!V153","v":0},{"$f":"'I9 Direct Allocation'!W153","v":0},{"$f":"'I9 Direct Allocation'!X153","v":0}]
[]
["NI","Allocated Net Income  (NI)",{"$f":"SUM(D38:W38)","v":8090209.1921304045},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!E$19:E$213)","v":3800285.6666458012},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!F$19:F$213)","v":1241429.4789868614},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!G$19:G$213)","v":2680313.4847365986},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!J$19:J$213)","v":252599.16756599111},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!K$19:K$213)","v":89778.942544954727},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!M$19:M$213)","v":25605.5769480415},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!N$19:N$213)","v":196.87470215650728},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"-SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
[]
[null,"Revenue Requirement (includes NI)",{"$f":"SUM(D40:W40)","v":36594073.517617553},{"$f":"D34+D36+D38","v":18790233.10095828},{"$f":"E34+E36+E38","v":5407449.9060184285},10935844.714270325,0,0,1000220.4066784901,356764.31442885537,0,102102.38185760718,1458.6934055681691,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(ISERROR(ROUND('I3 TB Data'!G14-C40,-1)=0), \"-\", IF(ROUND('I3 TB Data'!G14-C40,-1)=0,\"Revenue Requirement Input equals Output\",\"Revenue Requirement Input Does Not Equal Output\"))","v":"Revenue Requirement Input equals Output"}]
[]
[]
[null,"Rate Base Calculation"]
[]
[null,"Net Assets"]
["dp","Distribution Plant - Gross ",{"$f":"SUM(D47:W47)","v":346453250.88346422},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!E$19:E$213)","v":171714505.04942089},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!F$19:F$213)","v":51268428.061529279},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!G$19:G$213)","v":108879531.21711403},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!J$19:J$213)","v":9450145.4583391678},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!K$19:K$213)","v":4001299.7368738535},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!M$19:M$213)","v":1123649.0751944068},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!N$19:N$213)","v":15692.284992588315},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A47,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["gp","General Plant - Gross",{"$f":"SUM(D48:W48)","v":34015337.792999998},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!E$19:E$213)","v":16463532.613130577},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!F$19:F$213)","v":5116754.5026904372},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!G$19:G$213)","v":10954222.502591135},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!H$19:H$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!I$19:I$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!J$19:J$213)","v":981454.11205811938},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!K$19:K$213)","v":388668.5282407687},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!L$19:L$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!M$19:M$213)","v":109987.83584779808},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!N$19:N$213)","v":717.69844116248566},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!O$19:O$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!P$19:P$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!Q$19:Q$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!R$19:R$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!S$19:S$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!T$19:T$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!U$19:U$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!V$19:V$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!W$19:W$213)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A48,'O4 Summary by Class & Accounts'!X$19:X$213)","v":0}]
["accum dep","Accumulated Depreciation",{"$f":"IF(ISERROR(SUM(D49:W49)), \"-\", SUM(D49:W49))","v":-146617357.41178903},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!E$19:E$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!E$19:E$213))","v":-74402741.208663672},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!F$19:F$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!F$19:F$213))","v":-21291069.980546348},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!G$19:G$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!G$19:G$213))","v":-44922677.27373293},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!H$19:H$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!H$19:H$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!I$19:I$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!I$19:I$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!J$19:J$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!J$19:J$213))","v":-3840115.5962143489},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!K$19:K$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!K$19:K$213))","v":-1680272.1313186565},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!L$19:L$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!L$19:L$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!M$19:M$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!M$19:M$213))","v":-468770.70049539628},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!N$19:N$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!N$19:N$213))","v":-11710.520817678002},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!O$19:O$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!O$19:O$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!P$19:P$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!P$19:P$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!Q$19:Q$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!Q$19:Q$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!R$19:R$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!R$19:R$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!S$19:S$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!S$19:S$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!T$19:T$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!T$19:T$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!U$19:U$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!U$19:U$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!V$19:V$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!V$19:V$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!W$19:W$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!W$19:W$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!X$19:X$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A49,'O4 Summary by Class & Accounts'!X$19:X$213))","v":0}]
["co","Capital Contribution ",{"$f":"IF(ISERROR(SUM(D50:W50)), \"-\", SUM(D50:W50))","v":-39484351.00999999},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!E$19:E$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!E$19:E$213))","v":-22339414.635451816},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!F$19:F$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!F$19:F$213))","v":-5297275.9112236798},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!G$19:G$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!G$19:G$213))","v":-10603850.583595505},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!H$19:H$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!H$19:H$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!I$19:I$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!I$19:I$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!J$19:J$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!J$19:J$213))","v":-545094.89045893459},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!K$19:K$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!K$19:K$213))","v":-549665.7021449178},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!L$19:L$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!L$19:L$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!M$19:M$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!M$19:M$213))","v":-149049.28712513484},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!N$19:N$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!N$19:N$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!O$19:O$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!O$19:O$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!P$19:P$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!P$19:P$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!Q$19:Q$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!Q$19:Q$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!R$19:R$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!R$19:R$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!S$19:S$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!S$19:S$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!T$19:T$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!T$19:T$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!U$19:U$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!U$19:U$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!V$19:V$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!V$19:V$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!W$19:W$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!W$19:W$213))","v":0},{"$f":"IF(ISERROR(SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!X$19:X$213)), \"-\", SUMIF('O4 Summary by Class & Accounts'!$C$19:$C$213, 'O1 Revenue to cost|RR'!$A50,'O4 Summary by Class & Accounts'!X$19:X$213))","v":0}]
[null,"Total Net Plant",{"$f":"SUM(C47:C50)","v":194366880.25467518},91435881.818435967,29796836.672449686,64307225.862376727,0,0,6046389.0837240042,2160030.4316510474,0,615816.92342167371,4699.4626160727985,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Directly Allocated Net Fixed Assets",{"$f":"SUM(D53:W53)","v":0},{"$f":"'I9 Direct Allocation'!E65","v":0},{"$f":"'I9 Direct Allocation'!F65","v":0},{"$f":"'I9 Direct Allocation'!G65","v":0},{"$f":"'I9 Direct Allocation'!H65","v":0},{"$f":"'I9 Direct Allocation'!I65","v":0},{"$f":"'I9 Direct Allocation'!J65","v":0},{"$f":"'I9 Direct Allocation'!K65","v":0},{"$f":"'I9 Direct Allocation'!L65","v":0},{"$f":"'I9 Direct Allocation'!M65","v":0},{"$f":"'I9 Direct Allocation'!N65","v":0},{"$f":"'I9 Direct Allocation'!O65","v":0},{"$f":"'I9 Direct Allocation'!P65","v":0},{"$f":"'I9 Direct Allocation'!Q65","v":0},{"$f":"'I9 Direct Allocation'!R65","v":0},{"$f":"'I9 Direct Allocation'!S65","v":0},{"$f":"'I9 Direct Allocation'!T65","v":0},{"$f":"'I9 Direct Allocation'!U65","v":0},{"$f":"'I9 Direct Allocation'!V65","v":0},{"$f":"'I9 Direct Allocation'!W65","v":0},{"$f":"'I9 Direct Allocation'!X65","v":0}]
[]
[]
["COP","Cost of Power  (COP)",{"$f":"SUM(D56:W56)","v":163572481.23804742},{"$f":"'O6 Source Data for E2'!D177","v":45375820.262481026},{"$f":"'O6 Source Data for E2'!E177","v":21828683.496988881},{"$f":"'O6 Source Data for E2'!F177","v":80780920.173120737},{"$f":"'O6 Source Data for E2'!G177","v":0},{"$f":"'O6 Source Data for E2'!H177","v":0},{"$f":"'O6 Source Data for E2'!I177","v":10801795.47414499},{"$f":"'O6 Source Data for E2'!J177","v":862955.91494385665},{"$f":"'O6 Source Data for E2'!K177","v":0},{"$f":"'O6 Source Data for E2'!L177","v":356830.02672610275},{"$f":"'O6 Source Data for E2'!M177","v":3565475.889641833},{"$f":"'O6 Source Data for E2'!N177","v":0},{"$f":"'O6 Source Data for E2'!O177","v":0},{"$f":"'O6 Source Data for E2'!P177","v":0},{"$f":"'O6 Source Data for E2'!Q177","v":0},{"$f":"'O6 Source Data for E2'!R177","v":0},{"$f":"'O6 Source Data for E2'!S177","v":0},{"$f":"'O6 Source Data for E2'!T177","v":0},{"$f":"'O6 Source Data for E2'!U177","v":0},{"$f":"'O6 Source Data for E2'!V177","v":0},{"$f":"'O6 Source Data for E2'!W177","v":0}]
[null,"OM&A Expenses",{"$f":"SUM(D57:W57)","v":14211067.57},{"$f":"SUM(D28:D30)","v":8341695.9825956086},{"$f":"SUM(E28:E30)","v":1932019.6101164985},3482702.6039042892,0,0,301774.5418935261,118311.94042130139,0,33887.060506831433,675.83056194374467,0,0,0,0,0,0,0,0,0,0]
[null,"Directly Allocated Expenses ",{"$f":"SUM(D58:W58)","v":0},{"$f":"'I9 Direct Allocation'!E145-'I9 Direct Allocation'!E146","v":0},{"$f":"'I9 Direct Allocation'!F145-'I9 Direct Allocation'!F146","v":0},{"$f":"'I9 Direct Allocation'!G145-'I9 Direct Allocation'!G146","v":0},{"$f":"'I9 Direct Allocation'!H145-'I9 Direct Allocation'!H146","v":0},{"$f":"'I9 Direct Allocation'!I145-'I9 Direct Allocation'!I146","v":0},{"$f":"'I9 Direct Allocation'!J145-'I9 Direct Allocation'!J146","v":0},{"$f":"'I9 Direct Allocation'!K145-'I9 Direct Allocation'!K146","v":0},{"$f":"'I9 Direct Allocation'!L145-'I9 Direct Allocation'!L146","v":0},{"$f":"'I9 Direct Allocation'!M145-'I9 Direct Allocation'!M146","v":0},{"$f":"'I9 Direct Allocation'!N145-'I9 Direct Allocation'!N146","v":0},{"$f":"'I9 Direct Allocation'!O145-'I9 Direct Allocation'!O146","v":0},{"$f":"'I9 Direct Allocation'!P145-'I9 Direct Allocation'!P146","v":0},{"$f":"'I9 Direct Allocation'!Q145-'I9 Direct Allocation'!Q146","v":0},{"$f":"'I9 Direct Allocation'!R145-'I9 Direct Allocation'!R146","v":0},{"$f":"'I9 Direct Allocation'!S145-'I9 Direct Allocation'!S146","v":0},{"$f":"'I9 Direct Allocation'!T145-'I9 Direct Allocation'!T146","v":0},{"$f":"'I9 Direct Allocation'!U145-'I9 Direct Allocation'!U146","v":0},{"$f":"'I9 Direct Allocation'!V145-'I9 Direct Allocation'!V146","v":0},{"$f":"'I9 Direct Allocation'!W145-'I9 Direct Allocation'!W146","v":0},{"$f":"'I9 Direct Allocation'!X145-'I9 Direct Allocation'!X146","v":0}]
[null,"Subtotal ",{"$f":"SUM(D59:W59)","v":177783548.80804744},{"$f":"SUM(D56:D58)","v":53717516.245076634},{"$f":"SUM(E56:E58)","v":23760703.107105382},84263622.777025029,0,0,11103570.016038517,981267.85536515806,0,390717.08723293419,3566151.7202037768,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Working Capital",{"$f":"SUM(D61:W61)","v":23111861.345046163},{"$f":"D59*'I5.1 Misc Data'!$D$19","v":6983277.1118599623},{"$f":"E59*'I5.1 Misc Data'!$D$19","v":3088891.4039236996},{"$f":"F59*'I5.1 Misc Data'!$D$19","v":10954270.961013254},{"$f":"G59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"H59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"I59*'I5.1 Misc Data'!$D$19","v":1443464.1020850071},{"$f":"J59*'I5.1 Misc Data'!$D$19","v":127564.82119747055},{"$f":"K59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"L59*'I5.1 Misc Data'!$D$19","v":50793.221340281445},{"$f":"M59*'I5.1 Misc Data'!$D$19","v":463599.72362649103},{"$f":"N59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"O59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"P59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"Q59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"R59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"S59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"T59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"U59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"V59*'I5.1 Misc Data'!$D$19","v":0},{"$f":"W59*'I5.1 Misc Data'!$D$19","v":0}]
[]
[null,"Total Rate Base",{"$f":"SUM(D63:W63)","v":217478741.59972131},{"$f":"D51+D53+D61","v":98419158.930295929},{"$f":"E51+E53+E61","v":32885728.076373383},75261496.823389977,0,0,7489853.1858090116,2287595.2528485181,0,666610.14476195513,468299.18624256382,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(ROUND('I3 TB Data'!G16-C63,-1)=0,\"Rate Base Input equals Output\",\"Rate Base Input Does Not Equal Output\")","v":"Rate Base Input equals Output"}]
[null,"Equity Component of Rate Base",{"$f":"SUM(D65:W65)","v":86991496.639888525},{"$f":"D63*'I5.1 Misc Data'!$D$17","v":39367663.572118372},{"$f":"E63*'I5.1 Misc Data'!$D$17","v":13154291.230549354},{"$f":"F63*'I5.1 Misc Data'!$D$17","v":30104598.729355991},{"$f":"G63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"H63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"I63*'I5.1 Misc Data'!$D$17","v":2995941.274323605},{"$f":"J63*'I5.1 Misc Data'!$D$17","v":915038.10113940726},{"$f":"K63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"L63*'I5.1 Misc Data'!$D$17","v":266644.05790478206},{"$f":"M63*'I5.1 Misc Data'!$D$17","v":187319.67449702555},{"$f":"N63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"O63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"P63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"Q63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"R63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"S63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"T63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"U63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"V63*'I5.1 Misc Data'!$D$17","v":0},{"$f":"W63*'I5.1 Misc Data'!$D$17","v":0}]
[]
[null,"Net Income on Allocated Assets",{"$f":"SUM(D67:W67)","v":8090089.6107812645},{"$f":"D25-(D34 +D36)","v":4679260.5295115877},{"$f":"E25-(E34 +E36)","v":1469922.1765049011},1787937.5656512175,0,0,19042.718397381599,14017.294114177232,0,120248.8829596142,{"$f":"M21-(M34 +M36)","v":-339.55635761442011},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Income on Direct Allocation Assets",{"$f":"SUM(D69:W69)","v":0},{"$f":"'I9 Direct Allocation'!E151","v":0},{"$f":"'I9 Direct Allocation'!F151","v":0},{"$f":"'I9 Direct Allocation'!G151","v":0},{"$f":"'I9 Direct Allocation'!H151","v":0},{"$f":"'I9 Direct Allocation'!I151","v":0},{"$f":"'I9 Direct Allocation'!J151","v":0},{"$f":"'I9 Direct Allocation'!K151","v":0},{"$f":"'I9 Direct Allocation'!L151","v":0},{"$f":"'I9 Direct Allocation'!M151","v":0},{"$f":"'I9 Direct Allocation'!N151","v":0},{"$f":"'I9 Direct Allocation'!O151","v":0},{"$f":"'I9 Direct Allocation'!P151","v":0},{"$f":"'I9 Direct Allocation'!Q151","v":0},{"$f":"'I9 Direct Allocation'!R151","v":0},{"$f":"'I9 Direct Allocation'!S151","v":0},{"$f":"'I9 Direct Allocation'!T151","v":0},{"$f":"'I9 Direct Allocation'!U151","v":0},{"$f":"'I9 Direct Allocation'!V151","v":0},{"$f":"'I9 Direct Allocation'!W151","v":0},{"$f":"'I9 Direct Allocation'!X151","v":0}]
[]
[null,"Net Income",{"$f":"SUM(D71:W71)","v":8090089.6107812645},{"$f":"SUM(D67:D69)","v":4679260.5295115877},{"$f":"SUM(E67:E69)","v":1469922.1765049011},1787937.5656512175,0,0,19042.718397381599,14017.294114177232,0,120248.8829596142,-339.55635761442011,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RATIOS ANALYSIS"]
[]
[null,"REVENUE TO EXPENSES STATUS QUO%",{"$f":"IF(ISERROR(C25/C$40),\"0.00%\", (C25/C$40))","v":0.99999999999999978},1.0467782841300122,1.0422551667586841,0.91839899501124878,"0.00%","0.00%",0.7664950168891288,0.78764230230799726,"0.00%",1.9269451337928927,0.71423075675546643,"0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%"]
[]
[null,"EXISTING REVENUE MINUS ALLOCATED COSTS",{"$f":"SUM(D77:W77)","v":-4154516.8132625096},{"$f":"D21-D40","v":-1335395.4395407289},{"$f":"E21-E40","v":-413802.15765228868},-2047682.173152009,0,0,-321680.85328658496,-107407.86270866659,0,71988.10413753886,-536.43105977092739,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(ROUND('I6.1 Revenue'!B16-C77,-1)=0,\"Deficiency Input equals Output\",\"Deficiency Input Does Not Equal Output\")","v":"Deficiency Input equals Output"}]
[null,"STATUS QUO REVENUE MINUS ALLOCATED COSTS",{"$f":"SUM(D79:W79)","v":-4.4194621295901015E-9},{"$f":"D25-D40","v":878974.862865787},{"$f":"E25-E40","v":228492.69751803949},-892375.91908538155,0,0,-233556.44916860957,-75761.648430777481,0,94643.306011572698,-416.84971063500711,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RETURN ON EQUITY COMPONENT OF RATE BASE",{"$f":"IF(ISERROR(C71/C65),\"0.00%\", (C71/C65))","v":9.2998625420495251E-2},{"$f":"IF(ISERROR(D71/D65),\"0.00%\", (D71/D65))","v":0.11886050897939526},0.11174468853868562,5.9390845289950346E-2,"0.00%","0.00%",6.3561721187879033E-3,1.5318809235072145E-2,"0.00%",0.45097154575465837,-1.8127105896706644E-3,"0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%","0.00%"]

{"sheet":"O2 Fixed Charge|Floor|Ceiling","index":14,"n_rows":390,"n_cols":26,"rows_kept":390,"cut":false,"hidden":false,"merged":[[326,0,326,1],[240,0,240,2],[242,0,242,1],[244,0,244,1],[283,0,283,1],[285,0,285,1],[136,0,136,1],[87,0,87,1],[40,0,40,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[22,0,22,1],[38,0,38,1],[85,0,85,1]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O2 Monthly Fixed Charge Min. & Max. Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O2 Monthly Fixed Charge Min. & Max. Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Summary",null,{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Customer Unit Cost per month - Avoided Cost",null,{"$f":"IF(ISERROR(D85/'E3 PLCC'!C19/12),\"0\",(D85/'E3 PLCC'!C19/12))","v":5.3793652781343759},{"$f":"IF(ISERROR(E85/'E3 PLCC'!D19/12),\"0\",(E85/'E3 PLCC'!D19/12))","v":8.9606434323963615},{"$f":"IF(ISERROR(F85/'E3 PLCC'!E19/12),\"0\",(F85/'E3 PLCC'!E19/12))","v":65.564879182314442},{"$f":"IF(ISERROR(G85/'E3 PLCC'!F19/12),\"0\",(G85/'E3 PLCC'!F19/12))","v":"0"},{"$f":"IF(ISERROR(H85/'E3 PLCC'!G19/12),\"0\",(H85/'E3 PLCC'!G19/12))","v":"0"},{"$f":"IF(ISERROR(I85/'E3 PLCC'!H19/12),\"0\",(I85/'E3 PLCC'!H19/12))","v":950.82470681040547},{"$f":"IF(ISERROR(J85/'E3 PLCC'!I19/12),\"0\",(J85/'E3 PLCC'!I19/12))","v":9.8534746649823601E-3},{"$f":"IF(ISERROR(K85/'E3 PLCC'!J19/12),\"0\",(K85/'E3 PLCC'!J19/12))","v":"0"},{"$f":"IF(ISERROR(L85/'E3 PLCC'!K19/12),\"0\",(L85/'E3 PLCC'!K19/12))","v":7.5257054390497444E-2},{"$f":"IF(ISERROR(M85/'E3 PLCC'!L19/12),\"0\",(M85/'E3 PLCC'!L19/12))","v":"0"},{"$f":"IF(ISERROR(N85/'E3 PLCC'!M19/12),\"0\",(N85/'E3 PLCC'!M19/12))","v":"0"},{"$f":"IF(ISERROR(O85/'E3 PLCC'!N19/12),\"0\",(O85/'E3 PLCC'!N19/12))","v":"0"},{"$f":"IF(ISERROR(P85/'E3 PLCC'!O19/12),\"0\",(P85/'E3 PLCC'!O19/12))","v":"0"},{"$f":"IF(ISERROR(Q85/'E3 PLCC'!P19/12),\"0\",(Q85/'E3 PLCC'!P19/12))","v":"0"},{"$f":"IF(ISERROR(R85/'E3 PLCC'!Q19/12),\"0\",(R85/'E3 PLCC'!Q19/12))","v":"0"},{"$f":"IF(ISERROR(S85/'E3 PLCC'!R19/12),\"0\",(S85/'E3 PLCC'!R19/12))","v":"0"},{"$f":"IF(ISERROR(T85/'E3 PLCC'!S19/12),\"0\",(T85/'E3 PLCC'!S19/12))","v":"0"},{"$f":"IF(ISERROR(U85/'E3 PLCC'!T19/12),\"0\",(U85/'E3 PLCC'!T19/12))","v":"0"},{"$f":"IF(ISERROR(V85/'E3 PLCC'!U19/12),\"0\",(V85/'E3 PLCC'!U19/12))","v":"0"},{"$f":"IF(ISERROR(W85/'E3 PLCC'!V19/12),\"0\",(W85/'E3 PLCC'!V19/12))","v":"0"}]
[]
[null,"Customer Unit Cost per month - Directly Related ",null,{"$f":"IF(ISERROR(D136/'E3 PLCC'!C$19/12),\"0\",(D136/'E3 PLCC'!C$19/12))","v":7.0457360935746101},{"$f":"IF(ISERROR(E136/'E3 PLCC'!D$19/12),\"0\",(E136/'E3 PLCC'!D$19/12))","v":11.299674150413324},{"$f":"IF(ISERROR(F136/'E3 PLCC'!E$19/12),\"0\",(F136/'E3 PLCC'!E$19/12))","v":79.435923876533252},{"$f":"IF(ISERROR(G136/'E3 PLCC'!F$19/12),\"0\",(G136/'E3 PLCC'!F$19/12))","v":"0"},{"$f":"IF(ISERROR(H136/'E3 PLCC'!G$19/12),\"0\",(H136/'E3 PLCC'!G$19/12))","v":"0"},{"$f":"IF(ISERROR(I136/'E3 PLCC'!H$19/12),\"0\",(I136/'E3 PLCC'!H$19/12))","v":1088.9698370979338},{"$f":"IF(ISERROR(J136/'E3 PLCC'!I$19/12),\"0\",(J136/'E3 PLCC'!I$19/12))","v":1.8529693926423837E-2},{"$f":"IF(ISERROR(K136/'E3 PLCC'!J$19/12),\"0\",(K136/'E3 PLCC'!J$19/12))","v":"0"},{"$f":"IF(ISERROR(L136/'E3 PLCC'!K$19/12),\"0\",(L136/'E3 PLCC'!K$19/12))","v":0.12998929989742117},{"$f":"IF(ISERROR(M136/'E3 PLCC'!L$19/12),\"0\",(M136/'E3 PLCC'!L$19/12))","v":"0"},{"$f":"IF(ISERROR(N136/'E3 PLCC'!M$19/12),\"0\",(N136/'E3 PLCC'!M$19/12))","v":"0"},{"$f":"IF(ISERROR(O136/'E3 PLCC'!N$19/12),\"0\",(O136/'E3 PLCC'!N$19/12))","v":"0"},{"$f":"IF(ISERROR(P136/'E3 PLCC'!O$19/12),\"0\",(P136/'E3 PLCC'!O$19/12))","v":"0"},{"$f":"IF(ISERROR(Q136/'E3 PLCC'!P$19/12),\"0\",(Q136/'E3 PLCC'!P$19/12))","v":"0"},{"$f":"IF(ISERROR(R136/'E3 PLCC'!Q$19/12),\"0\",(R136/'E3 PLCC'!Q$19/12))","v":"0"},{"$f":"IF(ISERROR(S136/'E3 PLCC'!R$19/12),\"0\",(S136/'E3 PLCC'!R$19/12))","v":"0"},{"$f":"IF(ISERROR(T136/'E3 PLCC'!S$19/12),\"0\",(T136/'E3 PLCC'!S$19/12))","v":"0"},{"$f":"IF(ISERROR(U136/'E3 PLCC'!T$19/12),\"0\",(U136/'E3 PLCC'!T$19/12))","v":"0"},{"$f":"IF(ISERROR(V136/'E3 PLCC'!U$19/12),\"0\",(V136/'E3 PLCC'!U$19/12))","v":"0"},{"$f":"IF(ISERROR(W136/'E3 PLCC'!V$19/12),\"0\",(W136/'E3 PLCC'!V$19/12))","v":"0"}]
[null,"Customer Unit Cost per month - Minimum System with PLCC Adjustment ",null,{"$f":"IF(ISERROR(D237/'E3 PLCC'!C19/12),\"0\",(D237/'E3 PLCC'!C19/12))","v":20.440236551244766},{"$f":"IF(ISERROR(E237/'E3 PLCC'!D19/12),\"0\",(E237/'E3 PLCC'!D19/12))","v":21.578489214462824},{"$f":"IF(ISERROR(F237/'E3 PLCC'!E19/12),\"0\",(F237/'E3 PLCC'!E19/12))","v":100.73531427941633},{"$f":"IF(ISERROR(G237/'E3 PLCC'!F19/12),\"0\",(G237/'E3 PLCC'!F19/12))","v":"0"},{"$f":"IF(ISERROR(H237/'E3 PLCC'!G19/12),\"0\",(H237/'E3 PLCC'!G19/12))","v":"0"},{"$f":"IF(ISERROR(I237/'E3 PLCC'!H19/12),\"0\",(I237/'E3 PLCC'!H19/12))","v":1273.8664241117915},{"$f":"IF(ISERROR(J237/'E3 PLCC'!I19/12),\"0\",(J237/'E3 PLCC'!I19/12))","v":10.088595912581715},{"$f":"IF(ISERROR(K237/'E3 PLCC'!J19/12),\"0\",(K237/'E3 PLCC'!J19/12))","v":"0"},{"$f":"IF(ISERROR(L237/'E3 PLCC'!K19/12),\"0\",(L237/'E3 PLCC'!K19/12))","v":9.9568335657687133},{"$f":"IF(ISERROR(M237/'E3 PLCC'!L19/12),\"0\",(M237/'E3 PLCC'!L19/12))","v":"0"},{"$f":"IF(ISERROR(N237/'E3 PLCC'!M19/12),\"0\",(N237/'E3 PLCC'!M19/12))","v":"0"},{"$f":"IF(ISERROR(O237/'E3 PLCC'!N19/12),\"0\",(O237/'E3 PLCC'!N19/12))","v":"0"},{"$f":"IF(ISERROR(P237/'E3 PLCC'!O19/12),\"0\",(P237/'E3 PLCC'!O19/12))","v":"0"},{"$f":"IF(ISERROR(Q237/'E3 PLCC'!P19/12),\"0\",(Q237/'E3 PLCC'!P19/12))","v":"0"},{"$f":"IF(ISERROR(R237/'E3 PLCC'!Q19/12),\"0\",(R237/'E3 PLCC'!Q19/12))","v":"0"},{"$f":"IF(ISERROR(S237/'E3 PLCC'!R19/12),\"0\",(S237/'E3 PLCC'!R19/12))","v":"0"},{"$f":"IF(ISERROR(T237/'E3 PLCC'!S19/12),\"0\",(T237/'E3 PLCC'!S19/12))","v":"0"},{"$f":"IF(ISERROR(U237/'E3 PLCC'!T19/12),\"0\",(U237/'E3 PLCC'!T19/12))","v":"0"},{"$f":"IF(ISERROR(V237/'E3 PLCC'!U19/12),\"0\",(V237/'E3 PLCC'!U19/12))","v":"0"},{"$f":"IF(ISERROR(W237/'E3 PLCC'!V19/12),\"0\",(W237/'E3 PLCC'!V19/12))","v":"0"}]
[null,"Existing Approved Fixed Charge",null,{"$f":"'I6.1 Revenue'!D33","v":15.2},{"$f":"'I6.1 Revenue'!E33","v":31.96},{"$f":"'I6.1 Revenue'!F33","v":119.38},{"$f":"'I6.1 Revenue'!G33","v":0},{"$f":"'I6.1 Revenue'!H33","v":0},{"$f":"'I6.1 Revenue'!I33","v":6975.72},{"$f":"'I6.1 Revenue'!J33","v":0.33},{"$f":"'I6.1 Revenue'!K33","v":0},{"$f":"'I6.1 Revenue'!L33","v":15.98},{"$f":"'I6.1 Revenue'!M33","v":0},{"$f":"'I6.1 Revenue'!N33","v":0},{"$f":"'I6.1 Revenue'!O33","v":0},{"$f":"'I6.1 Revenue'!P33","v":0},{"$f":"'I6.1 Revenue'!Q33","v":0},{"$f":"'I6.1 Revenue'!R33","v":0},{"$f":"'I6.1 Revenue'!S33","v":0},{"$f":"'I6.1 Revenue'!T33","v":0},{"$f":"'I6.1 Revenue'!U33","v":0},{"$f":"'I6.1 Revenue'!V33","v":0},{"$f":"'I6.1 Revenue'!W33","v":0}]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Information to be Used to Allocate PILs, ROD, ROE and A&G",null,"Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[]
[]
[null,"General Plant - Gross Assets ",{"$f":"SUM(D26:W26)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D27:W27)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D28:W28)","v":9408388.4444999956},{"$f":"D26+D27","v":4553690.1892799176},{"$f":"E26+E27","v":1415256.0891623078},3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D30:W30)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D32:W32)","v":184958491.81017515},{"$f":"IF(ISERROR('O6 Source Data for E2'!D102), \"-\", 'O6 Source Data for E2'!D102)","v":86882191.629156023},{"$f":"IF(ISERROR('O6 Source Data for E2'!E102), \"-\", 'O6 Source Data for E2'!E102)","v":28381580.583287381},{"$f":"IF(ISERROR('O6 Source Data for E2'!F102), \"-\", 'O6 Source Data for E2'!F102)","v":61277369.712217607},{"$f":"IF(ISERROR('O6 Source Data for E2'!G102), \"-\", 'O6 Source Data for E2'!G102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H102), \"-\", 'O6 Source Data for E2'!H102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I102), \"-\", 'O6 Source Data for E2'!I102)","v":5774926.2047460722},{"$f":"IF(ISERROR('O6 Source Data for E2'!J102), \"-\", 'O6 Source Data for E2'!J102)","v":2052527.6188877483},{"$f":"IF(ISERROR('O6 Source Data for E2'!K102), \"-\", 'O6 Source Data for E2'!K102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L102), \"-\", 'O6 Source Data for E2'!L102)","v":585395.10929407924},{"$f":"IF(ISERROR('O6 Source Data for E2'!M102), \"-\", 'O6 Source Data for E2'!M102)","v":4500.952586228017},{"$f":"IF(ISERROR('O6 Source Data for E2'!N102), \"-\", 'O6 Source Data for E2'!N102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O102), \"-\", 'O6 Source Data for E2'!O102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P102), \"-\", 'O6 Source Data for E2'!P102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q102), \"-\", 'O6 Source Data for E2'!Q102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R102), \"-\", 'O6 Source Data for E2'!R102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S102), \"-\", 'O6 Source Data for E2'!S102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T102), \"-\", 'O6 Source Data for E2'!T102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U102), \"-\", 'O6 Source Data for E2'!U102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V102), \"-\", 'O6 Source Data for E2'!V102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W102), \"-\", 'O6 Source Data for E2'!W102)","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D34:W34)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D36:W36)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[]
["Scenario 1"]
["Accounts included in Avoided Costs Plus General Administration  Allocation"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["USoA           Account #","Accounts","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Distribution Plant"]
[1860,"Meters",{"$f":"SUM(D45:W45)","v":14300257.300000006},{"$f":"D92","v":7805306.871422518},{"$f":"E92","v":2802169.0967711052},3602592.8241074225,0,0,90188.507698958419,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWMC"]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -  Meters only",{"$f":"SUM(D48:W48)","v":-5709908.8651555888},{"$f":"D95","v":-3116558.672017409},{"$f":"E95","v":-1118870.0896534468},-1438468.992017149,0,0,-36011.111467584269,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter Net Fixed Assets",{"$f":"SUM(D49:W49)","v":8590348.4348444156},{"$f":"D45+D48","v":4688748.1994051095},1683299.0071176584,2164123.8320902735,0,0,54177.39623137415,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Misc Revenue"]
[4082,"Retail Services Revenues",{"$f":"SUM(D52:W52)","v":-28999.999999999993},{"$f":"D101","v":-17022.59047771684},{"$f":"E101","v":-3942.6009634671282},-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[4084,"Service Transaction Requests (STR) Revenues",{"$f":"SUM(D53:W53)","v":0},{"$f":"D102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[4090,"Electric Services Incidental to Energy Sales",{"$f":"SUM(D54:W54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[4220,"Other Electric Revenues",{"$f":"SUM(D55:W55)","v":-4299.9999999999991},-2524.0392777304282,-584.59255665202249,-1053.7998727416114,0,0,-91.311263122940886,-35.798953266928699,0,-10.253582952978327,-0.20449353308916121,0,0,0,0,0,0,0,0,0,0,null,null,"NFA"]
[4225,"Late Payment Charges",{"$f":"SUM(D56:W56)","v":-242900},-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,0,0,0,0,0,0,0,null,null,"LPHA"]
[]
[null,"Sub-total",{"$f":"+SUM(C52:C56)","v":-276200},-164834.0627038762,-49260.932306520219,-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operation "]
[5065,"Meter Expense",{"$f":"SUM(D61:W61)","v":395612.99999999994},{"$f":"D110","v":215931.83972459543},{"$f":"E110","v":77521.299066479507},99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",{"$f":"SUM(D62:W62)","v":0},{"$f":"D111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",{"$f":"SUM(D63:W63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CCA"]
[]
[null,"Sub-total",{"$f":"+SUM(C61:C64)","v":395612.99999999994},215931.83972459543,77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maintenance "]
[5175,"Maintenance of Meters",{"$f":"SUM(D68:W68)","v":0},{"$f":"D117","v":0},{"$f":"E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1860]
[]
[null,"Billing and Collection"]
[5310,"Meter Reading Expense",{"$f":"SUM(D71:W71)","v":347804.99999999994},{"$f":"D120","v":237897.70691284747},{"$f":"E120","v":27174.523584487513},82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0,null,null,"CWMR"]
[5315,"Customer Billing",{"$f":"SUM(D72:W72)","v":1730520.9999999991},{"$f":"D121","v":1503703.0626997382},{"$f":"E121","v":187566.56154551345},38123.987307009076,0,0,45.320003066054383,362.31604066266891,0,674.61538884328593,45.137015166729789,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[5320,"Collecting",{"$f":"SUM(D73:W73)","v":795610.99999999977},{"$f":"D122","v":691330.93294886418},86234.156995371624,17527.590630403673,0,0,20.83597538509304,166.57563093869803,0,310.15597275791254,20.75184627855834,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",{"$f":"SUM(D74:W74)","v":0},{"$f":"D123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[5330,"Collection Charges",{"$f":"SUM(D75:W75)","v":-123859.99999999994},{"$f":"D124","v":-107625.77359418901},-13424.855470131421,-2728.679436913013,0,0,-3.2437257795551142,-25.932343378946669,0,-48.284800971574107,-3.2306286364344334,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Sub-total",{"$f":"+SUM(C71:C76)","v":2750076.9999999991},2325305.9289672608,287550.38665524113,135212.82748921157,0,0,284.33250964817825,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operation, Maintenance and Billing",{"$f":"C77+C68+C65","v":3145689.9999999991},{"$f":"+D77+D68+D65","v":2541237.7686918564},365071.68572172063,234877.64645184725,0,0,2779.3747559375524,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization Expense - Meters",{"$f":"SUM(D80:W80)","v":849279.76213824109},{"$f":"D129","v":463550.34207515226},{"$f":"E129","v":166418.36954758101},213954.83399720961,0,0,5356.2165182981926,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated PILs ",{"$f":"SUM(D81:W81)","v":35517.022851054848},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D49/(D32+D28)),0, ('O4 Summary by Class & Accounts'!E209*D49/(D32+D28)))","v":19362.126885781916},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E49/(E32+E28)),0, ('O4 Summary by Class & Accounts'!F209*E49/(E32+E28)))","v":6968.0254176683784},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F49/(F32+F28)),0, ('O4 Summary by Class & Accounts'!G209*F49/(F32+F28)))","v":8961.9907100107321},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G49/(G32+G28)),0, ('O4 Summary by Class & Accounts'!H209*G49/(G32+G28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H49/(H32+H28)),0, ('O4 Summary by Class & Accounts'!I209*H49/(H32+H28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I49/(I32+I28)),0, ('O4 Summary by Class & Accounts'!J209*I49/(I32+I28)))","v":224.87983759381706},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J49/(J32+J28)),0, ('O4 Summary by Class & Accounts'!K209*J49/(J32+J28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K49/(K32+K28)),0, ('O4 Summary by Class & Accounts'!L209*K49/(K32+K28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L49/(L32+L28)),0, ('O4 Summary by Class & Accounts'!M209*L49/(L32+L28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M49/(M32+M28)),0, ('O4 Summary by Class & Accounts'!N209*M49/(M32+M28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N49/(N32+N28)),0, ('O4 Summary by Class & Accounts'!O209*N49/(N32+N28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O49/(O32+O28)),0, ('O4 Summary by Class & Accounts'!P209*O49/(O32+O28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P49/(P32+P28)),0, ('O4 Summary by Class & Accounts'!Q209*P49/(P32+P28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q49/(Q32+Q28)),0, ('O4 Summary by Class & Accounts'!R209*Q49/(Q32+Q28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R49/(R32+R28)),0, ('O4 Summary by Class & Accounts'!S209*R49/(R32+R28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S49/(S32+S28)),0, ('O4 Summary by Class & Accounts'!T209*S49/(S32+S28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T49/(T32+T28)),0, ('O4 Summary by Class & Accounts'!U209*T49/(T32+T28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U49/(U32+U28)),0, ('O4 Summary by Class & Accounts'!V209*U49/(U32+U28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V49/(V32+V28)),0, ('O4 Summary by Class & Accounts'!W209*V49/(V32+V28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W49/(W32+W28)),0, ('O4 Summary by Class & Accounts'!X209*W49/(W32+W28)))","v":0}]
[null,"Allocated Debt Return ",{"$f":"SUM(D82:W82)","v":235831.92702185464},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D49/(D28+D32)),0,('O4 Summary by Class & Accounts'!E207*D49/(D28+D32)))","v":128563.92028871855},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E49/(E28+E32)),0,('O4 Summary by Class & Accounts'!F207*E49/(E28+E32)))","v":46267.472042274298},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F49/(F28+F32)),0,('O4 Summary by Class & Accounts'!G207*F49/(F28+F32)))","v":59507.339563823247},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G49/(G28+G32)),0,('O4 Summary by Class & Accounts'!H207*G49/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H49/(H28+H32)),0,('O4 Summary by Class & Accounts'!I207*H49/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I49/(I28+I32)),0,('O4 Summary by Class & Accounts'!J207*I49/(I28+I32)))","v":1493.1951270385409},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J49/(J28+J32)),0,('O4 Summary by Class & Accounts'!K207*J49/(J28+J32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K49/(K28+K32)),0,('O4 Summary by Class & Accounts'!L207*K49/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L49/(L28+L32)),0,('O4 Summary by Class & Accounts'!M207*L49/(L28+L32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M49/(M28+M32)),0,('O4 Summary by Class & Accounts'!N207*M49/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N49/(N28+N32)),0,('O4 Summary by Class & Accounts'!O207*N49/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O49/(O28+O32)),0,('O4 Summary by Class & Accounts'!P207*O49/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P49/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q207*P49/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q49/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R207*Q49/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R49/(R28+R32)),0,('O4 Summary by Class & Accounts'!S207*R49/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S49/(S28+S32)),0,('O4 Summary by Class & Accounts'!T207*S49/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T49/(T28+T32)),0,('O4 Summary by Class & Accounts'!U207*T49/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U49/(U28+U32)),0,('O4 Summary by Class & Accounts'!V207*U49/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V49/(V28+V32)),0,('O4 Summary by Class & Accounts'!W207*V49/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W49/(W28+W32)),0,('O4 Summary by Class & Accounts'!X207*W49/(W28+W32)))","v":0}]
[null,"Allocated Equity Return ",{"$f":"SUM(D83:W83)","v":357470.32013427245},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!D38*D49/(D28+D32)),0,('O1 Revenue to cost|RR'!D38*D49/(D28+D32)))","v":194875.16522335153},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!E38*E49/(E28+E32)),0,('O1 Revenue to cost|RR'!E38*E49/(E28+E32)))","v":70131.50531235151},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!F38*F49/(F28+F32)),0,('O1 Revenue to cost|RR'!F38*F49/(F28+F32)))","v":90200.287945946591},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!G38*G49/(G28+G32)),0,('O1 Revenue to cost|RR'!G38*G49/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!H38*H49/(H28+H32)),0,('O1 Revenue to cost|RR'!H38*H49/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!I38*I49/(I28+I32)),0,('O1 Revenue to cost|RR'!I38*I49/(I28+I32)))","v":2263.3616526227929},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!J38*J49/(J28+J32)),0,('O1 Revenue to cost|RR'!J38*J49/(J28+J32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!K38*K49/(K28+K32)),0,('O1 Revenue to cost|RR'!K38*K49/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!L38*L49/(L28+L32)),0,('O1 Revenue to cost|RR'!L38*L49/(L28+L32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!M38*M49/(M28+M32)),0,('O1 Revenue to cost|RR'!M38*M49/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!N38*N49/(N28+N32)),0,('O1 Revenue to cost|RR'!N38*N49/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!O38*O49/(O28+O32)),0,('O1 Revenue to cost|RR'!O38*O49/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!P38*P49/(P28+P32)),0,('O1 Revenue to cost|RR'!P38*P49/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!Q38*Q49/(Q28+Q32)),0,('O1 Revenue to cost|RR'!Q38*Q49/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!R38*R49/(R28+R32)),0,('O1 Revenue to cost|RR'!R38*R49/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!S38*S49/(S28+S32)),0,('O1 Revenue to cost|RR'!S38*S49/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!T38*T49/(T28+T32)),0,('O1 Revenue to cost|RR'!T38*T49/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!U38*U49/(U28+U32)),0,('O1 Revenue to cost|RR'!U38*U49/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!V38*V49/(V28+V32)),0,('O1 Revenue to cost|RR'!V38*V49/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!W38*W49/(W28+W32)),0,('O1 Revenue to cost|RR'!W38*W49/(W28+W32)))","v":0}]
[]
[null,"Total ",{"$f":"SUM(C78:C83) +C58","v":4347589.0321454229},3182755.2604609849,605596.12573507568,546811.09238050238,0,0,11409.896481724865,225.72557385294925,0,508.43665946220074,282.49485381988865,0,0,0,0,0,0,0,0,0,0]
["Scenario 2"]
["Accounts included in Directly Related Customer Costs Plus General Administration  Allocation"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["USoA           Account #","Accounts","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Distribution Plant"]
[1860,"Meters",{"$f":"SUM(D92:W92)","v":14300257.300000006},{"$f":"'O4 Summary by Class & Accounts'!E59","v":7805306.871422518},{"$f":"'O4 Summary by Class & Accounts'!F59","v":2802169.0967711052},{"$f":"'O4 Summary by Class & Accounts'!G59","v":3602592.8241074225},{"$f":"'O4 Summary by Class & Accounts'!H59","v":0},{"$f":"'O4 Summary by Class & Accounts'!I59","v":0},{"$f":"'O4 Summary by Class & Accounts'!J59","v":90188.507698958419},{"$f":"'O4 Summary by Class & Accounts'!K59","v":0},{"$f":"'O4 Summary by Class & Accounts'!L59","v":0},{"$f":"'O4 Summary by Class & Accounts'!M59","v":0},{"$f":"'O4 Summary by Class & Accounts'!N59","v":0},{"$f":"'O4 Summary by Class & Accounts'!O59","v":0},{"$f":"'O4 Summary by Class & Accounts'!P59","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q59","v":0},{"$f":"'O4 Summary by Class & Accounts'!R59","v":0},{"$f":"'O4 Summary by Class & Accounts'!S59","v":0},{"$f":"'O4 Summary by Class & Accounts'!T59","v":0},{"$f":"'O4 Summary by Class & Accounts'!U59","v":0},{"$f":"'O4 Summary by Class & Accounts'!V59","v":0},{"$f":"'O4 Summary by Class & Accounts'!W59","v":0},{"$f":"'O4 Summary by Class & Accounts'!X59","v":0},null,null,"CWMC"]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -  Meters only",{"$f":"SUM(D95:W95)","v":-5709908.8651555888},{"$f":"'O7 Amortization'!AB57+'O7 Amortization'!AB127+'O7 Amortization'!AB198+'O7 Amortization'!AB269","v":-3116558.672017409},{"$f":"'O7 Amortization'!AC57+'O7 Amortization'!AC127+'O7 Amortization'!AC198+'O7 Amortization'!AC269","v":-1118870.0896534468},{"$f":"'O7 Amortization'!AD57+'O7 Amortization'!AD127+'O7 Amortization'!AD198+'O7 Amortization'!AD269","v":-1438468.992017149},{"$f":"'O7 Amortization'!AE57+'O7 Amortization'!AE127+'O7 Amortization'!AE198+'O7 Amortization'!AE269","v":0},{"$f":"'O7 Amortization'!AF57+'O7 Amortization'!AF127+'O7 Amortization'!AF198+'O7 Amortization'!AF269","v":0},{"$f":"'O7 Amortization'!AG57+'O7 Amortization'!AG127+'O7 Amortization'!AG198+'O7 Amortization'!AG269","v":-36011.111467584269},{"$f":"'O7 Amortization'!AH57+'O7 Amortization'!AH127+'O7 Amortization'!AH198+'O7 Amortization'!AH269","v":0},{"$f":"'O7 Amortization'!AI57+'O7 Amortization'!AI127+'O7 Amortization'!AI198+'O7 Amortization'!AI269","v":0},{"$f":"'O7 Amortization'!AJ57+'O7 Amortization'!AJ127+'O7 Amortization'!AJ198+'O7 Amortization'!AJ269","v":0},{"$f":"'O7 Amortization'!AK57+'O7 Amortization'!AK127+'O7 Amortization'!AK198+'O7 Amortization'!AK269","v":0},{"$f":"'O7 Amortization'!AL57+'O7 Amortization'!AL127+'O7 Amortization'!AL198+'O7 Amortization'!AL269","v":0},{"$f":"'O7 Amortization'!AM57+'O7 Amortization'!AM127+'O7 Amortization'!AM198+'O7 Amortization'!AM269","v":0},{"$f":"'O7 Amortization'!AN57+'O7 Amortization'!AN127+'O7 Amortization'!AN198+'O7 Amortization'!AN269","v":0},{"$f":"'O7 Amortization'!AO57+'O7 Amortization'!AO127+'O7 Amortization'!AO198+'O7 Amortization'!AO269","v":0},{"$f":"'O7 Amortization'!AP57+'O7 Amortization'!AP127+'O7 Amortization'!AP198+'O7 Amortization'!AP269","v":0},{"$f":"'O7 Amortization'!AQ57+'O7 Amortization'!AQ127+'O7 Amortization'!AQ198+'O7 Amortization'!AQ269","v":0},{"$f":"'O7 Amortization'!AR57+'O7 Amortization'!AR127+'O7 Amortization'!AR198+'O7 Amortization'!AR269","v":0},{"$f":"'O7 Amortization'!AS57+'O7 Amortization'!AS127+'O7 Amortization'!AS198+'O7 Amortization'!AS269","v":0},{"$f":"'O7 Amortization'!AT57+'O7 Amortization'!AT127+'O7 Amortization'!AT198+'O7 Amortization'!AT269","v":0},{"$f":"'O7 Amortization'!AU57+'O7 Amortization'!AU127+'O7 Amortization'!AU198+'O7 Amortization'!AU269","v":0}]
[null,"Meter Net Fixed Assets",{"$f":"SUM(D96:W96)","v":8590348.4348444156},{"$f":"D92+D95","v":4688748.1994051095},{"$f":"E92+E95","v":1683299.0071176584},2164123.8320902735,0,0,54177.39623137415,0,0,{"$f":"L92+L95","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated General Plant Net Fixed Assets",{"$f":"SUM(D97:W97)","v":439237.71302707685},{"$f":"IF(ISERROR(D96/D32*D28),0,D96/D32*D28)","v":245747.79106366253},83938.213473105876,107004.98296775372,0,0,2546.7255225547328,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter Net Fixed Assets Including General Plant",{"$f":"SUM(D98:W98)","v":9029586.1478714924},{"$f":"SUM(D96:D97)","v":4934495.9904687721},{"$f":"SUM(E96:E97)","v":1767237.2205907642},2271128.8150580274,0,0,56724.121753928885,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Misc Revenue"]
[4082,"Retail Services Revenues",{"$f":"SUM(D101:W101)","v":-28999.999999999993},{"$f":"'O4 Summary by Class & Accounts'!E86","v":-17022.59047771684},{"$f":"'O4 Summary by Class & Accounts'!F86","v":-3942.6009634671282},{"$f":"'O4 Summary by Class & Accounts'!G86","v":-7107.0223975597046},{"$f":"'O4 Summary by Class & Accounts'!H86","v":0},{"$f":"'O4 Summary by Class & Accounts'!I86","v":0},{"$f":"'O4 Summary by Class & Accounts'!J86","v":-615.82014664308974},{"$f":"'O4 Summary by Class & Accounts'!K86","v":-241.43480110254237},{"$f":"'O4 Summary by Class & Accounts'!L86","v":0},{"$f":"'O4 Summary by Class & Accounts'!M86","v":-69.15207107822593},{"$f":"'O4 Summary by Class & Accounts'!N86","v":-1.3791424324617849},{"$f":"'O4 Summary by Class & Accounts'!O86","v":0},{"$f":"'O4 Summary by Class & Accounts'!P86","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q86","v":0},{"$f":"'O4 Summary by Class & Accounts'!R86","v":0},{"$f":"'O4 Summary by Class & Accounts'!S86","v":0},{"$f":"'O4 Summary by Class & Accounts'!T86","v":0},{"$f":"'O4 Summary by Class & Accounts'!U86","v":0},{"$f":"'O4 Summary by Class & Accounts'!V86","v":0},{"$f":"'O4 Summary by Class & Accounts'!W86","v":0},{"$f":"'O4 Summary by Class & Accounts'!X86","v":0},null,null,"CWNB"]
[4084,"Service Transaction Requests (STR) Revenues",{"$f":"SUM(D102:W102)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E87","v":0},{"$f":"'O4 Summary by Class & Accounts'!F87","v":0},{"$f":"'O4 Summary by Class & Accounts'!G87","v":0},{"$f":"'O4 Summary by Class & Accounts'!H87","v":0},{"$f":"'O4 Summary by Class & Accounts'!I87","v":0},{"$f":"'O4 Summary by Class & Accounts'!J87","v":0},{"$f":"'O4 Summary by Class & Accounts'!K87","v":0},{"$f":"'O4 Summary by Class & Accounts'!L87","v":0},{"$f":"'O4 Summary by Class & Accounts'!M87","v":0},{"$f":"'O4 Summary by Class & Accounts'!N87","v":0},{"$f":"'O4 Summary by Class & Accounts'!O87","v":0},{"$f":"'O4 Summary by Class & Accounts'!P87","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q87","v":0},{"$f":"'O4 Summary by Class & Accounts'!R87","v":0},{"$f":"'O4 Summary by Class & Accounts'!S87","v":0},{"$f":"'O4 Summary by Class & Accounts'!T87","v":0},{"$f":"'O4 Summary by Class & Accounts'!U87","v":0},{"$f":"'O4 Summary by Class & Accounts'!V87","v":0},{"$f":"'O4 Summary by Class & Accounts'!W87","v":0},{"$f":"'O4 Summary by Class & Accounts'!X87","v":0},null,null,"CWNB"]
[4090,"Electric Services Incidental to Energy Sales",{"$f":"SUM(D103:W103)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E89","v":0},{"$f":"'O4 Summary by Class & Accounts'!F89","v":0},{"$f":"'O4 Summary by Class & Accounts'!G89","v":0},{"$f":"'O4 Summary by Class & Accounts'!H89","v":0},{"$f":"'O4 Summary by Class & Accounts'!I89","v":0},{"$f":"'O4 Summary by Class & Accounts'!J89","v":0},{"$f":"'O4 Summary by Class & Accounts'!K89","v":0},{"$f":"'O4 Summary by Class & Accounts'!L89","v":0},{"$f":"'O4 Summary by Class & Accounts'!M89","v":0},{"$f":"'O4 Summary by Class & Accounts'!N89","v":0},{"$f":"'O4 Summary by Class & Accounts'!O89","v":0},{"$f":"'O4 Summary by Class & Accounts'!P89","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q89","v":0},{"$f":"'O4 Summary by Class & Accounts'!R89","v":0},{"$f":"'O4 Summary by Class & Accounts'!S89","v":0},{"$f":"'O4 Summary by Class & Accounts'!T89","v":0},{"$f":"'O4 Summary by Class & Accounts'!U89","v":0},{"$f":"'O4 Summary by Class & Accounts'!V89","v":0},{"$f":"'O4 Summary by Class & Accounts'!W89","v":0},{"$f":"'O4 Summary by Class & Accounts'!X89","v":0},null,null,"CWNB"]
[4220,"Other Electric Revenues",{"$f":"SUM(D104:W104)","v":-4299.9999999999991},{"$f":"'O4 Summary by Class & Accounts'!E93","v":-2524.0392777304282},{"$f":"'O4 Summary by Class & Accounts'!F93","v":-584.59255665202249},{"$f":"'O4 Summary by Class & Accounts'!G93","v":-1053.7998727416114},{"$f":"'O4 Summary by Class & Accounts'!H93","v":0},{"$f":"'O4 Summary by Class & Accounts'!I93","v":0},{"$f":"'O4 Summary by Class & Accounts'!J93","v":-91.311263122940886},{"$f":"'O4 Summary by Class & Accounts'!K93","v":-35.798953266928699},{"$f":"'O4 Summary by Class & Accounts'!L93","v":0},{"$f":"'O4 Summary by Class & Accounts'!M93","v":-10.253582952978327},{"$f":"'O4 Summary by Class & Accounts'!N93","v":-0.20449353308916121},{"$f":"'O4 Summary by Class & Accounts'!O93","v":0},{"$f":"'O4 Summary by Class & Accounts'!P93","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q93","v":0},{"$f":"'O4 Summary by Class & Accounts'!R93","v":0},{"$f":"'O4 Summary by Class & Accounts'!S93","v":0},{"$f":"'O4 Summary by Class & Accounts'!T93","v":0},{"$f":"'O4 Summary by Class & Accounts'!U93","v":0},{"$f":"'O4 Summary by Class & Accounts'!V93","v":0},{"$f":"'O4 Summary by Class & Accounts'!W93","v":0},{"$f":"'O4 Summary by Class & Accounts'!X93","v":0},null,null,"NFA"]
[4225,"Late Payment Charges",{"$f":"SUM(D105:W105)","v":-242900},{"$f":"'O4 Summary by Class & Accounts'!E94","v":-145287.43294842893},{"$f":"'O4 Summary by Class & Accounts'!F94","v":-44733.738786401067},{"$f":"'O4 Summary by Class & Accounts'!G94","v":-52530.184018033768},{"$f":"'O4 Summary by Class & Accounts'!H94","v":0},{"$f":"'O4 Summary by Class & Accounts'!I94","v":0},{"$f":"'O4 Summary by Class & Accounts'!J94","v":0},{"$f":"'O4 Summary by Class & Accounts'!K94","v":0},{"$f":"'O4 Summary by Class & Accounts'!L94","v":0},{"$f":"'O4 Summary by Class & Accounts'!M94","v":-348.64424713621935},{"$f":"'O4 Summary by Class & Accounts'!N94","v":0},{"$f":"'O4 Summary by Class & Accounts'!O94","v":0},{"$f":"'O4 Summary by Class & Accounts'!P94","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q94","v":0},{"$f":"'O4 Summary by Class & Accounts'!R94","v":0},{"$f":"'O4 Summary by Class & Accounts'!S94","v":0},{"$f":"'O4 Summary by Class & Accounts'!T94","v":0},{"$f":"'O4 Summary by Class & Accounts'!U94","v":0},{"$f":"'O4 Summary by Class & Accounts'!V94","v":0},{"$f":"'O4 Summary by Class & Accounts'!W94","v":0},{"$f":"'O4 Summary by Class & Accounts'!X94","v":0},null,null,"LPHA"]
[]
[null,"Sub-total",{"$f":"+SUM(C101:C105)","v":-276200},-164834.0627038762,-49260.932306520219,-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operation "]
[5065,"Meter Expense",{"$f":"SUM(D110:W110)","v":395612.99999999994},{"$f":"'O4 Summary by Class & Accounts'!E146","v":215931.83972459543},{"$f":"'O4 Summary by Class & Accounts'!F146","v":77521.299066479507},{"$f":"'O4 Summary by Class & Accounts'!G146","v":99664.818962635676},{"$f":"'O4 Summary by Class & Accounts'!H146","v":0},{"$f":"'O4 Summary by Class & Accounts'!I146","v":0},{"$f":"'O4 Summary by Class & Accounts'!J146","v":2495.0422462893744},{"$f":"'O4 Summary by Class & Accounts'!K146","v":0},{"$f":"'O4 Summary by Class & Accounts'!L146","v":0},{"$f":"'O4 Summary by Class & Accounts'!M146","v":0},{"$f":"'O4 Summary by Class & Accounts'!N146","v":0},{"$f":"'O4 Summary by Class & Accounts'!O146","v":0},{"$f":"'O4 Summary by Class & Accounts'!P146","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q146","v":0},{"$f":"'O4 Summary by Class & Accounts'!R146","v":0},{"$f":"'O4 Summary by Class & Accounts'!S146","v":0},{"$f":"'O4 Summary by Class & Accounts'!T146","v":0},{"$f":"'O4 Summary by Class & Accounts'!U146","v":0},{"$f":"'O4 Summary by Class & Accounts'!V146","v":0},{"$f":"'O4 Summary by Class & Accounts'!W146","v":0},{"$f":"'O4 Summary by Class & Accounts'!X146","v":0},null,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",{"$f":"SUM(D111:W111)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E147","v":0},{"$f":"'O4 Summary by Class & Accounts'!F147","v":0},{"$f":"'O4 Summary by Class & Accounts'!G147","v":0},{"$f":"'O4 Summary by Class & Accounts'!H147","v":0},{"$f":"'O4 Summary by Class & Accounts'!I147","v":0},{"$f":"'O4 Summary by Class & Accounts'!J147","v":0},{"$f":"'O4 Summary by Class & Accounts'!K147","v":0},{"$f":"'O4 Summary by Class & Accounts'!L147","v":0},{"$f":"'O4 Summary by Class & Accounts'!M147","v":0},{"$f":"'O4 Summary by Class & Accounts'!N147","v":0},{"$f":"'O4 Summary by Class & Accounts'!O147","v":0},{"$f":"'O4 Summary by Class & Accounts'!P147","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q147","v":0},{"$f":"'O4 Summary by Class & Accounts'!R147","v":0},{"$f":"'O4 Summary by Class & Accounts'!S147","v":0},{"$f":"'O4 Summary by Class & Accounts'!T147","v":0},{"$f":"'O4 Summary by Class & Accounts'!U147","v":0},{"$f":"'O4 Summary by Class & Accounts'!V147","v":0},{"$f":"'O4 Summary by Class & Accounts'!W147","v":0},{"$f":"'O4 Summary by Class & Accounts'!X147","v":0},null,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",{"$f":"SUM(D112:W112)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E148","v":0},{"$f":"'O4 Summary by Class & Accounts'!F148","v":0},{"$f":"'O4 Summary by Class & Accounts'!G148","v":0},{"$f":"'O4 Summary by Class & Accounts'!H148","v":0},{"$f":"'O4 Summary by Class & Accounts'!I148","v":0},{"$f":"'O4 Summary by Class & Accounts'!J148","v":0},{"$f":"'O4 Summary by Class & Accounts'!K148","v":0},{"$f":"'O4 Summary by Class & Accounts'!L148","v":0},{"$f":"'O4 Summary by Class & Accounts'!M148","v":0},{"$f":"'O4 Summary by Class & Accounts'!N148","v":0},{"$f":"'O4 Summary by Class & Accounts'!O148","v":0},{"$f":"'O4 Summary by Class & Accounts'!P148","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q148","v":0},{"$f":"'O4 Summary by Class & Accounts'!R148","v":0},{"$f":"'O4 Summary by Class & Accounts'!S148","v":0},{"$f":"'O4 Summary by Class & Accounts'!T148","v":0},{"$f":"'O4 Summary by Class & Accounts'!U148","v":0},{"$f":"'O4 Summary by Class & Accounts'!V148","v":0},{"$f":"'O4 Summary by Class & Accounts'!W148","v":0},{"$f":"'O4 Summary by Class & Accounts'!X148","v":0},null,null,"CCA"]
[]
[null,"Sub-total",{"$f":"+SUM(C110:C113)","v":395612.99999999994},{"$f":"+SUM(D110:D113)","v":215931.83972459543},{"$f":"+SUM(E110:E113)","v":77521.299066479507},99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maintenance "]
[5175,"Maintenance of Meters",{"$f":"SUM(D117:W117)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E165","v":0},{"$f":"'O4 Summary by Class & Accounts'!F165","v":0},{"$f":"'O4 Summary by Class & Accounts'!G165","v":0},{"$f":"'O4 Summary by Class & Accounts'!H165","v":0},{"$f":"'O4 Summary by Class & Accounts'!I165","v":0},{"$f":"'O4 Summary by Class & Accounts'!J165","v":0},{"$f":"'O4 Summary by Class & Accounts'!K165","v":0},{"$f":"'O4 Summary by Class & Accounts'!L165","v":0},{"$f":"'O4 Summary by Class & Accounts'!M165","v":0},{"$f":"'O4 Summary by Class & Accounts'!N165","v":0},{"$f":"'O4 Summary by Class & Accounts'!O165","v":0},{"$f":"'O4 Summary by Class & Accounts'!P165","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q165","v":0},{"$f":"'O4 Summary by Class & Accounts'!R165","v":0},{"$f":"'O4 Summary by Class & Accounts'!S165","v":0},{"$f":"'O4 Summary by Class & Accounts'!T165","v":0},{"$f":"'O4 Summary by Class & Accounts'!U165","v":0},{"$f":"'O4 Summary by Class & Accounts'!V165","v":0},{"$f":"'O4 Summary by Class & Accounts'!W165","v":0},{"$f":"'O4 Summary by Class & Accounts'!X165","v":0},null,null,1860]
[]
[null,"Billing and Collection"]
[5310,"Meter Reading Expense",{"$f":"SUM(D120:W120)","v":347804.99999999994},{"$f":"'O4 Summary by Class & Accounts'!E167","v":237897.70691284747},{"$f":"'O4 Summary by Class & Accounts'!F167","v":27174.523584487513},{"$f":"'O4 Summary by Class & Accounts'!G167","v":82289.928988711865},{"$f":"'O4 Summary by Class & Accounts'!H167","v":0},{"$f":"'O4 Summary by Class & Accounts'!I167","v":0},{"$f":"'O4 Summary by Class & Accounts'!J167","v":221.42025697658593},{"$f":"'O4 Summary by Class & Accounts'!K167","v":0},{"$f":"'O4 Summary by Class & Accounts'!L167","v":0},{"$f":"'O4 Summary by Class & Accounts'!M167","v":0},{"$f":"'O4 Summary by Class & Accounts'!N167","v":221.42025697658593},{"$f":"'O4 Summary by Class & Accounts'!O167","v":0},{"$f":"'O4 Summary by Class & Accounts'!P167","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q167","v":0},{"$f":"'O4 Summary by Class & Accounts'!R167","v":0},{"$f":"'O4 Summary by Class & Accounts'!S167","v":0},{"$f":"'O4 Summary by Class & Accounts'!T167","v":0},{"$f":"'O4 Summary by Class & Accounts'!U167","v":0},{"$f":"'O4 Summary by Class & Accounts'!V167","v":0},{"$f":"'O4 Summary by Class & Accounts'!W167","v":0},{"$f":"'O4 Summary by Class & Accounts'!X167","v":0},null,null,"CWMR"]
[5315,"Customer Billing",{"$f":"SUM(D121:W121)","v":1730520.9999999991},{"$f":"'O4 Summary by Class & Accounts'!E168","v":1503703.0626997382},{"$f":"'O4 Summary by Class & Accounts'!F168","v":187566.56154551345},{"$f":"'O4 Summary by Class & Accounts'!G168","v":38123.987307009076},{"$f":"'O4 Summary by Class & Accounts'!H168","v":0},{"$f":"'O4 Summary by Class & Accounts'!I168","v":0},{"$f":"'O4 Summary by Class & Accounts'!J168","v":45.320003066054383},{"$f":"'O4 Summary by Class & Accounts'!K168","v":362.31604066266891},{"$f":"'O4 Summary by Class & Accounts'!L168","v":0},{"$f":"'O4 Summary by Class & Accounts'!M168","v":674.61538884328593},{"$f":"'O4 Summary by Class & Accounts'!N168","v":45.137015166729789},{"$f":"'O4 Summary by Class & Accounts'!O168","v":0},{"$f":"'O4 Summary by Class & Accounts'!P168","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q168","v":0},{"$f":"'O4 Summary by Class & Accounts'!R168","v":0},{"$f":"'O4 Summary by Class & Accounts'!S168","v":0},{"$f":"'O4 Summary by Class & Accounts'!T168","v":0},{"$f":"'O4 Summary by Class & Accounts'!U168","v":0},{"$f":"'O4 Summary by Class & Accounts'!V168","v":0},{"$f":"'O4 Summary by Class & Accounts'!W168","v":0},{"$f":"'O4 Summary by Class & Accounts'!X168","v":0},null,null,"CWNB"]
[5320,"Collecting",{"$f":"SUM(D122:W122)","v":795610.99999999977},{"$f":"'O4 Summary by Class & Accounts'!E169","v":691330.93294886418},{"$f":"'O4 Summary by Class & Accounts'!F169","v":86234.156995371624},{"$f":"'O4 Summary by Class & Accounts'!G169","v":17527.590630403673},{"$f":"'O4 Summary by Class & Accounts'!H169","v":0},{"$f":"'O4 Summary by Class & Accounts'!I169","v":0},{"$f":"'O4 Summary by Class & Accounts'!J169","v":20.83597538509304},{"$f":"'O4 Summary by Class & Accounts'!K169","v":166.57563093869803},{"$f":"'O4 Summary by Class & Accounts'!L169","v":0},{"$f":"'O4 Summary by Class & Accounts'!M169","v":310.15597275791254},{"$f":"'O4 Summary by Class & Accounts'!N169","v":20.75184627855834},{"$f":"'O4 Summary by Class & Accounts'!O169","v":0},{"$f":"'O4 Summary by Class & Accounts'!P169","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q169","v":0},{"$f":"'O4 Summary by Class & Accounts'!R169","v":0},{"$f":"'O4 Summary by Class & Accounts'!S169","v":0},{"$f":"'O4 Summary by Class & Accounts'!T169","v":0},{"$f":"'O4 Summary by Class & Accounts'!U169","v":0},{"$f":"'O4 Summary by Class & Accounts'!V169","v":0},{"$f":"'O4 Summary by Class & Accounts'!W169","v":0},{"$f":"'O4 Summary by Class & Accounts'!X169","v":0},null,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",{"$f":"SUM(D123:W123)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E170","v":0},{"$f":"'O4 Summary by Class & Accounts'!F170","v":0},{"$f":"'O4 Summary by Class & Accounts'!G170","v":0},{"$f":"'O4 Summary by Class & Accounts'!H170","v":0},{"$f":"'O4 Summary by Class & Accounts'!I170","v":0},{"$f":"'O4 Summary by Class & Accounts'!J170","v":0},{"$f":"'O4 Summary by Class & Accounts'!K170","v":0},{"$f":"'O4 Summary by Class & Accounts'!L170","v":0},{"$f":"'O4 Summary by Class & Accounts'!M170","v":0},{"$f":"'O4 Summary by Class & Accounts'!N170","v":0},{"$f":"'O4 Summary by Class & Accounts'!O170","v":0},{"$f":"'O4 Summary by Class & Accounts'!P170","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q170","v":0},{"$f":"'O4 Summary by Class & Accounts'!R170","v":0},{"$f":"'O4 Summary by Class & Accounts'!S170","v":0},{"$f":"'O4 Summary by Class & Accounts'!T170","v":0},{"$f":"'O4 Summary by Class & Accounts'!U170","v":0},{"$f":"'O4 Summary by Class & Accounts'!V170","v":0},{"$f":"'O4 Summary by Class & Accounts'!W170","v":0},{"$f":"'O4 Summary by Class & Accounts'!X170","v":0},null,null,"CWNB"]
[5330,"Collection Charges",{"$f":"SUM(D124:W124)","v":-123859.99999999994},{"$f":"'O4 Summary by Class & Accounts'!E171","v":-107625.77359418901},{"$f":"'O4 Summary by Class & Accounts'!F171","v":-13424.855470131421},{"$f":"'O4 Summary by Class & Accounts'!G171","v":-2728.679436913013},{"$f":"'O4 Summary by Class & Accounts'!H171","v":0},{"$f":"'O4 Summary by Class & Accounts'!I171","v":0},{"$f":"'O4 Summary by Class & Accounts'!J171","v":-3.2437257795551142},{"$f":"'O4 Summary by Class & Accounts'!K171","v":-25.932343378946669},{"$f":"'O4 Summary by Class & Accounts'!L171","v":0},{"$f":"'O4 Summary by Class & Accounts'!M171","v":-48.284800971574107},{"$f":"'O4 Summary by Class & Accounts'!N171","v":-3.2306286364344334},{"$f":"'O4 Summary by Class & Accounts'!O171","v":0},{"$f":"'O4 Summary by Class & Accounts'!P171","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q171","v":0},{"$f":"'O4 Summary by Class & Accounts'!R171","v":0},{"$f":"'O4 Summary by Class & Accounts'!S171","v":0},{"$f":"'O4 Summary by Class & Accounts'!T171","v":0},{"$f":"'O4 Summary by Class & Accounts'!U171","v":0},{"$f":"'O4 Summary by Class & Accounts'!V171","v":0},{"$f":"'O4 Summary by Class & Accounts'!W171","v":0},{"$f":"'O4 Summary by Class & Accounts'!X171","v":0},null,null,"CWNB"]
[null,null,null," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,"Sub-total",{"$f":"+SUM(C120:C125)","v":2750076.9999999991},{"$f":"+SUM(D120:D125)","v":2325305.9289672608},{"$f":"+SUM(E120:E125)","v":287550.38665524113},135212.82748921157,0,0,284.33250964817825,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operation, Maintenance and Billing",{"$f":"SUM(C126,C117,C114)","v":3145689.9999999991},{"$f":"+D126+D117+D114","v":2541237.7686918564},365071.68572172063,234877.64645184725,0,0,2779.3747559375524,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization Expense - Meters",{"$f":"SUM(D129:W129)","v":849279.76213824109},{"$f":"'O7 Amortization'!AB343+'O7 Amortization'!AB416+'O7 Amortization'!AB489+'O7 Amortization'!AB562","v":463550.34207515226},{"$f":"'O7 Amortization'!AC343+'O7 Amortization'!AC416+'O7 Amortization'!AC489+'O7 Amortization'!AC562","v":166418.36954758101},{"$f":"'O7 Amortization'!AD343+'O7 Amortization'!AD416+'O7 Amortization'!AD489+'O7 Amortization'!AD562","v":213954.83399720961},{"$f":"'O7 Amortization'!AE343+'O7 Amortization'!AE416+'O7 Amortization'!AE489+'O7 Amortization'!AE562","v":0},{"$f":"'O7 Amortization'!AF343+'O7 Amortization'!AF416+'O7 Amortization'!AF489+'O7 Amortization'!AF562","v":0},{"$f":"'O7 Amortization'!AG343+'O7 Amortization'!AG416+'O7 Amortization'!AG489+'O7 Amortization'!AG562","v":5356.2165182981926},{"$f":"'O7 Amortization'!AH343+'O7 Amortization'!AH416+'O7 Amortization'!AH489+'O7 Amortization'!AH562","v":0},{"$f":"'O7 Amortization'!AI343+'O7 Amortization'!AI416+'O7 Amortization'!AI489+'O7 Amortization'!AI562","v":0},{"$f":"'O7 Amortization'!AJ343+'O7 Amortization'!AJ416+'O7 Amortization'!AJ489+'O7 Amortization'!AJ562","v":0},{"$f":"'O7 Amortization'!AK343+'O7 Amortization'!AK416+'O7 Amortization'!AK489+'O7 Amortization'!AK562","v":0},{"$f":"'O7 Amortization'!AL343+'O7 Amortization'!AL416+'O7 Amortization'!AL489+'O7 Amortization'!AL562","v":0},{"$f":"'O7 Amortization'!AM343+'O7 Amortization'!AM416+'O7 Amortization'!AM489+'O7 Amortization'!AM562","v":0},{"$f":"'O7 Amortization'!AN343+'O7 Amortization'!AN416+'O7 Amortization'!AN489+'O7 Amortization'!AN562","v":0},{"$f":"'O7 Amortization'!AO343+'O7 Amortization'!AO416+'O7 Amortization'!AO489+'O7 Amortization'!AO562","v":0},{"$f":"'O7 Amortization'!AP343+'O7 Amortization'!AP416+'O7 Amortization'!AP489+'O7 Amortization'!AP562","v":0},{"$f":"'O7 Amortization'!AQ343+'O7 Amortization'!AQ416+'O7 Amortization'!AQ489+'O7 Amortization'!AQ562","v":0},{"$f":"'O7 Amortization'!AR343+'O7 Amortization'!AR416+'O7 Amortization'!AR489+'O7 Amortization'!AR562","v":0},{"$f":"'O7 Amortization'!AS343+'O7 Amortization'!AS416+'O7 Amortization'!AS489+'O7 Amortization'!AS562","v":0},{"$f":"'O7 Amortization'!AT343+'O7 Amortization'!AT416+'O7 Amortization'!AT489+'O7 Amortization'!AT562","v":0},{"$f":"'O7 Amortization'!AU343+'O7 Amortization'!AU416+'O7 Amortization'!AU489+'O7 Amortization'!AU562","v":0}]
[null,"Amortization Expense -                                               General Plant assigned to Meters",60874.692812474605,{"$f":"IF(ISERROR(D97/D28*D30),0,D97/D28*D30)","v":34058.59935670517},11633.138068197366,14830.000417483576,0,0,352.95497008848889,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General ",1168991.0332889897,{"$f":"IF(ISERROR(D127/D36*D34),0,D127/D36*D34)","v":933899.37824572658},140296.18111888668,93009.101851003565,0,0,1117.630566034614,198.75674706130627,0,369.77105064477672,100.21370963223333,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated PILs ",37332.994061094447,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D98/(D32+D28)),0, ('O4 Summary by Class & Accounts'!E209*D98/(D32+D28)))","v":20376.939306947748},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E98/(E32+E28)),0, ('O4 Summary by Class & Accounts'!F209*E98/(E32+E28)))","v":7315.4881099893237},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F98/(F32+F28)),0, ('O4 Summary by Class & Accounts'!G209*F98/(F32+F28)))","v":9405.1158441005009},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G98/(G32+G28)),0, ('O4 Summary by Class & Accounts'!H209*G98/(G32+G28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H98/(H32+H28)),0, ('O4 Summary by Class & Accounts'!I209*H98/(H32+H28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I98/(I32+I28)),0, ('O4 Summary by Class & Accounts'!J209*I98/(I32+I28)))","v":235.4508000568762},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J98/(J32+J28)),0, ('O4 Summary by Class & Accounts'!K209*J98/(J32+J28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K98/(K32+K28)),0, ('O4 Summary by Class & Accounts'!L209*K98/(K32+K28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L98/(L32+L28)),0, ('O4 Summary by Class & Accounts'!M209*L98/(L32+L28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M98/(M32+M28)),0, ('O4 Summary by Class & Accounts'!N209*M98/(M32+M28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N98/(N32+N28)),0, ('O4 Summary by Class & Accounts'!O209*N98/(N32+N28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O98/(O32+O28)),0, ('O4 Summary by Class & Accounts'!P209*O98/(O32+O28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P98/(P32+P28)),0, ('O4 Summary by Class & Accounts'!Q209*P98/(P32+P28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q98/(Q32+Q28)),0, ('O4 Summary by Class & Accounts'!R209*Q98/(Q32+Q28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R98/(R32+R28)),0, ('O4 Summary by Class & Accounts'!S209*R98/(R32+R28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S98/(S32+S28)),0, ('O4 Summary by Class & Accounts'!T209*S98/(S32+S28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T98/(T32+T28)),0, ('O4 Summary by Class & Accounts'!U209*T98/(T32+T28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U98/(U32+U28)),0, ('O4 Summary by Class & Accounts'!V209*U98/(U32+U28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V98/(V32+V28)),0, ('O4 Summary by Class & Accounts'!W209*V98/(V32+V28)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W98/(W32+W28)),0, ('O4 Summary by Class & Accounts'!X209*W98/(W32+W28)))","v":0}]
[null,"Allocated Debt Return ",247889.91937317952,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D98/(D28+D32)),0,('O4 Summary by Class & Accounts'!E207*D98/(D28+D32)))","v":135302.24320088644},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E98/(E28+E32)),0,('O4 Summary by Class & Accounts'!F207*E98/(E28+E32)))","v":48574.613511926415},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F98/(F28+F32)),0,('O4 Summary by Class & Accounts'!G207*F98/(F28+F32)))","v":62449.676671368965},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G98/(G28+G32)),0,('O4 Summary by Class & Accounts'!H207*G98/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H98/(H28+H32)),0,('O4 Summary by Class & Accounts'!I207*H98/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I98/(I28+I32)),0,('O4 Summary by Class & Accounts'!J207*I98/(I28+I32)))","v":1563.3859889977068},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J98/(J28+J32)),0,('O4 Summary by Class & Accounts'!K207*J98/(J28+J32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K98/(K28+K32)),0,('O4 Summary by Class & Accounts'!L207*K98/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L98/(L28+L32)),0,('O4 Summary by Class & Accounts'!M207*L98/(L28+L32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M98/(M28+M32)),0,('O4 Summary by Class & Accounts'!N207*M98/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N98/(N28+N32)),0,('O4 Summary by Class & Accounts'!O207*N98/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O98/(O28+O32)),0,('O4 Summary by Class & Accounts'!P207*O98/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P98/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q207*P98/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q98/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R207*Q98/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R98/(R28+R32)),0,('O4 Summary by Class & Accounts'!S207*R98/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S98/(S28+S32)),0,('O4 Summary by Class & Accounts'!T207*S98/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T98/(T28+T32)),0,('O4 Summary by Class & Accounts'!U207*T98/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U98/(U28+U32)),0,('O4 Summary by Class & Accounts'!V207*U98/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V98/(V28+V32)),0,('O4 Summary by Class & Accounts'!W207*V98/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W98/(W28+W32)),0,('O4 Summary by Class & Accounts'!X207*W98/(W28+W32)))","v":0}]
[null,"Allocated Equity Return ",375747.63500184449,{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!D38*D98/(D28+D32)),0,('O1 Revenue to cost|RR'!D38*D98/(D28+D32)))","v":205089.0089509548},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!E38*E98/(E28+E32)),0,('O1 Revenue to cost|RR'!E38*E98/(E28+E32)))","v":73628.634009752888},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!F38*F98/(F28+F32)),0,('O1 Revenue to cost|RR'!F38*F98/(F28+F32)))","v":94660.236185609014},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!G38*G98/(G28+G32)),0,('O1 Revenue to cost|RR'!G38*G98/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!H38*H98/(H28+H32)),0,('O1 Revenue to cost|RR'!H38*H98/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!I38*I98/(I28+I32)),0,('O1 Revenue to cost|RR'!I38*I98/(I28+I32)))","v":2369.7558555278065},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!J38*J98/(J28+J32)),0,('O1 Revenue to cost|RR'!J38*J98/(J28+J32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!K38*K98/(K28+K32)),0,('O1 Revenue to cost|RR'!K38*K98/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!L38*L98/(L28+L32)),0,('O1 Revenue to cost|RR'!L38*L98/(L28+L32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!M38*M98/(M28+M32)),0,('O1 Revenue to cost|RR'!M38*M98/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!N38*N98/(N28+N32)),0,('O1 Revenue to cost|RR'!N38*N98/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!O38*O98/(O28+O32)),0,('O1 Revenue to cost|RR'!O38*O98/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!P38*P98/(P28+P32)),0,('O1 Revenue to cost|RR'!P38*P98/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!Q38*Q98/(Q28+Q32)),0,('O1 Revenue to cost|RR'!Q38*Q98/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!R38*R98/(R28+R32)),0,('O1 Revenue to cost|RR'!R38*R98/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!S38*S98/(S28+S32)),0,('O1 Revenue to cost|RR'!S38*S98/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!T38*T98/(T28+T32)),0,('O1 Revenue to cost|RR'!T38*T98/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!U38*U98/(U28+U32)),0,('O1 Revenue to cost|RR'!U38*U98/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!V38*V98/(V28+V32)),0,('O1 Revenue to cost|RR'!V38*V98/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!W38*W98/(W28+W32)),0,('O1 Revenue to cost|RR'!W38*W98/(W28+W32)))","v":0}]
[]
[null,"Total ",{"$f":"SUM(D136:W136)","v":5609606.0366758229},{"$f":"SUM(D127:D134) +D107","v":4168680.2171243536},{"$f":"SUM(E127:E134) +E107","v":763677.17778153415},662495.60513028735,0,0,13067.638045175207,424.48232091425552,0,878.20771010697752,382.70856345212195,0,0,0,0,0,0,0,0,0,0]
["Scenario 3"]
["Minimum System Customer Costs Adjusted for PLCC -  High Limit Fixed Customer Charge"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["USoA           Account #","Accounts","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Distribution Plant"]
[1565,"Conservation and Demand Management Expenditures and Recoveries",{"$f":"SUM(D143:W143)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD19","v":0},{"$f":"'O5 Details by Class & Accounts'!AE19","v":0},{"$f":"'O5 Details by Class & Accounts'!AF19","v":0},{"$f":"'O5 Details by Class & Accounts'!AG19","v":0},{"$f":"'O5 Details by Class & Accounts'!AH19","v":0},{"$f":"'O5 Details by Class & Accounts'!AI19","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ19","v":0},{"$f":"'O5 Details by Class & Accounts'!AK19","v":0},{"$f":"'O5 Details by Class & Accounts'!AL19","v":0},{"$f":"'O5 Details by Class & Accounts'!AM19","v":0},{"$f":"'O5 Details by Class & Accounts'!AN19","v":0},{"$f":"'O5 Details by Class & Accounts'!AO19","v":0},{"$f":"'O5 Details by Class & Accounts'!AP19","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ19","v":0},{"$f":"'O5 Details by Class & Accounts'!AR19","v":0},{"$f":"'O5 Details by Class & Accounts'!AS19","v":0},{"$f":"'O5 Details by Class & Accounts'!AT19","v":0},{"$f":"'O5 Details by Class & Accounts'!AU19","v":0},{"$f":"'O5 Details by Class & Accounts'!AV19","v":0},{"$f":"'O5 Details by Class & Accounts'!AW19","v":0},null,null,"CDMPP"]
[1830,"Poles, Towers and Fixtures",{"$f":"SUM(D144:W144)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD41","v":0},{"$f":"'O5 Details by Class & Accounts'!AE41","v":0},{"$f":"'O5 Details by Class & Accounts'!AF41","v":0},{"$f":"'O5 Details by Class & Accounts'!AG41","v":0},{"$f":"'O5 Details by Class & Accounts'!AH41","v":0},{"$f":"'O5 Details by Class & Accounts'!AI41","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ41","v":0},{"$f":"'O5 Details by Class & Accounts'!AK41","v":0},{"$f":"'O5 Details by Class & Accounts'!AL41","v":0},{"$f":"'O5 Details by Class & Accounts'!AM41","v":0},{"$f":"'O5 Details by Class & Accounts'!AN41","v":0},{"$f":"'O5 Details by Class & Accounts'!AO41","v":0},{"$f":"'O5 Details by Class & Accounts'!AP41","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ41","v":0},{"$f":"'O5 Details by Class & Accounts'!AR41","v":0},{"$f":"'O5 Details by Class & Accounts'!AS41","v":0},{"$f":"'O5 Details by Class & Accounts'!AT41","v":0},{"$f":"'O5 Details by Class & Accounts'!AU41","v":0},{"$f":"'O5 Details by Class & Accounts'!AV41","v":0},{"$f":"'O5 Details by Class & Accounts'!AW41","v":0},null,null,{"$error":"#N/A"}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",0,{"$f":"'O5 Details by Class & Accounts'!AD42","v":0},{"$f":"'O5 Details by Class & Accounts'!AE42","v":0},{"$f":"'O5 Details by Class & Accounts'!AF42","v":0},{"$f":"'O5 Details by Class & Accounts'!AG42","v":0},{"$f":"'O5 Details by Class & Accounts'!AH42","v":0},{"$f":"'O5 Details by Class & Accounts'!AI42","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ42","v":0},{"$f":"'O5 Details by Class & Accounts'!AK42","v":0},{"$f":"'O5 Details by Class & Accounts'!AL42","v":0},{"$f":"'O5 Details by Class & Accounts'!AM42","v":0},{"$f":"'O5 Details by Class & Accounts'!AN42","v":0},{"$f":"'O5 Details by Class & Accounts'!AO42","v":0},{"$f":"'O5 Details by Class & Accounts'!AP42","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ42","v":0},{"$f":"'O5 Details by Class & Accounts'!AR42","v":0},{"$f":"'O5 Details by Class & Accounts'!AS42","v":0},{"$f":"'O5 Details by Class & Accounts'!AT42","v":0},{"$f":"'O5 Details by Class & Accounts'!AU42","v":0},{"$f":"'O5 Details by Class & Accounts'!AV42","v":0},{"$f":"'O5 Details by Class & Accounts'!AW42","v":0},null,null,"BCP"]
["1830-4","Poles, Towers and Fixtures - Primary",22284794.918074805,{"$f":"'O5 Details by Class & Accounts'!AD43","v":18909757.600952234},{"$f":"'O5 Details by Class & Accounts'!AE43","v":2160019.3653496196},{"$f":"'O5 Details by Class & Accounts'!AF43","v":266550.68517719914},{"$f":"'O5 Details by Class & Accounts'!AG43","v":0},{"$f":"'O5 Details by Class & Accounts'!AH43","v":0},{"$f":"'O5 Details by Class & Accounts'!AI43","v":383.5261657225887},{"$f":"'O5 Details by Class & Accounts'!AJ43","v":732158.50912820804},{"$f":"'O5 Details by Class & Accounts'!AK43","v":0},{"$f":"'O5 Details by Class & Accounts'!AL43","v":215925.23130181743},{"$f":"'O5 Details by Class & Accounts'!AM43","v":0},{"$f":"'O5 Details by Class & Accounts'!AN43","v":0},{"$f":"'O5 Details by Class & Accounts'!AO43","v":0},{"$f":"'O5 Details by Class & Accounts'!AP43","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ43","v":0},{"$f":"'O5 Details by Class & Accounts'!AR43","v":0},{"$f":"'O5 Details by Class & Accounts'!AS43","v":0},{"$f":"'O5 Details by Class & Accounts'!AT43","v":0},{"$f":"'O5 Details by Class & Accounts'!AU43","v":0},{"$f":"'O5 Details by Class & Accounts'!AV43","v":0},{"$f":"'O5 Details by Class & Accounts'!AW43","v":0},null,null,"PNCP"]
["1830-5","Poles, Towers and Fixtures - Secondary",5923806.244045198,{"$f":"'O5 Details by Class & Accounts'!AD44","v":5037621.4812824121},{"$f":"'O5 Details by Class & Accounts'!AE44","v":557158.72195411846},{"$f":"'O5 Details by Class & Accounts'!AF44","v":68419.301901272062},{"$f":"'O5 Details by Class & Accounts'!AG44","v":0},{"$f":"'O5 Details by Class & Accounts'!AH44","v":0},{"$f":"'O5 Details by Class & Accounts'!AI44","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ44","v":201253.78517794079},{"$f":"'O5 Details by Class & Accounts'!AK44","v":0},{"$f":"'O5 Details by Class & Accounts'!AL44","v":59352.953729454806},{"$f":"'O5 Details by Class & Accounts'!AM44","v":0},{"$f":"'O5 Details by Class & Accounts'!AN44","v":0},{"$f":"'O5 Details by Class & Accounts'!AO44","v":0},{"$f":"'O5 Details by Class & Accounts'!AP44","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ44","v":0},{"$f":"'O5 Details by Class & Accounts'!AR44","v":0},{"$f":"'O5 Details by Class & Accounts'!AS44","v":0},{"$f":"'O5 Details by Class & Accounts'!AT44","v":0},{"$f":"'O5 Details by Class & Accounts'!AU44","v":0},{"$f":"'O5 Details by Class & Accounts'!AV44","v":0},{"$f":"'O5 Details by Class & Accounts'!AW44","v":0},null,null,"SNCP"]
[1835,"Overhead Conductors and Devices",0,{"$f":"'O5 Details by Class & Accounts'!AD45","v":0},{"$f":"'O5 Details by Class & Accounts'!AE45","v":0},{"$f":"'O5 Details by Class & Accounts'!AF45","v":0},{"$f":"'O5 Details by Class & Accounts'!AG45","v":0},{"$f":"'O5 Details by Class & Accounts'!AH45","v":0},{"$f":"'O5 Details by Class & Accounts'!AI45","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ45","v":0},{"$f":"'O5 Details by Class & Accounts'!AK45","v":0},{"$f":"'O5 Details by Class & Accounts'!AL45","v":0},{"$f":"'O5 Details by Class & Accounts'!AM45","v":0},{"$f":"'O5 Details by Class & Accounts'!AN45","v":0},{"$f":"'O5 Details by Class & Accounts'!AO45","v":0},{"$f":"'O5 Details by Class & Accounts'!AP45","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ45","v":0},{"$f":"'O5 Details by Class & Accounts'!AR45","v":0},{"$f":"'O5 Details by Class & Accounts'!AS45","v":0},{"$f":"'O5 Details by Class & Accounts'!AT45","v":0},{"$f":"'O5 Details by Class & Accounts'!AU45","v":0},{"$f":"'O5 Details by Class & Accounts'!AV45","v":0},{"$f":"'O5 Details by Class & Accounts'!AW45","v":0},null,null,{"$error":"#N/A"}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",0,{"$f":"'O5 Details by Class & Accounts'!AD46","v":0},{"$f":"'O5 Details by Class & Accounts'!AE46","v":0},{"$f":"'O5 Details by Class & Accounts'!AF46","v":0},{"$f":"'O5 Details by Class & Accounts'!AG46","v":0},{"$f":"'O5 Details by Class & Accounts'!AH46","v":0},{"$f":"'O5 Details by Class & Accounts'!AI46","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ46","v":0},{"$f":"'O5 Details by Class & Accounts'!AK46","v":0},{"$f":"'O5 Details by Class & Accounts'!AL46","v":0},{"$f":"'O5 Details by Class & Accounts'!AM46","v":0},{"$f":"'O5 Details by Class & Accounts'!AN46","v":0},{"$f":"'O5 Details by Class & Accounts'!AO46","v":0},{"$f":"'O5 Details by Class & Accounts'!AP46","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ46","v":0},{"$f":"'O5 Details by Class & Accounts'!AR46","v":0},{"$f":"'O5 Details by Class & Accounts'!AS46","v":0},{"$f":"'O5 Details by Class & Accounts'!AT46","v":0},{"$f":"'O5 Details by Class & Accounts'!AU46","v":0},{"$f":"'O5 Details by Class & Accounts'!AV46","v":0},{"$f":"'O5 Details by Class & Accounts'!AW46","v":0},null,null,"BCP"]
["1835-4","Overhead Conductors and Devices - Primary",12617764.1027024,{"$f":"'O5 Details by Class & Accounts'!AD47","v":10706800.826539161},{"$f":"'O5 Details by Class & Accounts'!AE47","v":1223013.9388514056},{"$f":"'O5 Details by Class & Accounts'!AF47","v":150922.35218425546},{"$f":"'O5 Details by Class & Accounts'!AG47","v":0},{"$f":"'O5 Details by Class & Accounts'!AH47","v":0},{"$f":"'O5 Details by Class & Accounts'!AI47","v":217.15446357446831},{"$f":"'O5 Details by Class & Accounts'!AJ47","v":414551.86767157848},{"$f":"'O5 Details by Class & Accounts'!AK47","v":0},{"$f":"'O5 Details by Class & Accounts'!AL47","v":122257.96299242566},{"$f":"'O5 Details by Class & Accounts'!AM47","v":0},{"$f":"'O5 Details by Class & Accounts'!AN47","v":0},{"$f":"'O5 Details by Class & Accounts'!AO47","v":0},{"$f":"'O5 Details by Class & Accounts'!AP47","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ47","v":0},{"$f":"'O5 Details by Class & Accounts'!AR47","v":0},{"$f":"'O5 Details by Class & Accounts'!AS47","v":0},{"$f":"'O5 Details by Class & Accounts'!AT47","v":0},{"$f":"'O5 Details by Class & Accounts'!AU47","v":0},{"$f":"'O5 Details by Class & Accounts'!AV47","v":0},{"$f":"'O5 Details by Class & Accounts'!AW47","v":0},null,null,"PNCP"]
["1835-5","Overhead Conductors and Devices - Secondary",3354089.1918575992,{"$f":"'O5 Details by Class & Accounts'!AD48","v":2852326.8768326188},{"$f":"'O5 Details by Class & Accounts'!AE48","v":315466.09907000919},{"$f":"'O5 Details by Class & Accounts'!AF48","v":38739.356347480789},{"$f":"'O5 Details by Class & Accounts'!AG48","v":0},{"$f":"'O5 Details by Class & Accounts'!AH48","v":0},{"$f":"'O5 Details by Class & Accounts'!AI48","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ48","v":113950.91565736428},{"$f":"'O5 Details by Class & Accounts'!AK48","v":0},{"$f":"'O5 Details by Class & Accounts'!AL48","v":33605.94395012586},{"$f":"'O5 Details by Class & Accounts'!AM48","v":0},{"$f":"'O5 Details by Class & Accounts'!AN48","v":0},{"$f":"'O5 Details by Class & Accounts'!AO48","v":0},{"$f":"'O5 Details by Class & Accounts'!AP48","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ48","v":0},{"$f":"'O5 Details by Class & Accounts'!AR48","v":0},{"$f":"'O5 Details by Class & Accounts'!AS48","v":0},{"$f":"'O5 Details by Class & Accounts'!AT48","v":0},{"$f":"'O5 Details by Class & Accounts'!AU48","v":0},{"$f":"'O5 Details by Class & Accounts'!AV48","v":0},{"$f":"'O5 Details by Class & Accounts'!AW48","v":0},null,null,"SNCP"]
[1840,"Underground Conduit",0,{"$f":"'O5 Details by Class & Accounts'!AD49","v":0},{"$f":"'O5 Details by Class & Accounts'!AE49","v":0},{"$f":"'O5 Details by Class & Accounts'!AF49","v":0},{"$f":"'O5 Details by Class & Accounts'!AG49","v":0},{"$f":"'O5 Details by Class & Accounts'!AH49","v":0},{"$f":"'O5 Details by Class & Accounts'!AI49","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ49","v":0},{"$f":"'O5 Details by Class & Accounts'!AK49","v":0},{"$f":"'O5 Details by Class & Accounts'!AL49","v":0},{"$f":"'O5 Details by Class & Accounts'!AM49","v":0},{"$f":"'O5 Details by Class & Accounts'!AN49","v":0},{"$f":"'O5 Details by Class & Accounts'!AO49","v":0},{"$f":"'O5 Details by Class & Accounts'!AP49","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ49","v":0},{"$f":"'O5 Details by Class & Accounts'!AR49","v":0},{"$f":"'O5 Details by Class & Accounts'!AS49","v":0},{"$f":"'O5 Details by Class & Accounts'!AT49","v":0},{"$f":"'O5 Details by Class & Accounts'!AU49","v":0},{"$f":"'O5 Details by Class & Accounts'!AV49","v":0},{"$f":"'O5 Details by Class & Accounts'!AW49","v":0},null,null,{"$error":"#N/A"}]
["1840-3","Underground Conduit - Bulk Delivery",0,{"$f":"'O5 Details by Class & Accounts'!AD50","v":0},{"$f":"'O5 Details by Class & Accounts'!AE50","v":0},{"$f":"'O5 Details by Class & Accounts'!AF50","v":0},{"$f":"'O5 Details by Class & Accounts'!AG50","v":0},{"$f":"'O5 Details by Class & Accounts'!AH50","v":0},{"$f":"'O5 Details by Class & Accounts'!AI50","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ50","v":0},{"$f":"'O5 Details by Class & Accounts'!AK50","v":0},{"$f":"'O5 Details by Class & Accounts'!AL50","v":0},{"$f":"'O5 Details by Class & Accounts'!AM50","v":0},{"$f":"'O5 Details by Class & Accounts'!AN50","v":0},{"$f":"'O5 Details by Class & Accounts'!AO50","v":0},{"$f":"'O5 Details by Class & Accounts'!AP50","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ50","v":0},{"$f":"'O5 Details by Class & Accounts'!AR50","v":0},{"$f":"'O5 Details by Class & Accounts'!AS50","v":0},{"$f":"'O5 Details by Class & Accounts'!AT50","v":0},{"$f":"'O5 Details by Class & Accounts'!AU50","v":0},{"$f":"'O5 Details by Class & Accounts'!AV50","v":0},{"$f":"'O5 Details by Class & Accounts'!AW50","v":0},null,null,"BCP"]
["1840-4","Underground Conduit - Primary",3386491.9043119983,{"$f":"'O5 Details by Class & Accounts'!AD51","v":2873606.9263167032},{"$f":"'O5 Details by Class & Accounts'!AE51","v":328245.69940200128},{"$f":"'O5 Details by Class & Accounts'!AF51","v":40506.172067540996},{"$f":"'O5 Details by Class & Accounts'!AG51","v":0},{"$f":"'O5 Details by Class & Accounts'!AH51","v":0},{"$f":"'O5 Details by Class & Accounts'!AI51","v":58.282261967684889},{"$f":"'O5 Details by Class & Accounts'!AJ51","v":111261.91077597855},{"$f":"'O5 Details by Class & Accounts'!AK51","v":0},{"$f":"'O5 Details by Class & Accounts'!AL51","v":32812.913487806589},{"$f":"'O5 Details by Class & Accounts'!AM51","v":0},{"$f":"'O5 Details by Class & Accounts'!AN51","v":0},{"$f":"'O5 Details by Class & Accounts'!AO51","v":0},{"$f":"'O5 Details by Class & Accounts'!AP51","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ51","v":0},{"$f":"'O5 Details by Class & Accounts'!AR51","v":0},{"$f":"'O5 Details by Class & Accounts'!AS51","v":0},{"$f":"'O5 Details by Class & Accounts'!AT51","v":0},{"$f":"'O5 Details by Class & Accounts'!AU51","v":0},{"$f":"'O5 Details by Class & Accounts'!AV51","v":0},{"$f":"'O5 Details by Class & Accounts'!AW51","v":0},null,null,"PNCP"]
["1840-5","Underground Conduit - Secondary",4310080.6054879976,{"$f":"'O5 Details by Class & Accounts'!AD52","v":3665304.6621994441},{"$f":"'O5 Details by Class & Accounts'!AE52","v":405381.08485349087},{"$f":"'O5 Details by Class & Accounts'!AF52","v":49780.950628177023},{"$f":"'O5 Details by Class & Accounts'!AG52","v":0},{"$f":"'O5 Details by Class & Accounts'!AH52","v":0},{"$f":"'O5 Details by Class & Accounts'!AI52","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ52","v":146429.50841757344},{"$f":"'O5 Details by Class & Accounts'!AK52","v":0},{"$f":"'O5 Details by Class & Accounts'!AL52","v":43184.399389312275},{"$f":"'O5 Details by Class & Accounts'!AM52","v":0},{"$f":"'O5 Details by Class & Accounts'!AN52","v":0},{"$f":"'O5 Details by Class & Accounts'!AO52","v":0},{"$f":"'O5 Details by Class & Accounts'!AP52","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ52","v":0},{"$f":"'O5 Details by Class & Accounts'!AR52","v":0},{"$f":"'O5 Details by Class & Accounts'!AS52","v":0},{"$f":"'O5 Details by Class & Accounts'!AT52","v":0},{"$f":"'O5 Details by Class & Accounts'!AU52","v":0},{"$f":"'O5 Details by Class & Accounts'!AV52","v":0},{"$f":"'O5 Details by Class & Accounts'!AW52","v":0},null,null,"SNCP"]
[1845,"Underground Conductors and Devices",0,{"$f":"'O5 Details by Class & Accounts'!AD53","v":0},{"$f":"'O5 Details by Class & Accounts'!AE53","v":0},{"$f":"'O5 Details by Class & Accounts'!AF53","v":0},{"$f":"'O5 Details by Class & Accounts'!AG53","v":0},{"$f":"'O5 Details by Class & Accounts'!AH53","v":0},{"$f":"'O5 Details by Class & Accounts'!AI53","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ53","v":0},{"$f":"'O5 Details by Class & Accounts'!AK53","v":0},{"$f":"'O5 Details by Class & Accounts'!AL53","v":0},{"$f":"'O5 Details by Class & Accounts'!AM53","v":0},{"$f":"'O5 Details by Class & Accounts'!AN53","v":0},{"$f":"'O5 Details by Class & Accounts'!AO53","v":0},{"$f":"'O5 Details by Class & Accounts'!AP53","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ53","v":0},{"$f":"'O5 Details by Class & Accounts'!AR53","v":0},{"$f":"'O5 Details by Class & Accounts'!AS53","v":0},{"$f":"'O5 Details by Class & Accounts'!AT53","v":0},{"$f":"'O5 Details by Class & Accounts'!AU53","v":0},{"$f":"'O5 Details by Class & Accounts'!AV53","v":0},{"$f":"'O5 Details by Class & Accounts'!AW53","v":0},null,null,{"$error":"#N/A"}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",0,{"$f":"'O5 Details by Class & Accounts'!AD54","v":0},{"$f":"'O5 Details by Class & Accounts'!AE54","v":0},{"$f":"'O5 Details by Class & Accounts'!AF54","v":0},{"$f":"'O5 Details by Class & Accounts'!AG54","v":0},{"$f":"'O5 Details by Class & Accounts'!AH54","v":0},{"$f":"'O5 Details by Class & Accounts'!AI54","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ54","v":0},{"$f":"'O5 Details by Class & Accounts'!AK54","v":0},{"$f":"'O5 Details by Class & Accounts'!AL54","v":0},{"$f":"'O5 Details by Class & Accounts'!AM54","v":0},{"$f":"'O5 Details by Class & Accounts'!AN54","v":0},{"$f":"'O5 Details by Class & Accounts'!AO54","v":0},{"$f":"'O5 Details by Class & Accounts'!AP54","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ54","v":0},{"$f":"'O5 Details by Class & Accounts'!AR54","v":0},{"$f":"'O5 Details by Class & Accounts'!AS54","v":0},{"$f":"'O5 Details by Class & Accounts'!AT54","v":0},{"$f":"'O5 Details by Class & Accounts'!AU54","v":0},{"$f":"'O5 Details by Class & Accounts'!AV54","v":0},{"$f":"'O5 Details by Class & Accounts'!AW54","v":0},null,null,"BCP"]
["1845-4","Underground Conductors and Devices - Primary",9377960.7262571938,{"$f":"'O5 Details by Class & Accounts'!AD55","v":7957666.4167970559},{"$f":"'O5 Details by Class & Accounts'!AE55","v":908986.45693947922},{"$f":"'O5 Details by Class & Accounts'!AF55","v":112170.73642985405},{"$f":"'O5 Details by Class & Accounts'!AG55","v":0},{"$f":"'O5 Details by Class & Accounts'!AH55","v":0},{"$f":"'O5 Details by Class & Accounts'!AI55","v":161.39674306453821},{"$f":"'O5 Details by Class & Accounts'!AJ55","v":308109.35300240701},{"$f":"'O5 Details by Class & Accounts'!AK55","v":0},{"$f":"'O5 Details by Class & Accounts'!AL55","v":90866.366345335016},{"$f":"'O5 Details by Class & Accounts'!AM55","v":0},{"$f":"'O5 Details by Class & Accounts'!AN55","v":0},{"$f":"'O5 Details by Class & Accounts'!AO55","v":0},{"$f":"'O5 Details by Class & Accounts'!AP55","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ55","v":0},{"$f":"'O5 Details by Class & Accounts'!AR55","v":0},{"$f":"'O5 Details by Class & Accounts'!AS55","v":0},{"$f":"'O5 Details by Class & Accounts'!AT55","v":0},{"$f":"'O5 Details by Class & Accounts'!AU55","v":0},{"$f":"'O5 Details by Class & Accounts'!AV55","v":0},{"$f":"'O5 Details by Class & Accounts'!AW55","v":0},null,null,"PNCP"]
["1845-5","Underground Conductors and Devices - Secondary",8316304.7949827965,{"$f":"'O5 Details by Class & Accounts'!AD56","v":7072208.9741221471},{"$f":"'O5 Details by Class & Accounts'!AE56","v":782183.2045251762},{"$f":"'O5 Details by Class & Accounts'!AF56","v":96052.393516904325},{"$f":"'O5 Details by Class & Accounts'!AG56","v":0},{"$f":"'O5 Details by Class & Accounts'!AH56","v":0},{"$f":"'O5 Details by Class & Accounts'!AI56","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ56","v":282535.88144720159},{"$f":"'O5 Details by Class & Accounts'!AK56","v":0},{"$f":"'O5 Details by Class & Accounts'!AL56","v":83324.341371366929},{"$f":"'O5 Details by Class & Accounts'!AM56","v":0},{"$f":"'O5 Details by Class & Accounts'!AN56","v":0},{"$f":"'O5 Details by Class & Accounts'!AO56","v":0},{"$f":"'O5 Details by Class & Accounts'!AP56","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ56","v":0},{"$f":"'O5 Details by Class & Accounts'!AR56","v":0},{"$f":"'O5 Details by Class & Accounts'!AS56","v":0},{"$f":"'O5 Details by Class & Accounts'!AT56","v":0},{"$f":"'O5 Details by Class & Accounts'!AU56","v":0},{"$f":"'O5 Details by Class & Accounts'!AV56","v":0},{"$f":"'O5 Details by Class & Accounts'!AW56","v":0},null,null,"SNCP"]
[1850,"Line Transformers",23814247.741639987,{"$f":"'O5 Details by Class & Accounts'!AD57","v":20326622.896958098},{"$f":"'O5 Details by Class & Accounts'!AE57","v":2236246.0819163253},{"$f":"'O5 Details by Class & Accounts'!AF57","v":190537.95056051586},{"$f":"'O5 Details by Class & Accounts'!AG57","v":0},{"$f":"'O5 Details by Class & Accounts'!AH57","v":0},{"$f":"'O5 Details by Class & Accounts'!AI57","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ57","v":819235.25777808717},{"$f":"'O5 Details by Class & Accounts'!AK57","v":0},{"$f":"'O5 Details by Class & Accounts'!AL57","v":241605.55442696044},{"$f":"'O5 Details by Class & Accounts'!AM57","v":0},{"$f":"'O5 Details by Class & Accounts'!AN57","v":0},{"$f":"'O5 Details by Class & Accounts'!AO57","v":0},{"$f":"'O5 Details by Class & Accounts'!AP57","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ57","v":0},{"$f":"'O5 Details by Class & Accounts'!AR57","v":0},{"$f":"'O5 Details by Class & Accounts'!AS57","v":0},{"$f":"'O5 Details by Class & Accounts'!AT57","v":0},{"$f":"'O5 Details by Class & Accounts'!AU57","v":0},{"$f":"'O5 Details by Class & Accounts'!AV57","v":0},{"$f":"'O5 Details by Class & Accounts'!AW57","v":0},null,null,"LTNCP"]
[1855,"Services",26931809.568600003,{"$f":"'O5 Details by Class & Accounts'!AD58","v":26931809.568600003},{"$f":"'O5 Details by Class & Accounts'!AE58","v":0},{"$f":"'O5 Details by Class & Accounts'!AF58","v":0},{"$f":"'O5 Details by Class & Accounts'!AG58","v":0},{"$f":"'O5 Details by Class & Accounts'!AH58","v":0},{"$f":"'O5 Details by Class & Accounts'!AI58","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ58","v":0},{"$f":"'O5 Details by Class & Accounts'!AK58","v":0},{"$f":"'O5 Details by Class & Accounts'!AL58","v":0},{"$f":"'O5 Details by Class & Accounts'!AM58","v":0},{"$f":"'O5 Details by Class & Accounts'!AN58","v":0},{"$f":"'O5 Details by Class & Accounts'!AO58","v":0},{"$f":"'O5 Details by Class & Accounts'!AP58","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ58","v":0},{"$f":"'O5 Details by Class & Accounts'!AR58","v":0},{"$f":"'O5 Details by Class & Accounts'!AS58","v":0},{"$f":"'O5 Details by Class & Accounts'!AT58","v":0},{"$f":"'O5 Details by Class & Accounts'!AU58","v":0},{"$f":"'O5 Details by Class & Accounts'!AV58","v":0},{"$f":"'O5 Details by Class & Accounts'!AW58","v":0},null,null,"CWCS"]
[1860,"Meters",{"$f":"SUM(D162:W162)","v":14300257.300000006},{"$f":"'O5 Details by Class & Accounts'!AD59","v":7805306.871422518},{"$f":"'O5 Details by Class & Accounts'!AE59","v":2802169.0967711052},{"$f":"'O5 Details by Class & Accounts'!AF59","v":3602592.8241074225},{"$f":"'O5 Details by Class & Accounts'!AG59","v":0},{"$f":"'O5 Details by Class & Accounts'!AH59","v":0},{"$f":"'O5 Details by Class & Accounts'!AI59","v":90188.507698958419},{"$f":"'O5 Details by Class & Accounts'!AJ59","v":0},{"$f":"'O5 Details by Class & Accounts'!AK59","v":0},{"$f":"'O5 Details by Class & Accounts'!AL59","v":0},{"$f":"'O5 Details by Class & Accounts'!AM58","v":0},{"$f":"'O5 Details by Class & Accounts'!AN58","v":0},{"$f":"'O5 Details by Class & Accounts'!AO58","v":0},{"$f":"'O5 Details by Class & Accounts'!AP58","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ58","v":0},{"$f":"'O5 Details by Class & Accounts'!AR58","v":0},{"$f":"'O5 Details by Class & Accounts'!AS58","v":0},{"$f":"'O5 Details by Class & Accounts'!AT58","v":0},{"$f":"'O5 Details by Class & Accounts'!AU58","v":0},{"$f":"'O5 Details by Class & Accounts'!AV58","v":0},{"$f":"'O5 Details by Class & Accounts'!AW58","v":0},null,null,"CWMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'E4 TB Allocation Details'!G60","v":0}]
[]
[null,"Sub-total",134617607.09796,{"$f":"+SUM(D143:D164)","v":114139033.10202239},11718869.749632731,4616272.7229206227,0,0,91008.867333287693,3129486.9890563395,0,922935.66699460498,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -Line Transformers, Services and Meters ",{"$f":"SUM(D168:W168)","v":-69484986.056402713},{"$f":"IF(ISERROR('O7 Amortization'!AB82+'O7 Amortization'!AB153-'O7 Amortization'!AB176+'O7 Amortization'!AB224+'O7 Amortization'!AB295), \"-\", 'O7 Amortization'!AB82+'O7 Amortization'!AB153-'O7 Amortization'!AB176+'O7 Amortization'!AB224+'O7 Amortization'!AB295)","v":-59934105.509433351},{"$f":"IF(ISERROR('O7 Amortization'!AC82+'O7 Amortization'!AC153-'O7 Amortization'!AC176+'O7 Amortization'!AC224+'O7 Amortization'!AC295), \"-\", 'O7 Amortization'!AC82+'O7 Amortization'!AC153-'O7 Amortization'!AC176+'O7 Amortization'!AC224+'O7 Amortization'!AC295)","v":-5554343.0375532517},{"$f":"IF(ISERROR('O7 Amortization'!AD82+'O7 Amortization'!AD153-'O7 Amortization'!AD176+'O7 Amortization'!AD224+'O7 Amortization'!AD295), \"-\", 'O7 Amortization'!AD82+'O7 Amortization'!AD153-'O7 Amortization'!AD176+'O7 Amortization'!AD224+'O7 Amortization'!AD295)","v":-1937619.8465519121},{"$f":"IF(ISERROR('O7 Amortization'!AE82+'O7 Amortization'!AE153-'O7 Amortization'!AE176+'O7 Amortization'!AE224+'O7 Amortization'!AE295), \"-\", 'O7 Amortization'!AE82+'O7 Amortization'!AE153-'O7 Amortization'!AE176+'O7 Amortization'!AE224+'O7 Amortization'!AE295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AF82+'O7 Amortization'!AF153-'O7 Amortization'!AF176+'O7 Amortization'!AF224+'O7 Amortization'!AF295), \"-\", 'O7 Amortization'!AF82+'O7 Amortization'!AF153-'O7 Amortization'!AF176+'O7 Amortization'!AF224+'O7 Amortization'!AF295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AG82+'O7 Amortization'!AG153-'O7 Amortization'!AG176+'O7 Amortization'!AG224+'O7 Amortization'!AG295), \"-\", 'O7 Amortization'!AG82+'O7 Amortization'!AG153-'O7 Amortization'!AG176+'O7 Amortization'!AG224+'O7 Amortization'!AG295)","v":-36383.187185269853},{"$f":"IF(ISERROR('O7 Amortization'!AH82+'O7 Amortization'!AH153-'O7 Amortization'!AH176+'O7 Amortization'!AH224+'O7 Amortization'!AH295), \"-\", 'O7 Amortization'!AH82+'O7 Amortization'!AH153-'O7 Amortization'!AH176+'O7 Amortization'!AH224+'O7 Amortization'!AH295)","v":-1561904.0420436156},{"$f":"IF(ISERROR('O7 Amortization'!AI82+'O7 Amortization'!AI153-'O7 Amortization'!AI176+'O7 Amortization'!AI224+'O7 Amortization'!AI295), \"-\", 'O7 Amortization'!AI82+'O7 Amortization'!AI153-'O7 Amortization'!AI176+'O7 Amortization'!AI224+'O7 Amortization'!AI295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AJ82+'O7 Amortization'!AJ153-'O7 Amortization'!AJ176+'O7 Amortization'!AJ224+'O7 Amortization'!AJ295), \"-\", 'O7 Amortization'!AJ82+'O7 Amortization'!AJ153-'O7 Amortization'!AJ176+'O7 Amortization'!AJ224+'O7 Amortization'!AJ295)","v":-460630.43363531376},{"$f":"IF(ISERROR('O7 Amortization'!AK82+'O7 Amortization'!AK153-'O7 Amortization'!AK176+'O7 Amortization'!AK224+'O7 Amortization'!AK295), \"-\", 'O7 Amortization'!AK82+'O7 Amortization'!AK153-'O7 Amortization'!AK176+'O7 Amortization'!AK224+'O7 Amortization'!AK295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AL82+'O7 Amortization'!AL153-'O7 Amortization'!AL176+'O7 Amortization'!AL224+'O7 Amortization'!AL295), \"-\", 'O7 Amortization'!AL82+'O7 Amortization'!AL153-'O7 Amortization'!AL176+'O7 Amortization'!AL224+'O7 Amortization'!AL295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AM82+'O7 Amortization'!AM153-'O7 Amortization'!AM176+'O7 Amortization'!AM224+'O7 Amortization'!AM295), \"-\", 'O7 Amortization'!AM82+'O7 Amortization'!AM153-'O7 Amortization'!AM176+'O7 Amortization'!AM224+'O7 Amortization'!AM295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AN82+'O7 Amortization'!AN153-'O7 Amortization'!AN176+'O7 Amortization'!AN224+'O7 Amortization'!AN295), \"-\", 'O7 Amortization'!AN82+'O7 Amortization'!AN153-'O7 Amortization'!AN176+'O7 Amortization'!AN224+'O7 Amortization'!AN295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AO82+'O7 Amortization'!AO153-'O7 Amortization'!AO176+'O7 Amortization'!AO224+'O7 Amortization'!AO295), \"-\", 'O7 Amortization'!AO82+'O7 Amortization'!AO153-'O7 Amortization'!AO176+'O7 Amortization'!AO224+'O7 Amortization'!AO295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AP82+'O7 Amortization'!AP153-'O7 Amortization'!AP176+'O7 Amortization'!AP224+'O7 Amortization'!AP295), \"-\", 'O7 Amortization'!AP82+'O7 Amortization'!AP153-'O7 Amortization'!AP176+'O7 Amortization'!AP224+'O7 Amortization'!AP295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AQ82+'O7 Amortization'!AQ153-'O7 Amortization'!AQ176+'O7 Amortization'!AQ224+'O7 Amortization'!AQ295), \"-\", 'O7 Amortization'!AQ82+'O7 Amortization'!AQ153-'O7 Amortization'!AQ176+'O7 Amortization'!AQ224+'O7 Amortization'!AQ295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AR82+'O7 Amortization'!AR153-'O7 Amortization'!AR176+'O7 Amortization'!AR224+'O7 Amortization'!AR295), \"-\", 'O7 Amortization'!AR82+'O7 Amortization'!AR153-'O7 Amortization'!AR176+'O7 Amortization'!AR224+'O7 Amortization'!AR295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AS82+'O7 Amortization'!AS153-'O7 Amortization'!AS176+'O7 Amortization'!AS224+'O7 Amortization'!AS295), \"-\", 'O7 Amortization'!AS82+'O7 Amortization'!AS153-'O7 Amortization'!AS176+'O7 Amortization'!AS224+'O7 Amortization'!AS295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AT82+'O7 Amortization'!AT153-'O7 Amortization'!AT176+'O7 Amortization'!AT224+'O7 Amortization'!AT295), \"-\", 'O7 Amortization'!AT82+'O7 Amortization'!AT153-'O7 Amortization'!AT176+'O7 Amortization'!AT224+'O7 Amortization'!AT295)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AU82+'O7 Amortization'!AU153-'O7 Amortization'!AU176+'O7 Amortization'!AU224+'O7 Amortization'!AU295), \"-\", 'O7 Amortization'!AU82+'O7 Amortization'!AU153-'O7 Amortization'!AU176+'O7 Amortization'!AU224+'O7 Amortization'!AU295)","v":0}]
[null,"Customer Related Net Fixed Assets",{"$f":"SUM(D169:W169)","v":65132621.041557267},{"$f":"IF(ISERROR(D165+D168), \"-\", D165+D168)","v":54204927.592589043},{"$f":"IF(ISERROR(E165+E168), \"-\", E165+E168)","v":6164526.7120794794},2678652.8763687108,0,0,54625.68014801784,1567582.9470127239,0,462305.23335929122,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated General Plant Net Fixed Assets",{"$f":"SUM(D170:W170)","v":3389539.7638963601},{"$f":"IF(ISERROR(D169/D32*D28),0,D169/D32*D28)","v":2841001.617944554},307395.98664957989,132445.84305303378,0,0,2567.79807626314,82103.438946643728,0,24025.079226285903,0,0,0,0,0,0,0,0,0,0,0]
[null,"Customer Related NFA Including General Plant",{"$f":"SUM(D171:W171)","v":68522160.805453628},{"$f":"SUM(D169:D170)","v":57045929.210533597},{"$f":"SUM(E169:E170)","v":6471922.6987290597},2811098.7194217443,0,0,57193.478224280982,1649686.3859593677,0,486330.31258557714,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Misc Revenue"]
[4082,"Retail Services Revenues",-28999.999999999993,{"$f":"D101","v":-17022.59047771684},-3942.6009634671282,-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[4084,"Service Transaction Requests (STR) Revenues",0,{"$f":"D102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T102","v":0},0,0,0,null,null,"CWNB"]
[4090,"Electric Services Incidental to Energy Sales",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"CWNB"]
[4220,"Other Electric Revenues",-4299.9999999999991,{"$f":"'O4 Summary by Class & Accounts'!E93","v":-2524.0392777304282},{"$f":"'O4 Summary by Class & Accounts'!F93","v":-584.59255665202249},{"$f":"'O4 Summary by Class & Accounts'!G93","v":-1053.7998727416114},{"$f":"'O4 Summary by Class & Accounts'!H93","v":0},{"$f":"'O4 Summary by Class & Accounts'!I93","v":0},{"$f":"'O4 Summary by Class & Accounts'!J93","v":-91.311263122940886},{"$f":"'O4 Summary by Class & Accounts'!K93","v":-35.798953266928699},{"$f":"'O4 Summary by Class & Accounts'!L93","v":0},{"$f":"'O4 Summary by Class & Accounts'!M93","v":-10.253582952978327},{"$f":"'O4 Summary by Class & Accounts'!N93","v":-0.20449353308916121},{"$f":"'O4 Summary by Class & Accounts'!O93","v":0},{"$f":"'O4 Summary by Class & Accounts'!P93","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q93","v":0},{"$f":"'O4 Summary by Class & Accounts'!R93","v":0},{"$f":"'O4 Summary by Class & Accounts'!S93","v":0},{"$f":"'O4 Summary by Class & Accounts'!T93","v":0},{"$f":"'O4 Summary by Class & Accounts'!U93","v":0},{"$f":"'O4 Summary by Class & Accounts'!V93","v":0},{"$f":"'O4 Summary by Class & Accounts'!W93","v":0},{"$f":"'O4 Summary by Class & Accounts'!X93","v":0},null,null,"NFA"]
[4225,"Late Payment Charges",-242900,{"$f":"'O4 Summary by Class & Accounts'!E94","v":-145287.43294842893},{"$f":"'O4 Summary by Class & Accounts'!F94","v":-44733.738786401067},{"$f":"'O4 Summary by Class & Accounts'!G94","v":-52530.184018033768},{"$f":"'O4 Summary by Class & Accounts'!H94","v":0},{"$f":"'O4 Summary by Class & Accounts'!I94","v":0},{"$f":"'O4 Summary by Class & Accounts'!J94","v":0},{"$f":"'O4 Summary by Class & Accounts'!K94","v":0},{"$f":"'O4 Summary by Class & Accounts'!L94","v":0},{"$f":"'O4 Summary by Class & Accounts'!M94","v":-348.64424713621935},{"$f":"'O4 Summary by Class & Accounts'!N94","v":0},{"$f":"'O4 Summary by Class & Accounts'!O94","v":0},{"$f":"'O4 Summary by Class & Accounts'!P94","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q94","v":0},{"$f":"'O4 Summary by Class & Accounts'!R94","v":0},{"$f":"'O4 Summary by Class & Accounts'!S94","v":0},{"$f":"'O4 Summary by Class & Accounts'!T94","v":0},{"$f":"'O4 Summary by Class & Accounts'!U94","v":0},{"$f":"'O4 Summary by Class & Accounts'!V94","v":0},{"$f":"'O4 Summary by Class & Accounts'!W94","v":0},{"$f":"'O4 Summary by Class & Accounts'!X94","v":0},null,null,"LPHA"]
[4235,"Miscellaneous Service Revenues",0,{"$f":"'O4 Summary by Class & Accounts'!E95","v":0},{"$f":"'O4 Summary by Class & Accounts'!F95","v":0},{"$f":"'O4 Summary by Class & Accounts'!G95","v":0},{"$f":"'O4 Summary by Class & Accounts'!H95","v":0},{"$f":"'O4 Summary by Class & Accounts'!I95","v":0},{"$f":"'O4 Summary by Class & Accounts'!J95","v":0},{"$f":"'O4 Summary by Class & Accounts'!K95","v":0},{"$f":"'O4 Summary by Class & Accounts'!L95","v":0},{"$f":"'O4 Summary by Class & Accounts'!M95","v":0},{"$f":"'O4 Summary by Class & Accounts'!N95","v":0},{"$f":"'O4 Summary by Class & Accounts'!O95","v":0},{"$f":"'O4 Summary by Class & Accounts'!P95","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q95","v":0},{"$f":"'O4 Summary by Class & Accounts'!R95","v":0},{"$f":"'O4 Summary by Class & Accounts'!S95","v":0},{"$f":"'O4 Summary by Class & Accounts'!T95","v":0},{"$f":"'O4 Summary by Class & Accounts'!U95","v":0},{"$f":"'O4 Summary by Class & Accounts'!V95","v":0},{"$f":"'O4 Summary by Class & Accounts'!W95","v":0},{"$f":"'O4 Summary by Class & Accounts'!X95","v":0},null,null,"CWNB"]
[]
[null,"Sub-total",{"$f":"+SUM(C174:C180)","v":-276200},{"$f":"+SUM(D174:D179)","v":-164834.0627038762},{"$f":"+SUM(E174:E179)","v":-49260.932306520219},-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating and Maintenance"]
[5005,"Operation Supervision and Engineering",{"$f":"SUM(D184:W184)","v":235195.19999999995},{"$f":"'O5 Details by Class & Accounts'!AD131","v":207006.53978170617},{"$f":"'O5 Details by Class & Accounts'!AE131","v":17512.838902852312},{"$f":"'O5 Details by Class & Accounts'!AF131","v":2666.6103174897216},{"$f":"'O5 Details by Class & Accounts'!AG131","v":0},{"$f":"'O5 Details by Class & Accounts'!AH131","v":0},{"$f":"'O5 Details by Class & Accounts'!AI131","v":93.970822411040686},{"$f":"'O5 Details by Class & Accounts'!AJ131","v":6088.3280357401345},{"$f":"'O5 Details by Class & Accounts'!AK131","v":0},{"$f":"'O5 Details by Class & Accounts'!AL131","v":1796.4202508160477},{"$f":"'O5 Details by Class & Accounts'!AM131","v":30.491888984549437},{"$f":"'O5 Details by Class & Accounts'!AN131","v":0},{"$f":"'O5 Details by Class & Accounts'!AO131","v":0},{"$f":"'O5 Details by Class & Accounts'!AP131","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ131","v":0},{"$f":"'O5 Details by Class & Accounts'!AR131","v":0},{"$f":"'O5 Details by Class & Accounts'!AS131","v":0},{"$f":"'O5 Details by Class & Accounts'!AT131","v":0},{"$f":"'O5 Details by Class & Accounts'!AU131","v":0},{"$f":"'O5 Details by Class & Accounts'!AV131","v":0},{"$f":"'O5 Details by Class & Accounts'!AW131","v":0},null,null,"1815-1855"]
[5010,"Load Dispatching",359571.19999999995,{"$f":"'O5 Details by Class & Accounts'!AD132","v":316475.80357573548},{"$f":"'O5 Details by Class & Accounts'!AE132","v":26773.983906581809},{"$f":"'O5 Details by Class & Accounts'!AF132","v":4076.7680283958184},{"$f":"'O5 Details by Class & Accounts'!AG132","v":0},{"$f":"'O5 Details by Class & Accounts'!AH132","v":0},{"$f":"'O5 Details by Class & Accounts'!AI132","v":143.66450241894728},{"$f":"'O5 Details by Class & Accounts'!AJ132","v":9307.9595918824998},{"$f":"'O5 Details by Class & Accounts'!AK132","v":0},{"$f":"'O5 Details by Class & Accounts'!AL132","v":2746.4037756307407},{"$f":"'O5 Details by Class & Accounts'!AM132","v":46.616619354651888},{"$f":"'O5 Details by Class & Accounts'!AN132","v":0},{"$f":"'O5 Details by Class & Accounts'!AO132","v":0},{"$f":"'O5 Details by Class & Accounts'!AP132","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ132","v":0},{"$f":"'O5 Details by Class & Accounts'!AR132","v":0},{"$f":"'O5 Details by Class & Accounts'!AS132","v":0},{"$f":"'O5 Details by Class & Accounts'!AT132","v":0},{"$f":"'O5 Details by Class & Accounts'!AU132","v":0},{"$f":"'O5 Details by Class & Accounts'!AV132","v":0},{"$f":"'O5 Details by Class & Accounts'!AW132","v":0},null,null,"1815-1855"]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",267248.80000000005,{"$f":"'O5 Details by Class & Accounts'!AD138","v":226877.90458274996},{"$f":"'O5 Details by Class & Accounts'!AE138","v":25742.594574074403},{"$f":"'O5 Details by Class & Accounts'!AF138","v":3173.5117444586213},{"$f":"'O5 Details by Class & Accounts'!AG138","v":0},{"$f":"'O5 Details by Class & Accounts'!AH138","v":0},{"$f":"'O5 Details by Class & Accounts'!AI138","v":3.6335338632672514},{"$f":"'O5 Details by Class & Accounts'!AJ138","v":8843.1650376745438},{"$f":"'O5 Details by Class & Accounts'!AK138","v":0},{"$f":"'O5 Details by Class & Accounts'!AL138","v":2607.9905271792113},{"$f":"'O5 Details by Class & Accounts'!AM138","v":0},{"$f":"'O5 Details by Class & Accounts'!AN138","v":0},{"$f":"'O5 Details by Class & Accounts'!AO138","v":0},{"$f":"'O5 Details by Class & Accounts'!AP138","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ138","v":0},{"$f":"'O5 Details by Class & Accounts'!AR138","v":0},{"$f":"'O5 Details by Class & Accounts'!AS138","v":0},{"$f":"'O5 Details by Class & Accounts'!AT138","v":0},{"$f":"'O5 Details by Class & Accounts'!AU138","v":0},{"$f":"'O5 Details by Class & Accounts'!AV138","v":0},{"$f":"'O5 Details by Class & Accounts'!AW138","v":0},null,null,"1830 & 1835"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",92384.400000000009,{"$f":"'O5 Details by Class & Accounts'!AD139","v":78428.711702857443},{"$f":"'O5 Details by Class & Accounts'!AE139","v":8898.8768300142783},{"$f":"'O5 Details by Class & Accounts'!AF139","v":1097.0413277992757},{"$f":"'O5 Details by Class & Accounts'!AG139","v":0},{"$f":"'O5 Details by Class & Accounts'!AH139","v":0},{"$f":"'O5 Details by Class & Accounts'!AI139","v":1.2560649321442308},{"$f":"'O5 Details by Class & Accounts'!AJ139","v":3056.9660036136374},{"$f":"'O5 Details by Class & Accounts'!AK139","v":0},{"$f":"'O5 Details by Class & Accounts'!AL139","v":901.54807078323711},{"$f":"'O5 Details by Class & Accounts'!AM139","v":0},{"$f":"'O5 Details by Class & Accounts'!AN139","v":0},{"$f":"'O5 Details by Class & Accounts'!AO139","v":0},{"$f":"'O5 Details by Class & Accounts'!AP139","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ139","v":0},{"$f":"'O5 Details by Class & Accounts'!AR139","v":0},{"$f":"'O5 Details by Class & Accounts'!AS139","v":0},{"$f":"'O5 Details by Class & Accounts'!AT139","v":0},{"$f":"'O5 Details by Class & Accounts'!AU139","v":0},{"$f":"'O5 Details by Class & Accounts'!AV139","v":0},{"$f":"'O5 Details by Class & Accounts'!AW139","v":0},null,null,"1830 & 1835"]
[5035,"Overhead Distribution Transformers- Operation",2177.6,{"$f":"'O5 Details by Class & Accounts'!AD141","v":1858.6878956088212},{"$f":"'O5 Details by Class & Accounts'!AE141","v":204.48470683649808},{"$f":"'O5 Details by Class & Accounts'!AF141","v":17.422991716638869},{"$f":"'O5 Details by Class & Accounts'!AG141","v":0},{"$f":"'O5 Details by Class & Accounts'!AH141","v":0},{"$f":"'O5 Details by Class & Accounts'!AI141","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ141","v":74.911738413564862},{"$f":"'O5 Details by Class & Accounts'!AK141","v":0},{"$f":"'O5 Details by Class & Accounts'!AL141","v":22.092667424476762},{"$f":"'O5 Details by Class & Accounts'!AM141","v":0},{"$f":"'O5 Details by Class & Accounts'!AN141","v":0},{"$f":"'O5 Details by Class & Accounts'!AO141","v":0},{"$f":"'O5 Details by Class & Accounts'!AP141","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ141","v":0},{"$f":"'O5 Details by Class & Accounts'!AR141","v":0},{"$f":"'O5 Details by Class & Accounts'!AS141","v":0},{"$f":"'O5 Details by Class & Accounts'!AT141","v":0},{"$f":"'O5 Details by Class & Accounts'!AU141","v":0},{"$f":"'O5 Details by Class & Accounts'!AV141","v":0},{"$f":"'O5 Details by Class & Accounts'!AW141","v":0},null,null,1850]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",21731.199999999997,{"$f":"'O5 Details by Class & Accounts'!AD142","v":18460.029678205436},{"$f":"'O5 Details by Class & Accounts'!AE142","v":2075.3051339548624},{"$f":"'O5 Details by Class & Accounts'!AF142","v":255.4853051440808},{"$f":"'O5 Details by Class & Accounts'!AG142","v":0},{"$f":"'O5 Details by Class & Accounts'!AH142","v":0},{"$f":"'O5 Details by Class & Accounts'!AI142","v":0.18801618080979551},{"$f":"'O5 Details by Class & Accounts'!AJ142","v":726.06400250016304},{"$f":"'O5 Details by Class & Accounts'!AK142","v":0},{"$f":"'O5 Details by Class & Accounts'!AL142","v":214.12786401464626},{"$f":"'O5 Details by Class & Accounts'!AM142","v":0},{"$f":"'O5 Details by Class & Accounts'!AN142","v":0},{"$f":"'O5 Details by Class & Accounts'!AO142","v":0},{"$f":"'O5 Details by Class & Accounts'!AP142","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ142","v":0},{"$f":"'O5 Details by Class & Accounts'!AR142","v":0},{"$f":"'O5 Details by Class & Accounts'!AS142","v":0},{"$f":"'O5 Details by Class & Accounts'!AT142","v":0},{"$f":"'O5 Details by Class & Accounts'!AU142","v":0},{"$f":"'O5 Details by Class & Accounts'!AV142","v":0},{"$f":"'O5 Details by Class & Accounts'!AW142","v":0},null,null,"1840 & 1845"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",12887.999999999998,{"$f":"'O5 Details by Class & Accounts'!AD143","v":10947.985499775054},{"$f":"'O5 Details by Class & Accounts'!AE143","v":1230.7894900608464},{"$f":"'O5 Details by Class & Accounts'!AF143","v":151.51922639784794},{"$f":"'O5 Details by Class & Accounts'!AG143","v":0},{"$f":"'O5 Details by Class & Accounts'!AH143","v":0},{"$f":"'O5 Details by Class & Accounts'!AI143","v":0.11150569403791068},{"$f":"'O5 Details by Class & Accounts'!AJ143","v":430.60267561027922},{"$f":"'O5 Details by Class & Accounts'!AK143","v":0},{"$f":"'O5 Details by Class & Accounts'!AL143","v":126.99160246193311},{"$f":"'O5 Details by Class & Accounts'!AM143","v":0},{"$f":"'O5 Details by Class & Accounts'!AN143","v":0},{"$f":"'O5 Details by Class & Accounts'!AO143","v":0},{"$f":"'O5 Details by Class & Accounts'!AP143","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ143","v":0},{"$f":"'O5 Details by Class & Accounts'!AR143","v":0},{"$f":"'O5 Details by Class & Accounts'!AS143","v":0},{"$f":"'O5 Details by Class & Accounts'!AT143","v":0},{"$f":"'O5 Details by Class & Accounts'!AU143","v":0},{"$f":"'O5 Details by Class & Accounts'!AV143","v":0},{"$f":"'O5 Details by Class & Accounts'!AW143","v":0},null,null,"1840 & 1845"]
[5055,"Underground Distribution Transformers - Operation",8698,{"$f":"'O5 Details by Class & Accounts'!AD145","v":7424.1675771516939},{"$f":"'O5 Details by Class & Accounts'!AE145","v":816.77442141066331},{"$f":"'O5 Details by Class & Accounts'!AF145","v":69.592754386170498},{"$f":"'O5 Details by Class & Accounts'!AG145","v":0},{"$f":"'O5 Details by Class & Accounts'!AH145","v":0},{"$f":"'O5 Details by Class & Accounts'!AI145","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ145","v":299.22038056630566},{"$f":"'O5 Details by Class & Accounts'!AK145","v":0},{"$f":"'O5 Details by Class & Accounts'!AL145","v":88.244866485166654},{"$f":"'O5 Details by Class & Accounts'!AM145","v":0},{"$f":"'O5 Details by Class & Accounts'!AN145","v":0},{"$f":"'O5 Details by Class & Accounts'!AO145","v":0},{"$f":"'O5 Details by Class & Accounts'!AP145","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ145","v":0},{"$f":"'O5 Details by Class & Accounts'!AR145","v":0},{"$f":"'O5 Details by Class & Accounts'!AS145","v":0},{"$f":"'O5 Details by Class & Accounts'!AT145","v":0},{"$f":"'O5 Details by Class & Accounts'!AU145","v":0},{"$f":"'O5 Details by Class & Accounts'!AV145","v":0},{"$f":"'O5 Details by Class & Accounts'!AW145","v":0},null,null,1850]
[5065,"Meter Expense",395612.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD146","v":215931.83972459543},{"$f":"'O5 Details by Class & Accounts'!AE146","v":77521.299066479507},{"$f":"'O5 Details by Class & Accounts'!AF146","v":99664.818962635676},{"$f":"'O5 Details by Class & Accounts'!AG146","v":0},{"$f":"'O5 Details by Class & Accounts'!AH146","v":0},{"$f":"'O5 Details by Class & Accounts'!AI146","v":2495.0422462893744},{"$f":"'O5 Details by Class & Accounts'!AJ146","v":0},{"$f":"'O5 Details by Class & Accounts'!AK146","v":0},{"$f":"'O5 Details by Class & Accounts'!AL146","v":0},{"$f":"'O5 Details by Class & Accounts'!AM146","v":0},{"$f":"'O5 Details by Class & Accounts'!AN146","v":0},{"$f":"'O5 Details by Class & Accounts'!AO146","v":0},{"$f":"'O5 Details by Class & Accounts'!AP146","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ146","v":0},{"$f":"'O5 Details by Class & Accounts'!AR146","v":0},{"$f":"'O5 Details by Class & Accounts'!AS146","v":0},{"$f":"'O5 Details by Class & Accounts'!AT146","v":0},{"$f":"'O5 Details by Class & Accounts'!AU146","v":0},{"$f":"'O5 Details by Class & Accounts'!AV146","v":0},{"$f":"'O5 Details by Class & Accounts'!AW146","v":0},null,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",0,{"$f":"'O5 Details by Class & Accounts'!AD147","v":0},{"$f":"'O5 Details by Class & Accounts'!AE147","v":0},{"$f":"'O5 Details by Class & Accounts'!AF147","v":0},{"$f":"'O5 Details by Class & Accounts'!AG147","v":0},{"$f":"'O5 Details by Class & Accounts'!AH147","v":0},{"$f":"'O5 Details by Class & Accounts'!AI147","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ147","v":0},{"$f":"'O5 Details by Class & Accounts'!AK147","v":0},{"$f":"'O5 Details by Class & Accounts'!AL147","v":0},{"$f":"'O5 Details by Class & Accounts'!AM147","v":0},{"$f":"'O5 Details by Class & Accounts'!AN147","v":0},{"$f":"'O5 Details by Class & Accounts'!AO147","v":0},{"$f":"'O5 Details by Class & Accounts'!AP147","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ147","v":0},{"$f":"'O5 Details by Class & Accounts'!AR147","v":0},{"$f":"'O5 Details by Class & Accounts'!AS147","v":0},{"$f":"'O5 Details by Class & Accounts'!AT147","v":0},{"$f":"'O5 Details by Class & Accounts'!AU147","v":0},{"$f":"'O5 Details by Class & Accounts'!AV147","v":0},{"$f":"'O5 Details by Class & Accounts'!AW147","v":0},null,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",0,{"$f":"'O5 Details by Class & Accounts'!AD148","v":0},{"$f":"'O5 Details by Class & Accounts'!AE148","v":0},{"$f":"'O5 Details by Class & Accounts'!AF148","v":0},{"$f":"'O5 Details by Class & Accounts'!AG148","v":0},{"$f":"'O5 Details by Class & Accounts'!AH148","v":0},{"$f":"'O5 Details by Class & Accounts'!AI148","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ148","v":0},{"$f":"'O5 Details by Class & Accounts'!AK148","v":0},{"$f":"'O5 Details by Class & Accounts'!AL148","v":0},{"$f":"'O5 Details by Class & Accounts'!AM148","v":0},{"$f":"'O5 Details by Class & Accounts'!AN148","v":0},{"$f":"'O5 Details by Class & Accounts'!AO148","v":0},{"$f":"'O5 Details by Class & Accounts'!AP148","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ148","v":0},{"$f":"'O5 Details by Class & Accounts'!AR148","v":0},{"$f":"'O5 Details by Class & Accounts'!AS148","v":0},{"$f":"'O5 Details by Class & Accounts'!AT148","v":0},{"$f":"'O5 Details by Class & Accounts'!AU148","v":0},{"$f":"'O5 Details by Class & Accounts'!AV148","v":0},{"$f":"'O5 Details by Class & Accounts'!AW148","v":0},null,null,"CCA"]
[5085,"Miscellaneous Distribution Expense",824904.39999999979,{"$f":"'O5 Details by Class & Accounts'!AD149","v":726037.79964346404},{"$f":"'O5 Details by Class & Accounts'!AE149","v":61423.098207165989},{"$f":"'O5 Details by Class & Accounts'!AF149","v":9352.650836337938},{"$f":"'O5 Details by Class & Accounts'!AG149","v":0},{"$f":"'O5 Details by Class & Accounts'!AH149","v":0},{"$f":"'O5 Details by Class & Accounts'!AI149","v":329.5855735086688},{"$f":"'O5 Details by Class & Accounts'!AJ149","v":21353.7035846199},{"$f":"'O5 Details by Class & Accounts'!AK149","v":0},{"$f":"'O5 Details by Class & Accounts'!AL149","v":6300.6173984301604},{"$f":"'O5 Details by Class & Accounts'!AM149","v":106.94475647320337},{"$f":"'O5 Details by Class & Accounts'!AN149","v":0},{"$f":"'O5 Details by Class & Accounts'!AO149","v":0},{"$f":"'O5 Details by Class & Accounts'!AP149","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ149","v":0},{"$f":"'O5 Details by Class & Accounts'!AR149","v":0},{"$f":"'O5 Details by Class & Accounts'!AS149","v":0},{"$f":"'O5 Details by Class & Accounts'!AT149","v":0},{"$f":"'O5 Details by Class & Accounts'!AU149","v":0},{"$f":"'O5 Details by Class & Accounts'!AV149","v":0},{"$f":"'O5 Details by Class & Accounts'!AW149","v":0},null,null,"1815-1855"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!AD150","v":0},{"$f":"'O5 Details by Class & Accounts'!AE150","v":0},{"$f":"'O5 Details by Class & Accounts'!AF150","v":0},{"$f":"'O5 Details by Class & Accounts'!AG150","v":0},{"$f":"'O5 Details by Class & Accounts'!AH150","v":0},{"$f":"'O5 Details by Class & Accounts'!AI150","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ150","v":0},{"$f":"'O5 Details by Class & Accounts'!AK150","v":0},{"$f":"'O5 Details by Class & Accounts'!AL150","v":0},{"$f":"'O5 Details by Class & Accounts'!AM150","v":0},{"$f":"'O5 Details by Class & Accounts'!AN150","v":0},{"$f":"'O5 Details by Class & Accounts'!AO150","v":0},{"$f":"'O5 Details by Class & Accounts'!AP150","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ150","v":0},{"$f":"'O5 Details by Class & Accounts'!AR150","v":0},{"$f":"'O5 Details by Class & Accounts'!AS150","v":0},{"$f":"'O5 Details by Class & Accounts'!AT150","v":0},{"$f":"'O5 Details by Class & Accounts'!AU150","v":0},{"$f":"'O5 Details by Class & Accounts'!AV150","v":0},{"$f":"'O5 Details by Class & Accounts'!AW150","v":0},null,null,"1840 & 1845"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!AD151","v":0},{"$f":"'O5 Details by Class & Accounts'!AE151","v":0},{"$f":"'O5 Details by Class & Accounts'!AF151","v":0},{"$f":"'O5 Details by Class & Accounts'!AG151","v":0},{"$f":"'O5 Details by Class & Accounts'!AH151","v":0},{"$f":"'O5 Details by Class & Accounts'!AI151","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ151","v":0},{"$f":"'O5 Details by Class & Accounts'!AK151","v":0},{"$f":"'O5 Details by Class & Accounts'!AL151","v":0},{"$f":"'O5 Details by Class & Accounts'!AM151","v":0},{"$f":"'O5 Details by Class & Accounts'!AN151","v":0},{"$f":"'O5 Details by Class & Accounts'!AO151","v":0},{"$f":"'O5 Details by Class & Accounts'!AP151","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ151","v":0},{"$f":"'O5 Details by Class & Accounts'!AR151","v":0},{"$f":"'O5 Details by Class & Accounts'!AS151","v":0},{"$f":"'O5 Details by Class & Accounts'!AT151","v":0},{"$f":"'O5 Details by Class & Accounts'!AU151","v":0},{"$f":"'O5 Details by Class & Accounts'!AV151","v":0},{"$f":"'O5 Details by Class & Accounts'!AW151","v":0},null,null,"1830 & 1835"]
[5096,"Other Rent",0,{"$f":"'O5 Details by Class & Accounts'!AD152","v":0},{"$f":"'O5 Details by Class & Accounts'!AE152","v":0},{"$f":"'O5 Details by Class & Accounts'!AF152","v":0},{"$f":"'O5 Details by Class & Accounts'!AG152","v":0},{"$f":"'O5 Details by Class & Accounts'!AH152","v":0},{"$f":"'O5 Details by Class & Accounts'!AI152","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ152","v":0},{"$f":"'O5 Details by Class & Accounts'!AK152","v":0},{"$f":"'O5 Details by Class & Accounts'!AL152","v":0},{"$f":"'O5 Details by Class & Accounts'!AM152","v":0},{"$f":"'O5 Details by Class & Accounts'!AN152","v":0},{"$f":"'O5 Details by Class & Accounts'!AO152","v":0},{"$f":"'O5 Details by Class & Accounts'!AP152","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ152","v":0},{"$f":"'O5 Details by Class & Accounts'!AR152","v":0},{"$f":"'O5 Details by Class & Accounts'!AS152","v":0},{"$f":"'O5 Details by Class & Accounts'!AT152","v":0},{"$f":"'O5 Details by Class & Accounts'!AU152","v":0},{"$f":"'O5 Details by Class & Accounts'!AV152","v":0},{"$f":"'O5 Details by Class & Accounts'!AW152","v":0},null,null,"O&M"]
[5105,"Maintenance Supervision and Engineering",230453.99999999997,{"$f":"'O5 Details by Class & Accounts'!AD153","v":202833.58299341702},{"$f":"'O5 Details by Class & Accounts'!AE153","v":17159.805032236742},{"$f":"'O5 Details by Class & Accounts'!AF153","v":2612.8552543027081},{"$f":"'O5 Details by Class & Accounts'!AG153","v":0},{"$f":"'O5 Details by Class & Accounts'!AH153","v":0},{"$f":"'O5 Details by Class & Accounts'!AI153","v":92.076504571156079},{"$f":"'O5 Details by Class & Accounts'!AJ153","v":5965.5960204479379},{"$f":"'O5 Details by Class & Accounts'!AK153","v":0},{"$f":"'O5 Details by Class & Accounts'!AL153","v":1760.2069790606331},{"$f":"'O5 Details by Class & Accounts'!AM153","v":29.877215963783936},{"$f":"'O5 Details by Class & Accounts'!AN153","v":0},{"$f":"'O5 Details by Class & Accounts'!AO153","v":0},{"$f":"'O5 Details by Class & Accounts'!AP153","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ153","v":0},{"$f":"'O5 Details by Class & Accounts'!AR153","v":0},{"$f":"'O5 Details by Class & Accounts'!AS153","v":0},{"$f":"'O5 Details by Class & Accounts'!AT153","v":0},{"$f":"'O5 Details by Class & Accounts'!AU153","v":0},{"$f":"'O5 Details by Class & Accounts'!AV153","v":0},{"$f":"'O5 Details by Class & Accounts'!AW153","v":0},null,null,"1815-1855"]
[5120,"Maintenance of Poles, Towers and Fixtures",98363.599999999977,{"$f":"'O5 Details by Class & Accounts'!AD157","v":83504.687224847337},{"$f":"'O5 Details by Class & Accounts'!AE157","v":9474.8200016105766},{"$f":"'O5 Details by Class & Accounts'!AF157","v":1168.0428118937486},{"$f":"'O5 Details by Class & Accounts'!AG157","v":0},{"$f":"'O5 Details by Class & Accounts'!AH157","v":0},{"$f":"'O5 Details by Class & Accounts'!AI157","v":1.3373585644271353},{"$f":"'O5 Details by Class & Accounts'!AJ157","v":3254.8155445405318},{"$f":"'O5 Details by Class & Accounts'!AK157","v":0},{"$f":"'O5 Details by Class & Accounts'!AL157","v":959.89705854336898},{"$f":"'O5 Details by Class & Accounts'!AM157","v":0},{"$f":"'O5 Details by Class & Accounts'!AN157","v":0},{"$f":"'O5 Details by Class & Accounts'!AO157","v":0},{"$f":"'O5 Details by Class & Accounts'!AP157","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ157","v":0},{"$f":"'O5 Details by Class & Accounts'!AR157","v":0},{"$f":"'O5 Details by Class & Accounts'!AS157","v":0},{"$f":"'O5 Details by Class & Accounts'!AT157","v":0},{"$f":"'O5 Details by Class & Accounts'!AU157","v":0},{"$f":"'O5 Details by Class & Accounts'!AV157","v":0},{"$f":"'O5 Details by Class & Accounts'!AW157","v":0},null,null,1830]
[5125,"Maintenance of Overhead Conductors and Devices",49355.600000000006,{"$f":"'O5 Details by Class & Accounts'!AD158","v":41899.889194729316},{"$f":"'O5 Details by Class & Accounts'!AE158","v":4754.1511908011807},{"$f":"'O5 Details by Class & Accounts'!AF158","v":586.08523688339073},{"$f":"'O5 Details by Class & Accounts'!AG158","v":0},{"$f":"'O5 Details by Class & Accounts'!AH158","v":0},{"$f":"'O5 Details by Class & Accounts'!AI158","v":0.67104227948590656},{"$f":"'O5 Details by Class & Accounts'!AJ158","v":1633.1587506976632},{"$f":"'O5 Details by Class & Accounts'!AK158","v":0},{"$f":"'O5 Details by Class & Accounts'!AL158","v":481.64458460897225},{"$f":"'O5 Details by Class & Accounts'!AM158","v":0},{"$f":"'O5 Details by Class & Accounts'!AN158","v":0},{"$f":"'O5 Details by Class & Accounts'!AO158","v":0},{"$f":"'O5 Details by Class & Accounts'!AP158","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ158","v":0},{"$f":"'O5 Details by Class & Accounts'!AR158","v":0},{"$f":"'O5 Details by Class & Accounts'!AS158","v":0},{"$f":"'O5 Details by Class & Accounts'!AT158","v":0},{"$f":"'O5 Details by Class & Accounts'!AU158","v":0},{"$f":"'O5 Details by Class & Accounts'!AV158","v":0},{"$f":"'O5 Details by Class & Accounts'!AW158","v":0},null,null,1835]
[5130,"Maintenance of Overhead Services",43828,{"$f":"'O5 Details by Class & Accounts'!AD159","v":43828},{"$f":"'O5 Details by Class & Accounts'!AE159","v":0},{"$f":"'O5 Details by Class & Accounts'!AF159","v":0},{"$f":"'O5 Details by Class & Accounts'!AG159","v":0},{"$f":"'O5 Details by Class & Accounts'!AH159","v":0},{"$f":"'O5 Details by Class & Accounts'!AI159","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ159","v":0},{"$f":"'O5 Details by Class & Accounts'!AK159","v":0},{"$f":"'O5 Details by Class & Accounts'!AL159","v":0},{"$f":"'O5 Details by Class & Accounts'!AM159","v":0},{"$f":"'O5 Details by Class & Accounts'!AN159","v":0},{"$f":"'O5 Details by Class & Accounts'!AO159","v":0},{"$f":"'O5 Details by Class & Accounts'!AP159","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ159","v":0},{"$f":"'O5 Details by Class & Accounts'!AR159","v":0},{"$f":"'O5 Details by Class & Accounts'!AS159","v":0},{"$f":"'O5 Details by Class & Accounts'!AT159","v":0},{"$f":"'O5 Details by Class & Accounts'!AU159","v":0},{"$f":"'O5 Details by Class & Accounts'!AV159","v":0},{"$f":"'O5 Details by Class & Accounts'!AW159","v":0},null,null,1855]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",118007.99999999999,{"$f":"'O5 Details by Class & Accounts'!AD160","v":100181.58271992674},{"$f":"'O5 Details by Class & Accounts'!AE160","v":11367.056093413225},{"$f":"'O5 Details by Class & Accounts'!AF160","v":1401.3150814524629},{"$f":"'O5 Details by Class & Accounts'!AG160","v":0},{"$f":"'O5 Details by Class & Accounts'!AH160","v":0},{"$f":"'O5 Details by Class & Accounts'!AI160","v":1.6044452365602457},{"$f":"'O5 Details by Class & Accounts'!AJ160","v":3904.8415550075347},{"$f":"'O5 Details by Class & Accounts'!AK160","v":0},{"$f":"'O5 Details by Class & Accounts'!AL160","v":1151.6001049634813},{"$f":"'O5 Details by Class & Accounts'!AM160","v":0},{"$f":"'O5 Details by Class & Accounts'!AN160","v":0},{"$f":"'O5 Details by Class & Accounts'!AO160","v":0},{"$f":"'O5 Details by Class & Accounts'!AP160","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ160","v":0},{"$f":"'O5 Details by Class & Accounts'!AR160","v":0},{"$f":"'O5 Details by Class & Accounts'!AS160","v":0},{"$f":"'O5 Details by Class & Accounts'!AT160","v":0},{"$f":"'O5 Details by Class & Accounts'!AU160","v":0},{"$f":"'O5 Details by Class & Accounts'!AV160","v":0},{"$f":"'O5 Details by Class & Accounts'!AW160","v":0},null,null,"1830 & 1835"]
[5145,"Maintenance of Underground Conduit",0,{"$f":"'O5 Details by Class & Accounts'!AD161","v":0},{"$f":"'O5 Details by Class & Accounts'!AE161","v":0},{"$f":"'O5 Details by Class & Accounts'!AF161","v":0},{"$f":"'O5 Details by Class & Accounts'!AG161","v":0},{"$f":"'O5 Details by Class & Accounts'!AH161","v":0},{"$f":"'O5 Details by Class & Accounts'!AI161","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ161","v":0},{"$f":"'O5 Details by Class & Accounts'!AK161","v":0},{"$f":"'O5 Details by Class & Accounts'!AL161","v":0},{"$f":"'O5 Details by Class & Accounts'!AM161","v":0},{"$f":"'O5 Details by Class & Accounts'!AN161","v":0},{"$f":"'O5 Details by Class & Accounts'!AO161","v":0},{"$f":"'O5 Details by Class & Accounts'!AP161","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ161","v":0},{"$f":"'O5 Details by Class & Accounts'!AR161","v":0},{"$f":"'O5 Details by Class & Accounts'!AS161","v":0},{"$f":"'O5 Details by Class & Accounts'!AT161","v":0},{"$f":"'O5 Details by Class & Accounts'!AU161","v":0},{"$f":"'O5 Details by Class & Accounts'!AV161","v":0},{"$f":"'O5 Details by Class & Accounts'!AW161","v":0},null,null,1840]
[5150,"Maintenance of Underground Conductors and Devices",866.80000000000007,{"$f":"'O5 Details by Class & Accounts'!AD162","v":736.27786206837629},{"$f":"'O5 Details by Class & Accounts'!AE162","v":82.846380981335841},{"$f":"'O5 Details by Class & Accounts'!AF162","v":10.200356088315431},{"$f":"'O5 Details by Class & Accounts'!AG162","v":0},{"$f":"'O5 Details by Class & Accounts'!AH162","v":0},{"$f":"'O5 Details by Class & Accounts'!AI162","v":7.9064427240796709E-3},{"$f":"'O5 Details by Class & Accounts'!AJ162","v":28.934305784343312},{"$f":"'O5 Details by Class & Accounts'!AK162","v":0},{"$f":"'O5 Details by Class & Accounts'!AL162","v":8.5331886349050432},{"$f":"'O5 Details by Class & Accounts'!AM162","v":0},{"$f":"'O5 Details by Class & Accounts'!AN162","v":0},{"$f":"'O5 Details by Class & Accounts'!AO162","v":0},{"$f":"'O5 Details by Class & Accounts'!AP162","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ162","v":0},{"$f":"'O5 Details by Class & Accounts'!AR162","v":0},{"$f":"'O5 Details by Class & Accounts'!AS162","v":0},{"$f":"'O5 Details by Class & Accounts'!AT162","v":0},{"$f":"'O5 Details by Class & Accounts'!AU162","v":0},{"$f":"'O5 Details by Class & Accounts'!AV162","v":0},{"$f":"'O5 Details by Class & Accounts'!AW162","v":0},null,null,1845]
[5155,"Maintenance of Underground Services",199468,{"$f":"'O5 Details by Class & Accounts'!AD163","v":199468},{"$f":"'O5 Details by Class & Accounts'!AE163","v":0},{"$f":"'O5 Details by Class & Accounts'!AF163","v":0},{"$f":"'O5 Details by Class & Accounts'!AG163","v":0},{"$f":"'O5 Details by Class & Accounts'!AH163","v":0},{"$f":"'O5 Details by Class & Accounts'!AI163","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ163","v":0},{"$f":"'O5 Details by Class & Accounts'!AK163","v":0},{"$f":"'O5 Details by Class & Accounts'!AL163","v":0},{"$f":"'O5 Details by Class & Accounts'!AM163","v":0},{"$f":"'O5 Details by Class & Accounts'!AN163","v":0},{"$f":"'O5 Details by Class & Accounts'!AO163","v":0},{"$f":"'O5 Details by Class & Accounts'!AP163","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ163","v":0},{"$f":"'O5 Details by Class & Accounts'!AR163","v":0},{"$f":"'O5 Details by Class & Accounts'!AS163","v":0},{"$f":"'O5 Details by Class & Accounts'!AT163","v":0},{"$f":"'O5 Details by Class & Accounts'!AU163","v":0},{"$f":"'O5 Details by Class & Accounts'!AV163","v":0},{"$f":"'O5 Details by Class & Accounts'!AW163","v":0},null,null,1855]
[5160,"Maintenance of Line Transformers",29830.399999999994,{"$f":"'O5 Details by Class & Accounts'!AD164","v":25461.702517068967},{"$f":"'O5 Details by Class & Accounts'!AE164","v":2801.1850655838875},{"$f":"'O5 Details by Class & Accounts'!AF164","v":238.67322378031966},{"$f":"'O5 Details by Class & Accounts'!AG164","v":0},{"$f":"'O5 Details by Class & Accounts'!AH164","v":0},{"$f":"'O5 Details by Class & Accounts'!AI164","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ164","v":1026.1972453949327},{"$f":"'O5 Details by Class & Accounts'!AK164","v":0},{"$f":"'O5 Details by Class & Accounts'!AL164","v":302.64194817189184},{"$f":"'O5 Details by Class & Accounts'!AM164","v":0},{"$f":"'O5 Details by Class & Accounts'!AN164","v":0},{"$f":"'O5 Details by Class & Accounts'!AO164","v":0},{"$f":"'O5 Details by Class & Accounts'!AP164","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ164","v":0},{"$f":"'O5 Details by Class & Accounts'!AR164","v":0},{"$f":"'O5 Details by Class & Accounts'!AS164","v":0},{"$f":"'O5 Details by Class & Accounts'!AT164","v":0},{"$f":"'O5 Details by Class & Accounts'!AU164","v":0},{"$f":"'O5 Details by Class & Accounts'!AV164","v":0},{"$f":"'O5 Details by Class & Accounts'!AW164","v":0},null,null,1850]
[5175,"Maintenance of Meters",0,{"$f":"'O5 Details by Class & Accounts'!AD165","v":0},{"$f":"'O5 Details by Class & Accounts'!AE165","v":0},{"$f":"'O5 Details by Class & Accounts'!AF165","v":0},{"$f":"'O5 Details by Class & Accounts'!AG165","v":0},{"$f":"'O5 Details by Class & Accounts'!AH165","v":0},{"$f":"'O5 Details by Class & Accounts'!AI165","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ165","v":0},{"$f":"'O5 Details by Class & Accounts'!AK165","v":0},{"$f":"'O5 Details by Class & Accounts'!AL165","v":0},{"$f":"'O5 Details by Class & Accounts'!AM165","v":0},{"$f":"'O5 Details by Class & Accounts'!AN165","v":0},{"$f":"'O5 Details by Class & Accounts'!AO165","v":0},{"$f":"'O5 Details by Class & Accounts'!AP165","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ165","v":0},{"$f":"'O5 Details by Class & Accounts'!AR165","v":0},{"$f":"'O5 Details by Class & Accounts'!AS165","v":0},{"$f":"'O5 Details by Class & Accounts'!AT165","v":0},{"$f":"'O5 Details by Class & Accounts'!AU165","v":0},{"$f":"'O5 Details by Class & Accounts'!AV165","v":0},{"$f":"'O5 Details by Class & Accounts'!AW165","v":0},null,null,1860]
[]
[null,"Sub-total",2990586.2,{"$f":"+SUM(D184:D208)","v":2507363.1921739071},{"$f":"+SUM(E184:E208)","v":267839.90900405811},126542.59345916272,0,0,3163.149522392644,65994.464472493957,0,19468.960887208872,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Billing and Collection"]
[5305,"Supervision",{"$f":"SUM(D213:W213)","v":60653.999999999993},{"$f":"'O5 Details by Class & Accounts'!AD166","v":52704.13104781157},{"$f":"'O5 Details by Class & Accounts'!AE166","v":6574.12549398798},{"$f":"'O5 Details by Class & Accounts'!AF166","v":1336.2289889110439},{"$f":"'O5 Details by Class & Accounts'!AG166","v":0},{"$f":"'O5 Details by Class & Accounts'!AH166","v":0},{"$f":"'O5 Details by Class & Accounts'!AI166","v":1.5884461765956395},{"$f":"'O5 Details by Class & Accounts'!AJ166","v":12.699017885569443},{"$f":"'O5 Details by Class & Accounts'!AK166","v":0},{"$f":"'O5 Details by Class & Accounts'!AL166","v":23.64497269602661},{"$f":"'O5 Details by Class & Accounts'!AM166","v":1.5820325311988868},{"$f":"'O5 Details by Class & Accounts'!AN166","v":0},{"$f":"'O5 Details by Class & Accounts'!AO166","v":0},{"$f":"'O5 Details by Class & Accounts'!AP166","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ166","v":0},{"$f":"'O5 Details by Class & Accounts'!AR166","v":0},{"$f":"'O5 Details by Class & Accounts'!AS166","v":0},{"$f":"'O5 Details by Class & Accounts'!AT166","v":0},{"$f":"'O5 Details by Class & Accounts'!AU166","v":0},{"$f":"'O5 Details by Class & Accounts'!AV166","v":0},{"$f":"'O5 Details by Class & Accounts'!AW166","v":0},null,null,"CWNB"]
[5310,"Meter Reading Expense",347804.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD167","v":237897.70691284747},{"$f":"'O5 Details by Class & Accounts'!AE167","v":27174.523584487513},{"$f":"'O5 Details by Class & Accounts'!AF167","v":82289.928988711865},{"$f":"'O5 Details by Class & Accounts'!AG167","v":0},{"$f":"'O5 Details by Class & Accounts'!AH167","v":0},{"$f":"'O5 Details by Class & Accounts'!AI167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!AJ167","v":0},{"$f":"'O5 Details by Class & Accounts'!AK167","v":0},{"$f":"'O5 Details by Class & Accounts'!AL167","v":0},{"$f":"'O5 Details by Class & Accounts'!AM167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!AN167","v":0},{"$f":"'O5 Details by Class & Accounts'!AO167","v":0},{"$f":"'O5 Details by Class & Accounts'!AP167","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ167","v":0},{"$f":"'O5 Details by Class & Accounts'!AR167","v":0},{"$f":"'O5 Details by Class & Accounts'!AS167","v":0},{"$f":"'O5 Details by Class & Accounts'!AT167","v":0},{"$f":"'O5 Details by Class & Accounts'!AU167","v":0},{"$f":"'O5 Details by Class & Accounts'!AV167","v":0},{"$f":"'O5 Details by Class & Accounts'!AW167","v":0},null,null,"CWMR"]
[5315,"Customer Billing",1730520.9999999991,{"$f":"'O5 Details by Class & Accounts'!AD168","v":1503703.0626997382},{"$f":"'O5 Details by Class & Accounts'!AE168","v":187566.56154551345},{"$f":"'O5 Details by Class & Accounts'!AF168","v":38123.987307009076},{"$f":"'O5 Details by Class & Accounts'!AG168","v":0},{"$f":"'O5 Details by Class & Accounts'!AH168","v":0},{"$f":"'O5 Details by Class & Accounts'!AI168","v":45.320003066054383},{"$f":"'O5 Details by Class & Accounts'!AJ168","v":362.31604066266891},{"$f":"'O5 Details by Class & Accounts'!AK168","v":0},{"$f":"'O5 Details by Class & Accounts'!AL168","v":674.61538884328593},{"$f":"'O5 Details by Class & Accounts'!AM168","v":45.137015166729789},{"$f":"'O5 Details by Class & Accounts'!AN168","v":0},{"$f":"'O5 Details by Class & Accounts'!AO168","v":0},{"$f":"'O5 Details by Class & Accounts'!AP168","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ168","v":0},{"$f":"'O5 Details by Class & Accounts'!AR168","v":0},{"$f":"'O5 Details by Class & Accounts'!AS168","v":0},{"$f":"'O5 Details by Class & Accounts'!AT168","v":0},{"$f":"'O5 Details by Class & Accounts'!AU168","v":0},{"$f":"'O5 Details by Class & Accounts'!AV168","v":0},{"$f":"'O5 Details by Class & Accounts'!AW168","v":0},null,null,"CWNB"]
[5320,"Collecting",795610.99999999977,{"$f":"'O5 Details by Class & Accounts'!AD169","v":691330.93294886418},{"$f":"'O5 Details by Class & Accounts'!AE169","v":86234.156995371624},{"$f":"'O5 Details by Class & Accounts'!AF169","v":17527.590630403673},{"$f":"'O5 Details by Class & Accounts'!AG169","v":0},{"$f":"'O5 Details by Class & Accounts'!AH169","v":0},{"$f":"'O5 Details by Class & Accounts'!AI169","v":20.83597538509304},{"$f":"'O5 Details by Class & Accounts'!AJ169","v":166.57563093869803},{"$f":"'O5 Details by Class & Accounts'!AK169","v":0},{"$f":"'O5 Details by Class & Accounts'!AL169","v":310.15597275791254},{"$f":"'O5 Details by Class & Accounts'!AM169","v":20.75184627855834},{"$f":"'O5 Details by Class & Accounts'!AN169","v":0},{"$f":"'O5 Details by Class & Accounts'!AO169","v":0},{"$f":"'O5 Details by Class & Accounts'!AP169","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ169","v":0},{"$f":"'O5 Details by Class & Accounts'!AR169","v":0},{"$f":"'O5 Details by Class & Accounts'!AS169","v":0},{"$f":"'O5 Details by Class & Accounts'!AT169","v":0},{"$f":"'O5 Details by Class & Accounts'!AU169","v":0},{"$f":"'O5 Details by Class & Accounts'!AV169","v":0},{"$f":"'O5 Details by Class & Accounts'!AW169","v":0},null,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",0,{"$f":"'O5 Details by Class & Accounts'!AD170","v":0},{"$f":"'O5 Details by Class & Accounts'!AE170","v":0},{"$f":"'O5 Details by Class & Accounts'!AF170","v":0},{"$f":"'O5 Details by Class & Accounts'!AG170","v":0},{"$f":"'O5 Details by Class & Accounts'!AH170","v":0},{"$f":"'O5 Details by Class & Accounts'!AI170","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ170","v":0},{"$f":"'O5 Details by Class & Accounts'!AK170","v":0},{"$f":"'O5 Details by Class & Accounts'!AL170","v":0},{"$f":"'O5 Details by Class & Accounts'!AM170","v":0},{"$f":"'O5 Details by Class & Accounts'!AN170","v":0},{"$f":"'O5 Details by Class & Accounts'!AO170","v":0},{"$f":"'O5 Details by Class & Accounts'!AP170","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ170","v":0},{"$f":"'O5 Details by Class & Accounts'!AR170","v":0},{"$f":"'O5 Details by Class & Accounts'!AS170","v":0},{"$f":"'O5 Details by Class & Accounts'!AT170","v":0},{"$f":"'O5 Details by Class & Accounts'!AU170","v":0},{"$f":"'O5 Details by Class & Accounts'!AV170","v":0},{"$f":"'O5 Details by Class & Accounts'!AW170","v":0},null,null,"CWNB"]
[5330,"Collection Charges",-123859.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD171","v":-107625.77359418901},{"$f":"'O5 Details by Class & Accounts'!AE171","v":-13424.855470131421},{"$f":"'O5 Details by Class & Accounts'!AF171","v":-2728.679436913013},{"$f":"'O5 Details by Class & Accounts'!AG171","v":0},{"$f":"'O5 Details by Class & Accounts'!AH171","v":0},{"$f":"'O5 Details by Class & Accounts'!AI171","v":-3.2437257795551142},{"$f":"'O5 Details by Class & Accounts'!AJ171","v":-25.932343378946669},{"$f":"'O5 Details by Class & Accounts'!AK171","v":0},{"$f":"'O5 Details by Class & Accounts'!AL171","v":-48.284800971574107},{"$f":"'O5 Details by Class & Accounts'!AM171","v":-3.2306286364344334},{"$f":"'O5 Details by Class & Accounts'!AN171","v":0},{"$f":"'O5 Details by Class & Accounts'!AO171","v":0},{"$f":"'O5 Details by Class & Accounts'!AP171","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ171","v":0},{"$f":"'O5 Details by Class & Accounts'!AR171","v":0},{"$f":"'O5 Details by Class & Accounts'!AS171","v":0},{"$f":"'O5 Details by Class & Accounts'!AT171","v":0},{"$f":"'O5 Details by Class & Accounts'!AU171","v":0},{"$f":"'O5 Details by Class & Accounts'!AV171","v":0},{"$f":"'O5 Details by Class & Accounts'!AW171","v":0},null,null,"CWNB"]
[5335,"Bad Debt Expense",92000,{"$f":"'O5 Details by Class & Accounts'!AD172","v":24986.705234593159},{"$f":"'O5 Details by Class & Accounts'!AE172","v":8230.8898084081702},{"$f":"'O5 Details by Class & Accounts'!AF172","v":58782.404956998667},{"$f":"'O5 Details by Class & Accounts'!AG172","v":0},{"$f":"'O5 Details by Class & Accounts'!AH172","v":0},{"$f":"'O5 Details by Class & Accounts'!AI172","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ172","v":0},{"$f":"'O5 Details by Class & Accounts'!AK172","v":0},{"$f":"'O5 Details by Class & Accounts'!AL172","v":0},{"$f":"'O5 Details by Class & Accounts'!AM172","v":0},{"$f":"'O5 Details by Class & Accounts'!AN172","v":0},{"$f":"'O5 Details by Class & Accounts'!AO172","v":0},{"$f":"'O5 Details by Class & Accounts'!AP172","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ172","v":0},{"$f":"'O5 Details by Class & Accounts'!AR172","v":0},{"$f":"'O5 Details by Class & Accounts'!AS172","v":0},{"$f":"'O5 Details by Class & Accounts'!AT172","v":0},{"$f":"'O5 Details by Class & Accounts'!AU172","v":0},{"$f":"'O5 Details by Class & Accounts'!AV172","v":0},{"$f":"'O5 Details by Class & Accounts'!AW172","v":0},null,null,"BDHA"]
[5340,"Miscellaneous Customer Accounts Expenses",0,{"$f":"'O5 Details by Class & Accounts'!AD173","v":0},{"$f":"'O5 Details by Class & Accounts'!AE173","v":0},{"$f":"'O5 Details by Class & Accounts'!AF173","v":0},{"$f":"'O5 Details by Class & Accounts'!AG173","v":0},{"$f":"'O5 Details by Class & Accounts'!AH173","v":0},{"$f":"'O5 Details by Class & Accounts'!AI173","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ173","v":0},{"$f":"'O5 Details by Class & Accounts'!AK173","v":0},{"$f":"'O5 Details by Class & Accounts'!AL173","v":0},{"$f":"'O5 Details by Class & Accounts'!AM173","v":0},{"$f":"'O5 Details by Class & Accounts'!AN173","v":0},{"$f":"'O5 Details by Class & Accounts'!AO173","v":0},{"$f":"'O5 Details by Class & Accounts'!AP173","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ173","v":0},{"$f":"'O5 Details by Class & Accounts'!AR173","v":0},{"$f":"'O5 Details by Class & Accounts'!AS173","v":0},{"$f":"'O5 Details by Class & Accounts'!AT173","v":0},{"$f":"'O5 Details by Class & Accounts'!AU173","v":0},{"$f":"'O5 Details by Class & Accounts'!AV173","v":0},{"$f":"'O5 Details by Class & Accounts'!AW173","v":0},null,null,"CWNB"]
[]
[null,"Sub-total",{"$f":"+SUM(C213:C221)","v":2902730.9999999991},{"$f":"+SUM(D213:D221)","v":2402996.7652496658},{"$f":"+SUM(E213:E221)","v":302355.40195763728},195331.46143512131,0,0,285.9209558247739,515.6583461079897,0,960.13153332565093,285.66052231663849,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sub Total Operating, Maintenance and Biling",{"$f":"C210+C222","v":5893317.1999999993},{"$f":"D210+D222","v":4910359.9574235734},{"$f":"E210+E222","v":570195.31096169539},321874.054894284,0,0,3449.070478217418,66510.122818601943,0,20429.092420534522,499.59100309282712,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization Expense - Customer Related ",{"$f":"SUM(D226:W226)","v":2581075.1481528189},{"$f":"IF(ISERROR('O7 Amortization'!AB369+'O7 Amortization'!AB441+'O7 Amortization'!AB514+'O7 Amortization'!AB587), \"-\", 'O7 Amortization'!AB369+'O7 Amortization'!AB441+'O7 Amortization'!AB514+'O7 Amortization'!AB587)","v":1964677.4610769057},{"$f":"IF(ISERROR('O7 Amortization'!AC369+'O7 Amortization'!AC441+'O7 Amortization'!AC514+'O7 Amortization'!AC587), \"-\", 'O7 Amortization'!AC369+'O7 Amortization'!AC441+'O7 Amortization'!AC514+'O7 Amortization'!AC587)","v":307331.9033970263},{"$f":"IF(ISERROR('O7 Amortization'!AD369+'O7 Amortization'!AD441+'O7 Amortization'!AD514+'O7 Amortization'!AD587), \"-\", 'O7 Amortization'!AD369+'O7 Amortization'!AD441+'O7 Amortization'!AD514+'O7 Amortization'!AD587)","v":239168.32873726788},{"$f":"IF(ISERROR('O7 Amortization'!AE369+'O7 Amortization'!AE441+'O7 Amortization'!AE514+'O7 Amortization'!AE587), \"-\", 'O7 Amortization'!AE369+'O7 Amortization'!AE441+'O7 Amortization'!AE514+'O7 Amortization'!AE587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AF369+'O7 Amortization'!AF441+'O7 Amortization'!AF514+'O7 Amortization'!AF587), \"-\", 'O7 Amortization'!AF369+'O7 Amortization'!AF441+'O7 Amortization'!AF514+'O7 Amortization'!AF587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AG369+'O7 Amortization'!AG441+'O7 Amortization'!AG514+'O7 Amortization'!AG587), \"-\", 'O7 Amortization'!AG369+'O7 Amortization'!AG441+'O7 Amortization'!AG514+'O7 Amortization'!AG587)","v":6609.009077597927},{"$f":"IF(ISERROR('O7 Amortization'!AH369+'O7 Amortization'!AH441+'O7 Amortization'!AH514+'O7 Amortization'!AH587), \"-\", 'O7 Amortization'!AH369+'O7 Amortization'!AH441+'O7 Amortization'!AH514+'O7 Amortization'!AH587)","v":48549.617007138484},{"$f":"IF(ISERROR('O7 Amortization'!AI369+'O7 Amortization'!AI441+'O7 Amortization'!AI514+'O7 Amortization'!AI587), \"-\", 'O7 Amortization'!AI369+'O7 Amortization'!AI441+'O7 Amortization'!AI514+'O7 Amortization'!AI587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AJ369+'O7 Amortization'!AJ441+'O7 Amortization'!AJ514+'O7 Amortization'!AJ587), \"-\", 'O7 Amortization'!AJ369+'O7 Amortization'!AJ441+'O7 Amortization'!AJ514+'O7 Amortization'!AJ587)","v":14329.796411849538},{"$f":"IF(ISERROR('O7 Amortization'!AK369+'O7 Amortization'!AK441+'O7 Amortization'!AK514+'O7 Amortization'!AK587), \"-\", 'O7 Amortization'!AK369+'O7 Amortization'!AK441+'O7 Amortization'!AK514+'O7 Amortization'!AK587)","v":409.03244503312129},{"$f":"IF(ISERROR('O7 Amortization'!AL369+'O7 Amortization'!AL441+'O7 Amortization'!AL514+'O7 Amortization'!AL587), \"-\", 'O7 Amortization'!AL369+'O7 Amortization'!AL441+'O7 Amortization'!AL514+'O7 Amortization'!AL587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AM369+'O7 Amortization'!AM441+'O7 Amortization'!AM514+'O7 Amortization'!AM587), \"-\", 'O7 Amortization'!AM369+'O7 Amortization'!AM441+'O7 Amortization'!AM514+'O7 Amortization'!AM587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AN369+'O7 Amortization'!AN441+'O7 Amortization'!AN514+'O7 Amortization'!AN587), \"-\", 'O7 Amortization'!AN369+'O7 Amortization'!AN441+'O7 Amortization'!AN514+'O7 Amortization'!AN587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AO369+'O7 Amortization'!AO441+'O7 Amortization'!AO514+'O7 Amortization'!AO587), \"-\", 'O7 Amortization'!AO369+'O7 Amortization'!AO441+'O7 Amortization'!AO514+'O7 Amortization'!AO587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AP369+'O7 Amortization'!AP441+'O7 Amortization'!AP514+'O7 Amortization'!AP587), \"-\", 'O7 Amortization'!AP369+'O7 Amortization'!AP441+'O7 Amortization'!AP514+'O7 Amortization'!AP587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AQ369+'O7 Amortization'!AQ441+'O7 Amortization'!AQ514+'O7 Amortization'!AQ587), \"-\", 'O7 Amortization'!AQ369+'O7 Amortization'!AQ441+'O7 Amortization'!AQ514+'O7 Amortization'!AQ587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AR369+'O7 Amortization'!AR441+'O7 Amortization'!AR514+'O7 Amortization'!AR587), \"-\", 'O7 Amortization'!AR369+'O7 Amortization'!AR441+'O7 Amortization'!AR514+'O7 Amortization'!AR587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AS369+'O7 Amortization'!AS441+'O7 Amortization'!AS514+'O7 Amortization'!AS587), \"-\", 'O7 Amortization'!AS369+'O7 Amortization'!AS441+'O7 Amortization'!AS514+'O7 Amortization'!AS587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AT369+'O7 Amortization'!AT441+'O7 Amortization'!AT514+'O7 Amortization'!AT587), \"-\", 'O7 Amortization'!AT369+'O7 Amortization'!AT441+'O7 Amortization'!AT514+'O7 Amortization'!AT587)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!AU369+'O7 Amortization'!AU441+'O7 Amortization'!AU514+'O7 Amortization'!AU587), \"-\", 'O7 Amortization'!AU369+'O7 Amortization'!AU441+'O7 Amortization'!AU514+'O7 Amortization'!AU587)","v":0}]
[null,"Amortization Expense - General Plant assigned to Meters",469762.01219347247,{"$f":"IF(ISERROR(D171/(D28+D32)*D30),0,(D171/(D28+D32)*D30))","v":393739.18869634235},42602.526386269528,18355.891971520286,0,0,355.8754507205665,11378.85358313164,0,3329.6761054881499,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General ",2187042.8183694733,{"$f":"IF(ISERROR(D224/D36*D34),0,D224/D36*D34)","v":1804546.6534842167},219124.7027598843,127458.77356615741,0,0,1386.9258122275396,26283.11061411984,0,8066.41257401653,176.23955885091755,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated PILs ",283061.36508559593,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D171/(D28+D32)),0,('O4 Summary by Class & Accounts'!E209*D171/(D28+D32)))","v":235570.44923671163},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E171/(E28+E32)),0,('O4 Summary by Class & Accounts'!F209*E171/(E28+E32)))","v":26790.559297690408},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F171/(F28+F32)),0,('O4 Summary by Class & Accounts'!G209*F171/(F28+F32)))","v":11641.219524876913},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G171/(G28+G32)),0,('O4 Summary by Class & Accounts'!H209*G171/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H171/(H28+H32)),0,('O4 Summary by Class & Accounts'!I209*H171/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I171/(I28+I32)),0,('O4 Summary by Class & Accounts'!J209*I171/(I28+I32)))","v":237.39900750441802},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J171/(J28+J32)),0,('O4 Summary by Class & Accounts'!K209*J171/(J28+J32)))","v":6812.5950064747158},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K171/(K28+K32)),0,('O4 Summary by Class & Accounts'!L209*K171/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L171/(L28+L32)),0,('O4 Summary by Class & Accounts'!M209*L171/(L28+L32)))","v":2009.14301233788},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M171/(M28+M32)),0,('O4 Summary by Class & Accounts'!N209*M171/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N171/(N28+N32)),0,('O4 Summary by Class & Accounts'!O209*N171/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O171/(O28+O32)),0,('O4 Summary by Class & Accounts'!P209*O171/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P171/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q209*P171/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q171/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R209*Q171/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R171/(R28+R32)),0,('O4 Summary by Class & Accounts'!S209*R171/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S171/(S28+S32)),0,('O4 Summary by Class & Accounts'!T209*S171/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T171/(T28+T32)),0,('O4 Summary by Class & Accounts'!U209*T171/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U171/(U28+U32)),0,('O4 Summary by Class & Accounts'!V209*U171/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V171/(V28+V32)),0,('O4 Summary by Class & Accounts'!W209*V171/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W171/(W28+W32)),0,('O4 Summary by Class & Accounts'!X209*W171/(W28+W32)))","v":0}]
[null,"Allocated Debt Return ",1879518.6599259186,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D171/(D28+D32)),0,('O4 Summary by Class & Accounts'!E207*D171/(D28+D32)))","v":1564180.4558302874},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E171/(E28+E32)),0,('O4 Summary by Class & Accounts'!F207*E171/(E28+E32)))","v":177888.48045240794},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F171/(F28+F32)),0,('O4 Summary by Class & Accounts'!G207*F171/(F28+F32)))","v":77297.335560731692},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G171/(G28+G32)),0,('O4 Summary by Class & Accounts'!H207*G171/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H171/(H28+H32)),0,('O4 Summary by Class & Accounts'!I207*H171/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I171/(I28+I32)),0,('O4 Summary by Class & Accounts'!J207*I171/(I28+I32)))","v":1576.3220258530164},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J171/(J28+J32)),0,('O4 Summary by Class & Accounts'!K207*J171/(J28+J32)))","v":45235.418946401936},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K171/(K28+K32)),0,('O4 Summary by Class & Accounts'!L207*K171/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L171/(L28+L32)),0,('O4 Summary by Class & Accounts'!M207*L171/(L28+L32)))","v":13340.647110236718},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M171/(M28+M32)),0,('O4 Summary by Class & Accounts'!N207*M171/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N171/(N28+N32)),0,('O4 Summary by Class & Accounts'!O207*N171/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O171/(O28+O32)),0,('O4 Summary by Class & Accounts'!P207*O171/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P171/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q207*P171/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q171/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R207*Q171/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R171/(R28+R32)),0,('O4 Summary by Class & Accounts'!S207*R171/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S171/(S28+S32)),0,('O4 Summary by Class & Accounts'!T207*S171/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T171/(T28+T32)),0,('O4 Summary by Class & Accounts'!U207*T171/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U171/(U28+U32)),0,('O4 Summary by Class & Accounts'!V207*U171/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V171/(V28+V32)),0,('O4 Summary by Class & Accounts'!W207*V171/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W171/(W28+W32)),0,('O4 Summary by Class & Accounts'!X207*W171/(W28+W32)))","v":0}]
[null,"Allocated Equity Return ",2848944.7783708866,{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!D38*D171/(D28+D32)),0,('O1 Revenue to cost|RR'!D38*D171/(D28+D32)))","v":2370960.0958381197},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!E38*E171/(E28+E32)),0,('O1 Revenue to cost|RR'!E38*E171/(E28+E32)))","v":269640.55655462045},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!F38*F171/(F28+F32)),0,('O1 Revenue to cost|RR'!F38*F171/(F28+F32)))","v":117166.08364846383},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!G38*G171/(G28+G32)),0,('O1 Revenue to cost|RR'!G38*G171/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!H38*H171/(H28+H32)),0,('O1 Revenue to cost|RR'!H38*H171/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!I38*I171/(I28+I32)),0,('O1 Revenue to cost|RR'!I38*I171/(I28+I32)))","v":2389.3640964234833},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!J38*J171/(J28+J32)),0,('O1 Revenue to cost|RR'!J38*J171/(J28+J32)))","v":68567.135486620187},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!K38*K171/(K28+K32)),0,('O1 Revenue to cost|RR'!K38*K171/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!L38*L171/(L28+L32)),0,('O1 Revenue to cost|RR'!L38*L171/(L28+L32)))","v":20221.54274663897},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!M38*M171/(M28+M32)),0,('O1 Revenue to cost|RR'!M38*M171/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!N38*N171/(N28+N32)),0,('O1 Revenue to cost|RR'!N38*N171/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!O38*O171/(O28+O32)),0,('O1 Revenue to cost|RR'!O38*O171/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!P38*P171/(P28+P32)),0,('O1 Revenue to cost|RR'!P38*P171/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!Q38*Q171/(Q28+Q32)),0,('O1 Revenue to cost|RR'!Q38*Q171/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!R38*R171/(R28+R32)),0,('O1 Revenue to cost|RR'!R38*R171/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!S38*S171/(S28+S32)),0,('O1 Revenue to cost|RR'!S38*S171/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!T38*T171/(T28+T32)),0,('O1 Revenue to cost|RR'!T38*T171/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!U38*U171/(U28+U32)),0,('O1 Revenue to cost|RR'!U38*U171/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!V38*V171/(V28+V32)),0,('O1 Revenue to cost|RR'!V38*V171/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O1 Revenue to cost|RR'!W38*W171/(W28+W32)),0,('O1 Revenue to cost|RR'!W38*W171/(W28+W32)))","v":0}]
[]
[null,"PLCC Adjustment for Line Transformer",229704.70841213127,{"$f":"'O2.1 Line Tran PLCC Adj'!D27","v":196097.01745265612},{"$f":"'O2.1 Line Tran PLCC Adj'!E27","v":21532.961832927736},{"$f":"'O2.1 Line Tran PLCC Adj'!F27","v":1834.5435231476774},{"$f":"'O2.1 Line Tran PLCC Adj'!G27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!J27","v":7908.6742944217349},{"$f":"'O2.1 Line Tran PLCC Adj'!K27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L27","v":2331.5113089780048},{"$f":"'O2.1 Line Tran PLCC Adj'!M27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V27","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W27","v":0}]
[null,"PLCC Adjustment for Primary Costs",594883.63191214926,{"$f":"'O2.2 Primary Cost PLCC Adj'!D30","v":504736.15580429765},{"$f":"'O2.2 Primary Cost PLCC Adj'!E30","v":57637.682855030449},{"$f":"'O2.2 Primary Cost PLCC Adj'!F30","v":7119.1255466816219},{"$f":"'O2.2 Primary Cost PLCC Adj'!G30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I30","v":10.43744943683968},{"$f":"'O2.2 Primary Cost PLCC Adj'!J30","v":19601.595073048065},{"$f":"'O2.2 Primary Cost PLCC Adj'!K30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L30","v":5778.6351836546846},{"$f":"'O2.2 Primary Cost PLCC Adj'!M30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V30","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W30","v":0}]
[null,"PLCC Adjustment for Secondary Costs",335020.32035156153,{"$f":"'O2.3 Secondary Cost PLCC Adj'!D30","v":284696.66771585203},{"$f":"'O2.3 Secondary Cost PLCC Adj'!E30","v":26781.847744860122},{"$f":"'O2.3 Secondary Cost PLCC Adj'!F30","v":3184.4914548055426},{"$f":"'O2.3 Secondary Cost PLCC Adj'!G30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!H30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!I30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!J30","v":14437.567019075093},{"$f":"'O2.3 Secondary Cost PLCC Adj'!K30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!L30","v":5919.7464169687537},{"$f":"'O2.3 Secondary Cost PLCC Adj'!M30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!N30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!O30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!P30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!Q30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!R30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!S30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!T30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!U30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!V30","v":0},{"$f":"'O2.3 Secondary Cost PLCC Adj'!W30","v":0}]
[]
[null,"Total",14706913.321422327,{"$f":"SUM(D224:D231) +D181 - D233-D234-D235","v":12093670.357909478},{"$f":"SUM(E224:E231) +E181 - E233-E234-E235","v":1458360.6150702555},840132.52109033207,0,0,15286.397089341497,231111.78332157436,0,67268.36757033343,1083.2793710113151,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Below:  Grouping to avoid disclosure"]
[]
["Scenario 1"]
["Accounts included in Avoided Costs Plus General Administration  Allocation"]
[]
[]
[null,"Accounts",{"$f":"C43","v":"Total"},{"$f":"D43","v":"Residential"},"GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,"Distribution Plant"]
[null,"CWMC",{"$f":"C45","v":14300257.300000006},{"$f":"D45","v":7805306.871422518},2802169.0967711052,3602592.8241074225,0,0,90188.507698958419,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -  Meters only",{"$f":"C48","v":-5709908.8651555888},{"$f":"D48","v":-3116558.672017409},-1118870.0896534468,-1438468.992017149,0,0,-36011.111467584269,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter Net Fixed Assets",{"$f":"C49","v":8590348.4348444156},{"$f":"D49","v":4688748.1994051095},1683299.0071176584,2164123.8320902735,0,0,54177.39623137415,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Misc Revenue"]
[null,"CWNB",{"$f":"SUMIF($Z$52:$Z$56,$B256,C$52:C$56)","v":-28999.999999999993},-17022.59047771684,{"$f":"SUMIF($Z$52:$Z$56,$B256,E$52:E$56)","v":-3942.6009634671282},-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,0,0,0,0,0,0,0]
[null,"NFA",-4299.9999999999991,-2524.0392777304282,-584.59255665202249,-1053.7998727416114,0,0,-91.311263122940886,-35.798953266928699,0,-10.253582952978327,-0.20449353308916121,0,0,0,0,0,0,0,0,0,0]
[null,"LPHA",-242900,-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C256:C258)","v":-276200},{"$f":"SUM(D256:D258)","v":-164834.0627038762},-49260.932306520219,-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operation "]
[null,"CWMC",{"$f":"SUMIF($Z$61:$Z$63,$B262,C$61:C$63)","v":395612.99999999994},{"$f":"SUMIF($Z$61:$Z$63,$B262,D$61:D$63)","v":215931.83972459543},{"$f":"SUMIF($Z$61:$Z$63,$B262,E$61:E$63)","v":77521.299066479507},99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CCA",{"$f":"SUMIF($Z$61:$Z$63,$B263,C$61:C$63)","v":0},{"$f":"SUMIF($Z$61:$Z$63,$B263,D$61:D$63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C262:C263)","v":395612.99999999994},{"$f":"SUM(D262:D263)","v":215931.83972459543},77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maintenance "]
[null,1860,{"$f":"SUMIF($Z$68:$Z$68,$B267,C$68:C$68)","v":0},{"$f":"SUMIF($Z$68:$Z$68,$B267,D$68:D$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Billing and Collection"]
[null,"CWMR",{"$f":"SUMIF($Z$71:$Z$75,$B270,C$71:C$75)","v":347804.99999999994},{"$f":"SUMIF($Z$71:$Z$75,$B270,D$71:D$75)","v":237897.70691284747},{"$f":"SUMIF($Z$71:$Z$75,$B270,E$71:E$75)","v":27174.523584487513},82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0]
[null,"CWNB",{"$f":"SUMIF($Z$72:$Z$75,$B271,C$72:C$75)","v":2402271.9999999991},{"$f":"SUMIF($Z$72:$Z$75,$B271,D$72:D$75)","v":2087408.2220544135},{"$f":"SUMIF($Z$72:$Z$75,$B271,E$72:E$75)","v":260375.86307075366},52922.89850049973,0,0,62.912252671592306,502.95932822242031,0,936.48656062962436,62.658232808853697,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sub-total",{"$f":"SUM(C270:C271)","v":2750076.9999999991},{"$f":"SUM(D270:D271)","v":2325305.9289672608},287550.38665524119,135212.8274892116,0,0,284.33250964817825,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operation, Maintenance and Billing",{"$f":"SUM(C270:C271,C267,C264)","v":3145689.9999999991},{"$f":"SUM(D270:D271,D267,D264)","v":2541237.7686918564},365071.68572172069,234877.64645184728,0,0,2779.3747559375524,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization Expense - Meters",{"$f":"C80","v":849279.76213824109},{"$f":"D80","v":463550.34207515226},166418.36954758101,213954.83399720961,0,0,5356.2165182981926,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated PILs ",{"$f":"C81","v":35517.022851054848},{"$f":"D81","v":19362.126885781916},6968.0254176683784,8961.9907100107321,0,0,224.87983759381706,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated Debt Return ",{"$f":"C82","v":235831.92702185464},128563.92028871855,46267.472042274298,59507.339563823247,0,0,1493.1951270385409,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated Equity Return ",{"$f":"C83","v":357470.32013427245},194875.16522335153,70131.50531235151,90200.287945946591,0,0,2263.3616526227929,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total ",{"$f":"SUM(C276:C279,C274,C259)","v":4347589.032145422},{"$f":"SUM(D276:D279,D274,D259)","v":3182755.2604609844},605596.12573507568,546811.09238050238,0,0,11409.896481724865,225.72557385294925,0,508.43665946220074,282.49485381988865,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Scenario 2"]
["Accounts included in Directly Related Customer Costs Plus General Administration  Allocation"]
[]
[]
[null,"Accounts",{"$f":"C247","v":"Total"},{"$f":"D247","v":"Residential"},{"$f":"E247","v":"GS <50"},{"$f":"F247","v":"GS>50-Regular"},{"$f":"G247","v":"GS> 50-TOU"},"GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2",{"$f":"Q247","v":"Rate class 3"},{"$f":"R247","v":"Rate class 4"},"Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,"Distribution Plant"]
[null,"CWMC",{"$f":"C92","v":14300257.300000006},{"$f":"D92","v":7805306.871422518},{"$f":"E92","v":2802169.0967711052},{"$f":"F92","v":3602592.8241074225},{"$f":"G92","v":0},0,90188.507698958419,0,0,0,0,0,0,0,{"$f":"Q92","v":0},{"$f":"R92","v":0},0,0,0,0,0]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -  Meters only",{"$f":"C95","v":-5709908.8651555888},{"$f":"D95","v":-3116558.672017409},{"$f":"E95","v":-1118870.0896534468},{"$f":"F95","v":-1438468.992017149},{"$f":"G95","v":0},0,-36011.111467584269,0,0,0,0,0,0,0,{"$f":"Q95","v":0},{"$f":"R95","v":0},0,0,0,0,0]
[null,"Meter Net Fixed Assets",{"$f":"C96","v":8590348.4348444156},4688748.1994051095,1683299.0071176584,{"$f":"F96","v":2164123.8320902735},0,0,54177.39623137415,0,0,0,0,0,0,0,0,0,0,{"$f":"T96","v":0},0,0,0]
[null,"Allocated General Plant Net Fixed Assets",439237.71302707685,245747.79106366253,83938.213473105876,{"$f":"F97","v":107004.98296775372},0,0,2546.7255225547328,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Meter Net Fixed Assets Including General Plant",9029586.1478714924,4934495.9904687721,1767237.2205907642,{"$f":"F98","v":2271128.8150580274},0,0,56724.121753928885,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Misc Revenue"]
[null,"CWNB",{"$f":"SUMIF($Z$101:$Z$105,$B298,C$101:C$105)","v":-28999.999999999993},{"$f":"SUMIF($Z$101:$Z$105,$B298,D$101:D$105)","v":-17022.59047771684},-3942.6009634671282,-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,{"$f":"SUMIF($Z$101:$Z$105,$B298,Q$101:Q$105)","v":0},0,0,0,0,0,0]
[null,"NFA",{"$f":"SUMIF($Z$101:$Z$105,$B299,C$101:C$105)","v":-4299.9999999999991},-2524.0392777304282,-584.59255665202249,-1053.7998727416114,0,0,-91.311263122940886,-35.798953266928699,0,-10.253582952978327,-0.20449353308916121,0,0,0,0,0,0,0,0,0,0]
[null,"LPHA",-242900,-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C298:C300)","v":-276200},-164834.0627038762,-49260.932306520219,-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operation "]
[null,"CWMC",{"$f":"SUMIF($Z$110:$Z$112,$B304,C$110:C$112)","v":395612.99999999994},{"$f":"SUMIF($Z$110:$Z$112,$B304,D$110:D$112)","v":215931.83972459543},77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$110:$Z$112,$B304,Q$110:Q$112)","v":0},0,0,{"$f":"SUMIF($Z$110:$Z$112,$B304,T$110:T$112)","v":0},0,0,0]
[null,"CCA",{"$f":"SUMIF($Z$110:$Z$112,$B305,C$110:C$112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$110:$Z$112,$B305,Q$110:Q$112)","v":0},0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C304:C305)","v":395612.99999999994},215931.83972459543,77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Maintenance "]
[null,1860,{"$f":"C117","v":0},{"$f":"D117","v":0},{"$f":"E117","v":0},{"$f":"F117","v":0},{"$f":"G117","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q117","v":0},{"$f":"R117","v":0},0,0,0,0,0]
[]
[null,"Billing and Collection"]
[null,"CWMR",{"$f":"SUMIF($Z$120:$Z$124,$B312,C$120:C$124)","v":347804.99999999994},{"$f":"SUMIF($Z$120:$Z$124,$B312,D$120:D$124)","v":237897.70691284747},27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,{"$f":"SUMIF($Z$120:$Z$124,$B312,Q$120:Q$124)","v":0},0,0,{"$f":"SUMIF($Z$120:$Z$124,$B312,T$120:T$124)","v":0},0,0,0]
[null,"CWNB",{"$f":"SUMIF($Z$120:$Z$124,$B313,C$120:C$124)","v":2402271.9999999991},2087408.2220544135,260375.86307075366,52922.89850049973,0,0,62.912252671592306,502.95932822242031,0,936.48656062962436,62.658232808853697,0,0,0,{"$f":"SUMIF($Z$120:$Z$124,$B313,Q$120:Q$124)","v":0},0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C312:C313)","v":2750076.9999999991},2325305.9289672608,287550.38665524119,135212.8274892116,0,0,284.33250964817825,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operation, Maintenance and Billing",{"$f":"SUM(C314,C309,C306)","v":3145689.9999999991},2541237.7686918564,365071.68572172069,234877.64645184728,0,0,2779.3747559375524,502.95932822242031,0,936.48656062962436,284.07848978543961,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization Expense - Meters",{"$f":"C129","v":849279.76213824109},{"$f":"D129","v":463550.34207515226},{"$f":"E129","v":166418.36954758101},{"$f":"F129","v":213954.83399720961},{"$f":"G129","v":0},0,5356.2165182981926,0,0,0,0,0,0,0,{"$f":"Q129","v":0},{"$f":"R129","v":0},0,0,0,0,0]
[null,"Amortization Expense -                                               General Plant assigned to Meters",{"$f":"C130","v":60874.692812474605},34058.59935670517,11633.138068197366,{"$f":"F130","v":14830.000417483576},0,0,352.95497008848889,0,0,0,0,0,0,0,0,0,0,{"$f":"T130","v":0},0,0,0]
[null,"Admin and General ",1168991.0332889897,933899.37824572658,140296.18111888668,{"$f":"F131","v":93009.101851003565},0,0,1117.630566034614,198.75674706130627,0,369.77105064477672,100.21370963223333,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated PILs ",37332.994061094447,20376.939306947748,7315.4881099893237,{"$f":"F132","v":9405.1158441005009},0,0,235.4508000568762,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated Debt Return ",247889.91937317952,135302.24320088644,48574.613511926415,{"$f":"F133","v":62449.676671368965},0,0,1563.3859889977068,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocated Equity Return ",375747.63500184449,205089.0089509548,73628.634009752888,{"$f":"F134","v":94660.236185609014},0,0,2369.7558555278065,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total ",{"$f":"SUM(C317:C322,C315,C301)","v":5609606.0366758229},{"$f":"SUM(D317:D322,D315,D301)","v":4168680.2171243527},{"$f":"SUM(E317:E322,E315,E301)","v":763677.17778153415},{"$f":"SUM(F317:F322,F315,F301)","v":662495.60513028747},{"$f":"SUM(G317:G322,G315,G301)","v":0},0,13067.638045175207,424.48232091425552,0,878.20771010697752,382.70856345212195,0,0,0,{"$f":"SUM(Q317:Q322,Q315,Q301)","v":0},{"$f":"SUM(R317:R322,R315,R301)","v":0},0,0,0,0,0]
[]
[]
["Scenario 3"]
["Minimum System Customer Costs Adjusted for PLCC -  High Limit Fixed Customer Charge"]
[]
[]
["USoA           Account #","Accounts",{"$f":"C288","v":"Total"},{"$f":"D288","v":"Residential"},"GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2",{"$f":"Q288","v":"Rate class 3"},{"$f":"R288","v":"Rate class 4"},"Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,"Distribution Plant"]
[null,"CDMPP",{"$f":"SUMIF($Z$142:$Z$163,$B333,C$142:C$163)","v":0},{"$f":"SUMIF($Z$142:$Z$163,$B333,D$142:D$163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B333,Q$142:Q$163)","v":0},0,0,0,0,0,0]
[null,"Poles, Towers and Fixtures",{"$f":"C144","v":0},{"$f":"D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q144","v":0},{"$f":"R144","v":0},0,0,0,0,0]
[null,"BCP",{"$f":"SUMIF($Z$142:$Z$163,$B335,C$142:C$163)","v":0},{"$f":"SUMIF($Z$142:$Z$163,$B335,D$142:D$163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B335,Q$142:Q$163)","v":0},0,0,{"$f":"SUMIF($Z$142:$Z$163,$B335,T$142:T$163)","v":0},0,0,0]
[null,"PNCP",{"$f":"SUMIF($Z$142:$Z$163,$B336,C$142:C$163)","v":47667011.6513464},40447831.770605154,4620265.4605425056,570149.94585884956,0,0,820.3596343292802,1566081.6405781722,0,461862.47412738472,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B336,Q$142:Q$163)","v":0},0,0,0,0,0,0]
[null,"SNCP",{"$f":"SUMIF($Z$142:$Z$163,$B337,C$142:C$163)","v":21904280.83637359},18627461.994436622,2060189.1104027948,252992.00239383421,0,0,0,744170.09070008015,0,219467.63844025988,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B337,Q$142:Q$163)","v":0},0,0,0,0,0,0]
[null,"Overhead Conductors and Devices",{"$f":"C148","v":0},{"$f":"D148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q148","v":0},{"$f":"R148","v":0},0,0,0,0,0]
[null,"LTNCP",{"$f":"SUMIF($Z$142:$Z$163,$B339,C$142:C$163)","v":23814247.741639987},{"$f":"SUMIF($Z$142:$Z$163,$B339,D$142:D$163)","v":20326622.896958098},2236246.0819163253,190537.95056051586,0,0,0,819235.25777808717,0,241605.55442696044,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B339,Q$142:Q$163)","v":0},0,0,{"$f":"SUMIF($Z$142:$Z$163,$B339,T$142:T$163)","v":0},0,0,0]
[null,"CWCS",{"$f":"SUMIF($Z$142:$Z$163,$B340,C$142:C$163)","v":26931809.568600003},26931809.568600003,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B340,Q$142:Q$163)","v":0},0,0,0,0,0,0]
[null,"CWMC",{"$f":"SUMIF($Z$142:$Z$163,$B341,C$142:C$163)","v":14300257.300000006},7805306.871422518,2802169.0967711052,3602592.8241074225,0,0,90188.507698958419,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$142:$Z$163,$B341,Q$142:Q$163)","v":0},0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C333:C341)","v":134617607.09795997},{"$f":"SUM(D333:D341)","v":114139033.10202239},11718869.749632731,4616272.7229206217,0,0,91008.867333287693,3129486.9890563395,0,922935.66699460498,0,0,0,0,{"$f":"SUM(Q333:Q341)","v":0},0,0,0,0,0,0]
[]
[null,"Accumulated Amortization"]
[null,"Accum. Amortization of Electric Utility Plant -Line Transformers, Services and Meters ",{"$f":"C168","v":-69484986.056402713},{"$f":"D168","v":-59934105.509433351},-5554343.0375532517,-1937619.8465519121,0,0,-36383.187185269853,-1561904.0420436156,0,-460630.43363531376,0,0,0,0,{"$f":"Q168","v":0},{"$f":"R168","v":0},0,0,0,0,0]
[null,"Customer Related Net Fixed Assets",{"$f":"C169","v":65132621.041557267},54204927.592589043,6164526.7120794794,2678652.8763687108,0,0,54625.68014801784,1567582.9470127239,0,462305.23335929122,0,0,0,0,{"$f":"Q169","v":0},0,0,0,0,0,0]
[null,"Allocated General Plant Net Fixed Assets",3389539.7638963601,2841001.617944554,307395.98664957989,132445.84305303378,0,0,2567.79807626314,82103.438946643728,0,24025.079226285903,0,0,0,0,{"$f":"Q170","v":0},0,0,0,0,0,0]
[null,"Customer Related NFA Including General Plant",68522160.805453628,57045929.210533597,6471922.6987290597,2811098.7194217443,0,0,57193.478224280982,1649686.3859593677,0,486330.31258557714,0,0,0,0,{"$f":"Q171","v":0},0,0,0,0,0,0]
[null,"Misc Revenue"]
[null,"CWNB",{"$f":"SUMIF($Z$174:$Z$179,$B350,C$174:C$179)","v":-28999.999999999993},-17022.59047771684,-3942.6009634671282,-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,0,0,0,0,0,0,0]
[null,"NFA",{"$f":"SUMIF($Z$174:$Z$179,$B351,C$174:C$179)","v":-4299.9999999999991},-2524.0392777304282,-584.59255665202249,-1053.7998727416114,0,0,-91.311263122940886,-35.798953266928699,0,-10.253582952978327,-0.20449353308916121,0,0,0,0,0,{"$f":"SUMIF($Z$174:$Z$179,$B351,S$174:S$179)","v":0},0,0,0,0]
[null,"LPHA",-242900,-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,{"$f":"SUMIF($Z$174:$Z$179,$B352,Q$174:Q$179)","v":0},{"$f":"SUMIF($Z$174:$Z$179,$B352,R$174:R$179)","v":0},0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C350:C352)","v":-276200},{"$f":"SUM(D350:D352)","v":-164834.0627038762},-49260.932306520219,-60691.006288335084,0,0,-707.13140976603063,-277.23375436947106,0,-428.04990116742363,-1.5836359655509462,0,0,0,{"$f":"SUM(Q350:Q352)","v":0},0,0,0,0,0,0]
[]
[null,"Operating and Maintenance"]
[null,"1815-1855",{"$f":"SUMIF($Z$184:$Z$208,$B356,C$184:C$208)","v":1650124.7999999998},1452353.7259943227,122869.72604883683,18708.884436526187,0,0,659.29740290981283,42715.587232690465,0,12603.648403937583,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",{"$f":"SUMIF($Z$184:$Z$208,$B357,C$184:C$208)","v":477641.20000000007},405488.19900553412,46008.527497501906,5671.8681537103603,0,0,6.4940440319717272,15804.972596295716,0,4661.1387029259295,0,0,0,0,0,0,{"$f":"SUMIF($Z$184:$Z$208,$B357,S$184:S$208)","v":0},0,0,0,0]
[null,1850,40705.999999999993,34744.557989829482,3822.4441938310488,325.68896988312906,0,0,0,1400.3293643748032,0,412.97948208153525,0,0,0,0,{"$f":"SUMIF($Z$184:$Z$208,$B358,Q$184:Q$208)","v":0},0,0,0,0,0,0]
[null,"1840 & 1845",34619.199999999997,29408.015177980487,3306.0946240157091,407.00453154192871,0,0,0.2995218748477062,1156.6666781104423,0,341.11946647657936,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMC",395612.99999999994,215931.83972459543,77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CCA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1830,98363.599999999977,83504.687224847337,9474.8200016105766,1168.0428118937486,0,0,1.3373585644271353,3254.8155445405318,0,959.89705854336898,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,49355.600000000006,41899.889194729316,4754.1511908011807,586.08523688339073,0,0,0.67104227948590656,1633.1587506976632,0,481.64458460897225,0,0,0,0,0,0,0,0,0,0,0]
[null,1855,243296,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,866.80000000000007,736.27786206837629,82.846380981335841,10.200356088315431,0,0,7.9064427240796709E-3,28.934305784343312,0,8.5331886349050432,0,0,0,0,0,0,0,0,0,0,0]
[null,1860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C356:C368)","v":2990586.2},{"$f":"SUM(D356:D368)","v":2507363.1921739071},267839.90900405805,126542.59345916273,0,0,3163.149522392644,65994.464472493957,0,19468.960887208879,213.9304807761886,0,0,0,{"$f":"SUM(Q356:Q368)","v":0},0,0,0,0,0,0]
[]
[null,"Billing and Collection"]
[null,"CWNB",{"$f":"SUMIF($Z$213:$Z$220,$B372,C$213:C$220)","v":2462925.9999999991},2140112.3531022249,266949.98856474162,54259.127489410785,0,0,64.500698848187938,515.6583461079897,0,960.13153332565093,64.240265340052588,0,0,0,0,0,0,0,0,0,0]
[null,"CWMR",{"$f":"SUMIF($Z$213:$Z$220,$B373,C$213:C$220)","v":347804.99999999994},237897.70691284747,27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,{"$f":"SUMIF($Z$213:$Z$220,$B373,S$213:S$220)","v":0},0,0,0,0]
[null,"BDHA",92000,24986.705234593159,8230.8898084081702,58782.404956998667,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($Z$213:$Z$220,$B374,Q$213:Q$220)","v":0},{"$f":"SUMIF($Z$213:$Z$220,$B374,R$213:R$220)","v":0},0,0,0,0,0]
[null,"Sub-total",{"$f":"SUM(C372:C374)","v":2902730.9999999991},{"$f":"SUM(D372:D374)","v":2402996.7652496654},302355.40195763728,195331.46143512131,0,0,285.92095582477384,515.6583461079897,0,960.13153332565093,285.66052231663855,0,0,0,{"$f":"SUM(Q372:Q374)","v":0},0,0,0,0,0,0]
[]
[null,"Sub Total Operating, Maintenance and Biling",{"$f":"SUM(C375,C369)","v":5893317.1999999993},{"$f":"SUM(D375,D369)","v":4910359.9574235724},570195.31096169539,321874.05489428405,0,0,3449.070478217418,66510.122818601943,0,20429.092420534529,499.59100309282712,0,0,0,{"$f":"SUM(Q375,Q369)","v":0},{"$f":"SUM(R375,R369)","v":0},0,0,0,0,0]
[]
[null,"Amortization Expense - Customer Related ",{"$f":"C226","v":2581075.1481528189},{"$f":"D226","v":1964677.4610769057},307331.9033970263,239168.32873726788,0,0,6609.009077597927,48549.617007138484,0,14329.796411849538,409.03244503312129,0,0,0,{"$f":"Q226","v":0},{"$f":"R226","v":0},0,0,0,0,0]
[null,"Amortization Expense - General Plant assigned to Meters",{"$f":"C227","v":469762.01219347247},393739.18869634235,42602.526386269528,18355.891971520286,0,0,355.8754507205665,11378.85358313164,0,3329.6761054881499,0,0,0,0,{"$f":"Q227","v":0},0,0,0,0,0,0]
[null,"Admin and General ",2187042.8183694733,1804546.6534842167,219124.7027598843,127458.77356615741,0,0,1386.9258122275396,26283.11061411984,0,8066.41257401653,176.23955885091755,0,0,0,{"$f":"Q228","v":0},0,0,0,0,0,0]
[null,"Allocated PILs ",283061.36508559593,235570.44923671163,26790.559297690408,11641.219524876913,0,0,237.39900750441802,6812.5950064747158,0,2009.14301233788,0,0,0,0,{"$f":"Q229","v":0},0,0,0,0,0,0]
[null,"Allocated Debt Return ",1879518.6599259186,1564180.4558302874,177888.48045240794,77297.335560731692,0,0,1576.3220258530164,45235.418946401936,0,13340.647110236718,0,0,0,0,{"$f":"Q230","v":0},0,0,0,0,0,0]
[null,"Allocated Equity Return ",2848944.7783708866,2370960.0958381197,269640.55655462045,117166.08364846383,0,0,2389.3640964234833,68567.135486620187,0,20221.54274663897,0,0,0,0,{"$f":"Q231","v":0},0,0,0,0,0,0]
[]
[null,"PLCC Adjustment for Line Transformer",229704.70841213127,196097.01745265612,21532.961832927736,1834.5435231476774,0,0,0,7908.6742944217349,0,2331.5113089780048,0,0,0,0,{"$f":"Q233","v":0},0,0,0,0,0,0]
[null,"PLCC Adjustment for Primary Costs",594883.63191214926,504736.15580429765,57637.682855030449,7119.1255466816219,0,0,10.43744943683968,19601.595073048065,0,5778.6351836546846,0,0,0,0,{"$f":"Q234","v":0},0,0,0,0,0,0]
[null,"PLCC Adjustment for Secondary Costs",335020.32035156153,284696.66771585203,26781.847744860122,3184.4914548055426,0,0,0,14437.567019075093,0,5919.7464169687537,0,0,0,0,{"$f":"Q235","v":0},0,0,0,0,0,0]
[]
[null,"Total",{"$f":"SUM(C377:C384)+C353-SUM(C386:C388)","v":14706913.321422325},{"$f":"SUM(D377:D384)+D353-SUM(D386:D388)","v":12093670.357909475},1458360.6150702557,840132.52109033207,0,0,15286.397089341497,231111.78332157436,0,67268.367570333445,1083.2793710113151,0,0,0,{"$f":"SUM(Q377:Q384)+Q353-SUM(Q386:Q388)","v":0},{"$f":"SUM(R377:R384)+R353-SUM(R386:R388)","v":0},0,0,0,0,0]

{"sheet":"O2.1 Line Tran PLCC Adj","index":15,"n_rows":58,"n_cols":23,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,0,10,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O2.1 Line Transformer Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O2.1 Line Transformer Worksheet  -  "}]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1850 Line Transformers",{"$f":"SUM(D13:W13)","v":500542.51707349479},{"$f":"IF(ISERROR('O7 Amortization'!G341+'O7 Amortization'!G414+'O7 Amortization'!G487+'O7 Amortization'!G560), \"-\", 'O7 Amortization'!G341+'O7 Amortization'!G414+'O7 Amortization'!G487+'O7 Amortization'!G560)","v":139148.41229052233},{"$f":"IF(ISERROR('O7 Amortization'!H341+'O7 Amortization'!H414+'O7 Amortization'!H487+'O7 Amortization'!H560), \"-\", 'O7 Amortization'!H341+'O7 Amortization'!H414+'O7 Amortization'!H487+'O7 Amortization'!H560)","v":99084.478275396745},{"$f":"IF(ISERROR('O7 Amortization'!I341+'O7 Amortization'!I414+'O7 Amortization'!I487+'O7 Amortization'!I560), \"-\", 'O7 Amortization'!I341+'O7 Amortization'!I414+'O7 Amortization'!I487+'O7 Amortization'!I560)","v":259733.03532138717},{"$f":"IF(ISERROR('O7 Amortization'!J341+'O7 Amortization'!J414+'O7 Amortization'!J487+'O7 Amortization'!J560), \"-\", 'O7 Amortization'!J341+'O7 Amortization'!J414+'O7 Amortization'!J487+'O7 Amortization'!J560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K341+'O7 Amortization'!K414+'O7 Amortization'!K487+'O7 Amortization'!K560), \"-\", 'O7 Amortization'!K341+'O7 Amortization'!K414+'O7 Amortization'!K487+'O7 Amortization'!K560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L341+'O7 Amortization'!L414+'O7 Amortization'!L487+'O7 Amortization'!L560), \"-\", 'O7 Amortization'!L341+'O7 Amortization'!L414+'O7 Amortization'!L487+'O7 Amortization'!L560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M341+'O7 Amortization'!M414+'O7 Amortization'!M487+'O7 Amortization'!M560), \"-\", 'O7 Amortization'!M341+'O7 Amortization'!M414+'O7 Amortization'!M487+'O7 Amortization'!M560)","v":2244.2239400729463},{"$f":"IF(ISERROR('O7 Amortization'!N341+'O7 Amortization'!N414+'O7 Amortization'!N487+'O7 Amortization'!N560), \"-\", 'O7 Amortization'!N341+'O7 Amortization'!N414+'O7 Amortization'!N487+'O7 Amortization'!N560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O341+'O7 Amortization'!O414+'O7 Amortization'!O487+'O7 Amortization'!O560), \"-\", 'O7 Amortization'!O341+'O7 Amortization'!O414+'O7 Amortization'!O487+'O7 Amortization'!O560)","v":332.36724611565268},{"$f":"IF(ISERROR('O7 Amortization'!P341+'O7 Amortization'!P414+'O7 Amortization'!P487+'O7 Amortization'!P560), \"-\", 'O7 Amortization'!P341+'O7 Amortization'!P414+'O7 Amortization'!P487+'O7 Amortization'!P560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q341+'O7 Amortization'!Q414+'O7 Amortization'!Q487+'O7 Amortization'!Q560), \"-\", 'O7 Amortization'!Q341+'O7 Amortization'!Q414+'O7 Amortization'!Q487+'O7 Amortization'!Q560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R341+'O7 Amortization'!R414+'O7 Amortization'!R487+'O7 Amortization'!R560), \"-\", 'O7 Amortization'!R341+'O7 Amortization'!R414+'O7 Amortization'!R487+'O7 Amortization'!R560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S341+'O7 Amortization'!S414+'O7 Amortization'!S487+'O7 Amortization'!S560), \"-\", 'O7 Amortization'!S341+'O7 Amortization'!S414+'O7 Amortization'!S487+'O7 Amortization'!S560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T341+'O7 Amortization'!T414+'O7 Amortization'!T487+'O7 Amortization'!T560), \"-\", 'O7 Amortization'!T341+'O7 Amortization'!T414+'O7 Amortization'!T487+'O7 Amortization'!T560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U341+'O7 Amortization'!U414+'O7 Amortization'!U487+'O7 Amortization'!U560), \"-\", 'O7 Amortization'!U341+'O7 Amortization'!U414+'O7 Amortization'!U487+'O7 Amortization'!U560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V341+'O7 Amortization'!V414+'O7 Amortization'!V487+'O7 Amortization'!V560), \"-\", 'O7 Amortization'!V341+'O7 Amortization'!V414+'O7 Amortization'!V487+'O7 Amortization'!V560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W341+'O7 Amortization'!W414+'O7 Amortization'!W487+'O7 Amortization'!W560), \"-\", 'O7 Amortization'!W341+'O7 Amortization'!W414+'O7 Amortization'!W487+'O7 Amortization'!W560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X341+'O7 Amortization'!X414+'O7 Amortization'!X487+'O7 Amortization'!X560), \"-\", 'O7 Amortization'!X341+'O7 Amortization'!X414+'O7 Amortization'!X487+'O7 Amortization'!X560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y341+'O7 Amortization'!Y414+'O7 Amortization'!Y487+'O7 Amortization'!Y560), \"-\", 'O7 Amortization'!Y341+'O7 Amortization'!Y414+'O7 Amortization'!Y487+'O7 Amortization'!Y560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z341+'O7 Amortization'!Z414+'O7 Amortization'!Z487+'O7 Amortization'!Z560), \"-\", 'O7 Amortization'!Z341+'O7 Amortization'!Z414+'O7 Amortization'!Z487+'O7 Amortization'!Z560)","v":0}]
[null,"Depreciation on General Plant Assigned to Line Transformers",110587.76760447276,{"$f":"IF(ISERROR(D34*(D46/D32)),0,D34*(D46/D32))","v":31990.684760457869},21672.881166470161,56332.840950527636,0,0,0,515.5960448077243,0,75.764682209363016,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acct 5035 - Overhead Distribution Transformers- Operation",3266.4,{"$f":"'O5 Details by Class & Accounts'!I141","v":908.04348961833671},{"$f":"'O5 Details by Class & Accounts'!J141","v":646.59749931140084},{"$f":"'O5 Details by Class & Accounts'!K141","v":1694.9449000537338},{"$f":"'O5 Details by Class & Accounts'!L141","v":0},{"$f":"'O5 Details by Class & Accounts'!M141","v":0},{"$f":"'O5 Details by Class & Accounts'!N141","v":0},{"$f":"'O5 Details by Class & Accounts'!O141","v":14.645175640050429},{"$f":"'O5 Details by Class & Accounts'!P141","v":0},{"$f":"'O5 Details by Class & Accounts'!Q141","v":2.1689353764782431},{"$f":"'O5 Details by Class & Accounts'!R141","v":0},{"$f":"'O5 Details by Class & Accounts'!S141","v":0},{"$f":"'O5 Details by Class & Accounts'!T141","v":0},{"$f":"'O5 Details by Class & Accounts'!U141","v":0},{"$f":"'O5 Details by Class & Accounts'!V141","v":0},{"$f":"'O5 Details by Class & Accounts'!W141","v":0},{"$f":"'O5 Details by Class & Accounts'!X141","v":0},{"$f":"'O5 Details by Class & Accounts'!Y141","v":0},{"$f":"'O5 Details by Class & Accounts'!Z141","v":0},{"$f":"'O5 Details by Class & Accounts'!AA141","v":0},{"$f":"'O5 Details by Class & Accounts'!AB141","v":0}]
[null,"Acct 5055 - Underground Distribution Transformers - Operation",13046.999999999998,{"$f":"'O5 Details by Class & Accounts'!I145","v":3627.0032479336392},{"$f":"'O5 Details by Class & Accounts'!J145","v":2582.708049692581},{"$f":"'O5 Details by Class & Accounts'!K145","v":6770.1280036128655},{"$f":"'O5 Details by Class & Accounts'!L145","v":0},{"$f":"'O5 Details by Class & Accounts'!M145","v":0},{"$f":"'O5 Details by Class & Accounts'!N145","v":0},{"$f":"'O5 Details by Class & Accounts'!O145","v":58.497307915667996},{"$f":"'O5 Details by Class & Accounts'!P145","v":0},{"$f":"'O5 Details by Class & Accounts'!Q145","v":8.6633908452460311},{"$f":"'O5 Details by Class & Accounts'!R145","v":0},{"$f":"'O5 Details by Class & Accounts'!S145","v":0},{"$f":"'O5 Details by Class & Accounts'!T145","v":0},{"$f":"'O5 Details by Class & Accounts'!U145","v":0},{"$f":"'O5 Details by Class & Accounts'!V145","v":0},{"$f":"'O5 Details by Class & Accounts'!W145","v":0},{"$f":"'O5 Details by Class & Accounts'!X145","v":0},{"$f":"'O5 Details by Class & Accounts'!Y145","v":0},{"$f":"'O5 Details by Class & Accounts'!Z145","v":0},{"$f":"'O5 Details by Class & Accounts'!AA145","v":0},{"$f":"'O5 Details by Class & Accounts'!AB145","v":0}]
[null,"Acct 5160 - Maintenance of Line Transformers",44745.599999999999,{"$f":"'O5 Details by Class & Accounts'!I164","v":12439.061587394761},{"$f":"'O5 Details by Class & Accounts'!J164","v":8857.5780875545606},{"$f":"'O5 Details by Class & Accounts'!K164","v":23218.628006320214},{"$f":"'O5 Details by Class & Accounts'!L164","v":0},{"$f":"'O5 Details by Class & Accounts'!M164","v":0},{"$f":"'O5 Details by Class & Accounts'!N164","v":0},{"$f":"'O5 Details by Class & Accounts'!O164","v":200.62061324988991},{"$f":"'O5 Details by Class & Accounts'!P164","v":0},{"$f":"'O5 Details by Class & Accounts'!Q164","v":29.711705480573372},{"$f":"'O5 Details by Class & Accounts'!R164","v":0},{"$f":"'O5 Details by Class & Accounts'!S164","v":0},{"$f":"'O5 Details by Class & Accounts'!T164","v":0},{"$f":"'O5 Details by Class & Accounts'!U164","v":0},{"$f":"'O5 Details by Class & Accounts'!V164","v":0},{"$f":"'O5 Details by Class & Accounts'!W164","v":0},{"$f":"'O5 Details by Class & Accounts'!X164","v":0},{"$f":"'O5 Details by Class & Accounts'!Y164","v":0},{"$f":"'O5 Details by Class & Accounts'!Z164","v":0},{"$f":"'O5 Details by Class & Accounts'!AA164","v":0},{"$f":"'O5 Details by Class & Accounts'!AB164","v":0}]
[null,"Allocation of General Expenses",497987.6027893729,{"$f":"IF(ISERROR(D56/D58*D54),0, D56/D58*D54)","v":138438.15840789012},98578.72234009541,258407.28252444041,0,0,0,2232.7687697214151,0,330.67074722552843,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Line Transformers",23553.517305012665,{"$f":"IF(ISERROR(SUM(D15:D18)/D40*D38),0,SUM(D15:D17)/D40*D38)","v":6237.9480606820589},4644.960653371847,12546.415589011116,0,0,0,108.18421994243208,0,16.008782005215554,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Line Transformers",68849.124525888314,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D47/(D32+D36)),0,'O4 Summary by Class & Accounts'!E209*D47/(D32+D36))","v":19139.725475035226},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E47/(E32+E36)),0,'O4 Summary by Class & Accounts'!F209*E47/(E32+E36))","v":13628.971267517336},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F47/(F32+F36)),0,'O4 Summary by Class & Accounts'!G209*F47/(F32+F36))","v":35726.020232769668},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G47/(G32+G36)),0,'O4 Summary by Class & Accounts'!H209*G47/(G32+G36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H47/(H32+H36)),0,'O4 Summary by Class & Accounts'!I209*H47/(H32+H36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I47/(I32+I36)),0,'O4 Summary by Class & Accounts'!J209*I47/(I32+I36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J47/(J32+J36)),0,'O4 Summary by Class & Accounts'!K209*J47/(J32+J36))","v":308.69076700506304},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K47/(K32+K36)),0,'O4 Summary by Class & Accounts'!L209*K47/(K32+K36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L47/(L32+L36)),0,'O4 Summary by Class & Accounts'!M209*L47/(L32+L36))","v":45.716783561032038},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M47/(M32+M36)),0,'O4 Summary by Class & Accounts'!N209*M47/(M32+M36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N47/(N32+N36)),0,'O4 Summary by Class & Accounts'!O209*N47/(N32+N36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O47/(O32+O36)),0,'O4 Summary by Class & Accounts'!P209*O47/(O32+O36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P47/(P32+P36)),0,'O4 Summary by Class & Accounts'!Q209*P47/(P32+P36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q47/(Q32+Q36)),0,'O4 Summary by Class & Accounts'!R209*Q47/(Q32+Q36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R47/(R32+R36)),0,'O4 Summary by Class & Accounts'!S209*R47/(R32+R36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S47/(S32+S36)),0,'O4 Summary by Class & Accounts'!T209*S47/(S32+S36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T47/(T32+T36)),0,'O4 Summary by Class & Accounts'!U209*T47/(T32+T36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U47/(U32+U36)),0,'O4 Summary by Class & Accounts'!V209*U47/(U32+U36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V47/(V32+V36)),0,'O4 Summary by Class & Accounts'!W209*V47/(V32+V36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W47/(W32+W36)),0,'O4 Summary by Class & Accounts'!X209*W47/(W32+W36))","v":0}]
[null,"Debt Return on Line Transformers",457156.04539262934,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D47/(D32+D36)),0,'O4 Summary by Class & Accounts'!E207*D47/(D32+D36))","v":127087.18183885681},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E47/(E32+E36)),0,'O4 Summary by Class & Accounts'!F207*E47/(E32+E36))","v":90495.945305523928},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F47/(F32+F36)),0,'O4 Summary by Class & Accounts'!G207*F47/(F32+F36))","v":237219.66313585913},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G47/(G32+G36)),0,'O4 Summary by Class & Accounts'!H207*G47/(G32+G36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H47/(H32+H36)),0,'O4 Summary by Class & Accounts'!I207*H47/(H32+H36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I47/(I32+I36)),0,'O4 Summary by Class & Accounts'!J207*I47/(I32+I36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J47/(J32+J36)),0,'O4 Summary by Class & Accounts'!K207*J47/(J32+J36))","v":2049.6970915031598},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K47/(K32+K36)),0,'O4 Summary by Class & Accounts'!L207*K47/(K32+K36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L47/(L32+L36)),0,'O4 Summary by Class & Accounts'!M207*L47/(L32+L36))","v":303.55802088628684},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M47/(M32+M36)),0,'O4 Summary by Class & Accounts'!N207*M47/(M32+M36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N47/(N32+N36)),0,'O4 Summary by Class & Accounts'!O207*N47/(N32+N36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O47/(O32+O36)),0,'O4 Summary by Class & Accounts'!P207*O47/(O32+O36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P47/(P32+P36)),0,'O4 Summary by Class & Accounts'!Q207*P47/(P32+P36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q47/(Q32+Q36)),0,'O4 Summary by Class & Accounts'!R207*Q47/(Q32+Q36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R47/(R32+R36)),0,'O4 Summary by Class & Accounts'!S207*R47/(R32+R36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S47/(S32+S36)),0,'O4 Summary by Class & Accounts'!T207*S47/(S32+S36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T47/(T32+T36)),0,'O4 Summary by Class & Accounts'!U207*T47/(T32+T36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U47/(U32+U36)),0,'O4 Summary by Class & Accounts'!V207*U47/(U32+U36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V47/(V32+V36)),0,'O4 Summary by Class & Accounts'!W207*V47/(V32+V36))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W47/(W32+W36)),0,'O4 Summary by Class & Accounts'!X207*W47/(W32+W36))","v":0}]
[null,"Equity Return on Line Transformers",692949.93244352785,{"$f":"IF(ISERROR(D47/(D32+D36)*'O1 Revenue to cost|RR'!D38),0,D47/(D32+D36)*'O1 Revenue to cost|RR'!D38)","v":192636.74834276628},{"$f":"IF(ISERROR(E47/(E32+E36)*'O1 Revenue to cost|RR'!E38),0,E47/(E32+E36)*'O1 Revenue to cost|RR'!E38)","v":137172.32839394725},{"$f":"IF(ISERROR(F47/(F32+F36)*'O1 Revenue to cost|RR'!F38),0,F47/(F32+F36)*'O1 Revenue to cost|RR'!F38)","v":359573.8286761379},{"$f":"IF(ISERROR(G47/(G32+G36)*'O1 Revenue to cost|RR'!G38),0,G47/(G32+G36)*'O1 Revenue to cost|RR'!G38)","v":0},{"$f":"IF(ISERROR(H47/(H32+H36)*'O1 Revenue to cost|RR'!H38),0,H47/(H32+H36)*'O1 Revenue to cost|RR'!H38)","v":0},{"$f":"IF(ISERROR(I47/(I32+I36)*'O1 Revenue to cost|RR'!I38),0,I47/(I32+I36)*'O1 Revenue to cost|RR'!I38)","v":0},{"$f":"IF(ISERROR(J47/(J32+J36)*'O1 Revenue to cost|RR'!J38),0,J47/(J32+J36)*'O1 Revenue to cost|RR'!J38)","v":3106.8985642899038},{"$f":"IF(ISERROR(K47/(K32+K36)*'O1 Revenue to cost|RR'!K38),0,K47/(K32+K36)*'O1 Revenue to cost|RR'!K38)","v":0},{"$f":"IF(ISERROR(L47/(L32+L36)*'O1 Revenue to cost|RR'!L38),0,L47/(L32+L36)*'O1 Revenue to cost|RR'!L38)","v":460.12846638653451},{"$f":"IF(ISERROR(M47/(M32+M36)*'O1 Revenue to cost|RR'!M38),0,M47/(M32+M36)*'O1 Revenue to cost|RR'!M38)","v":0},{"$f":"IF(ISERROR(N47/(N32+N36)*'O1 Revenue to cost|RR'!N38),0,N47/(N32+N36)*'O1 Revenue to cost|RR'!N38)","v":0},{"$f":"IF(ISERROR(O47/(O32+O36)*'O1 Revenue to cost|RR'!O38),0,O47/(O32+O36)*'O1 Revenue to cost|RR'!O38)","v":0},{"$f":"IF(ISERROR(P47/(P32+P36)*'O1 Revenue to cost|RR'!P38),0,P47/(P32+P36)*'O1 Revenue to cost|RR'!P38)","v":0},{"$f":"IF(ISERROR(Q47/(Q32+Q36)*'O1 Revenue to cost|RR'!Q38),0,Q47/(Q32+Q36)*'O1 Revenue to cost|RR'!Q38)","v":0},{"$f":"IF(ISERROR(R47/(R32+R36)*'O1 Revenue to cost|RR'!R38),0,R47/(R32+R36)*'O1 Revenue to cost|RR'!R38)","v":0},{"$f":"IF(ISERROR(S47/(S32+S36)*'O1 Revenue to cost|RR'!S38),0,S47/(S32+S36)*'O1 Revenue to cost|RR'!S38)","v":0},{"$f":"IF(ISERROR(T47/(T32+T36)*'O1 Revenue to cost|RR'!T38),0,T47/(T32+T36)*'O1 Revenue to cost|RR'!T38)","v":0},{"$f":"IF(ISERROR(U47/(U32+U36)*'O1 Revenue to cost|RR'!U38),0,U47/(U32+U36)*'O1 Revenue to cost|RR'!U38)","v":0},{"$f":"IF(ISERROR(V47/(V32+V36)*'O1 Revenue to cost|RR'!V38),0,V47/(V32+V36)*'O1 Revenue to cost|RR'!V38)","v":0},{"$f":"IF(ISERROR(W47/(W32+W36)*'O1 Revenue to cost|RR'!W38),0,W47/(W32+W36)*'O1 Revenue to cost|RR'!W38)","v":0}]
[null,"Total",{"$f":"IF(SUM(C13:C22)=SUM(D23:W23), SUM(C13:C22), \"Error - Please Revise\")","v":2412685.5071343989},{"$f":"SUM(D13:D22)","v":671652.96750115743},477365.17103888118,1251222.7873401197,0,0,0,10839.822494148253,0,1604.7587600919105,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line Tranformer NCP ",{"$f":"SUM(D25:W25)","v":933734.40369599068},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!C54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!C41,'E3 PLCC'!C67))","v":259573.67325153199},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!D54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!D41,'E3 PLCC'!D67))","v":184836.6184333975},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!E54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!E41,'E3 PLCC'!E67))","v":484517.62354556506},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!F54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!F41,'E3 PLCC'!F67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!G54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!G41,'E3 PLCC'!G67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!H54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!H41,'E3 PLCC'!H67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!I54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!I41,'E3 PLCC'!I67))","v":4186.4757357597155},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!J54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!J41,'E3 PLCC'!J67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!K54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!K41,'E3 PLCC'!K67))","v":620.01272973642267},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!L54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!L41,'E3 PLCC'!L67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!M54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!M41,'E3 PLCC'!M67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!N54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!N41,'E3 PLCC'!N67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!O54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!O41,'E3 PLCC'!O67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!P54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!P41,'E3 PLCC'!P67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!Q54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!Q41,'E3 PLCC'!Q67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!R54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!R41,'E3 PLCC'!R67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!S54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!S41,'E3 PLCC'!S67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!T54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!T41,'E3 PLCC'!T67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!U54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!U41,'E3 PLCC'!U67))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!V54,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!V41,'E3 PLCC'!V67))","v":0}]
[null,"PLCC Amount",{"$f":"SUM(D26:W26)","v":88788.829447852768},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!C28*4,'E3 PLCC'!C48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!C28,'E3 PLCC'!C35),MIN('E3 PLCC'!C28*12,'E3 PLCC'!C61)))","v":75785.600000000006},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!D28*4,'E3 PLCC'!D48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!D28,'E3 PLCC'!D35),MIN('E3 PLCC'!D28*12,'E3 PLCC'!D61)))","v":8337.6},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!E28*4,'E3 PLCC'!E48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!E28,'E3 PLCC'!E35),MIN('E3 PLCC'!E28*12,'E3 PLCC'!E61)))","v":710.4},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!F28*4,'E3 PLCC'!F48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!F28,'E3 PLCC'!F35),MIN('E3 PLCC'!F28*12,'E3 PLCC'!F61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!G28*4,'E3 PLCC'!G48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!G28,'E3 PLCC'!G35),MIN('E3 PLCC'!G28*12,'E3 PLCC'!G61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!H28*4,'E3 PLCC'!H48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!H28,'E3 PLCC'!H35),MIN('E3 PLCC'!H28*12,'E3 PLCC'!H61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!I28*4,'E3 PLCC'!I48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!I28,'E3 PLCC'!I35),MIN('E3 PLCC'!I28*12,'E3 PLCC'!I61)))","v":3054.4294478527604},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!J28*4,'E3 PLCC'!J48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!J28,'E3 PLCC'!J35),MIN('E3 PLCC'!J28*12,'E3 PLCC'!J61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!K28*4,'E3 PLCC'!K48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!K28,'E3 PLCC'!K35),MIN('E3 PLCC'!K28*12,'E3 PLCC'!K61)))","v":900.8},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!L28*4,'E3 PLCC'!L48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!L28,'E3 PLCC'!L35),MIN('E3 PLCC'!L28*12,'E3 PLCC'!L61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!M28*4,'E3 PLCC'!M48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!M28,'E3 PLCC'!M35),MIN('E3 PLCC'!M28*12,'E3 PLCC'!M61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!N28*4,'E3 PLCC'!N48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!N28,'E3 PLCC'!N35),MIN('E3 PLCC'!N28*12,'E3 PLCC'!N61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!O28*4,'E3 PLCC'!O48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!O28,'E3 PLCC'!O35),MIN('E3 PLCC'!O28*12,'E3 PLCC'!O61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!P28*4,'E3 PLCC'!P48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!P28,'E3 PLCC'!P35),MIN('E3 PLCC'!P28*12,'E3 PLCC'!P61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!Q28*4,'E3 PLCC'!Q48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!Q28,'E3 PLCC'!Q35),MIN('E3 PLCC'!Q28*12,'E3 PLCC'!Q61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!R28*4,'E3 PLCC'!R48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!R28,'E3 PLCC'!R35),MIN('E3 PLCC'!R28*12,'E3 PLCC'!R61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!S28*4,'E3 PLCC'!S48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!S28,'E3 PLCC'!S35),MIN('E3 PLCC'!S28*12,'E3 PLCC'!S61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!T28*4,'E3 PLCC'!T48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!T28,'E3 PLCC'!T35),MIN('E3 PLCC'!T28*12,'E3 PLCC'!T61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!U28*4,'E3 PLCC'!U48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!U28,'E3 PLCC'!U35),MIN('E3 PLCC'!U28*12,'E3 PLCC'!U61)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!V28*4,'E3 PLCC'!V48),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!V28,'E3 PLCC'!V35),MIN('E3 PLCC'!V28*12,'E3 PLCC'!V61)))","v":0}]
[null,"Adjustment to Customer Related Cost for PLCC",{"$f":"SUM(D27:W27)","v":229704.70841213127},{"$f":"IF(ISERROR(D23/D25),0,D23/D25*D26)","v":196097.01745265612},{"$f":"IF(ISERROR(E23/E25),0,E23/E25*E26)","v":21532.961832927736},1834.5435231476774,0,0,0,7908.6742944217349,0,2331.5113089780048,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D30:W30)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D31:W31)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D32:W32)","v":9408388.4444999956},{"$f":"D30+D31","v":4553690.1892799176},1415256.0891623078,3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D34:W34)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D36:W36)","v":184958491.81017515},{"$f":"IF(ISERROR('O6 Source Data for E2'!D102), \"-\", 'O6 Source Data for E2'!D102)","v":86882191.629156023},{"$f":"IF(ISERROR('O6 Source Data for E2'!E102), \"-\", 'O6 Source Data for E2'!E102)","v":28381580.583287381},{"$f":"IF(ISERROR('O6 Source Data for E2'!F102), \"-\", 'O6 Source Data for E2'!F102)","v":61277369.712217607},{"$f":"IF(ISERROR('O6 Source Data for E2'!G102), \"-\", 'O6 Source Data for E2'!G102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H102), \"-\", 'O6 Source Data for E2'!H102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I102), \"-\", 'O6 Source Data for E2'!I102)","v":5774926.2047460722},{"$f":"IF(ISERROR('O6 Source Data for E2'!J102), \"-\", 'O6 Source Data for E2'!J102)","v":2052527.6188877483},{"$f":"IF(ISERROR('O6 Source Data for E2'!K102), \"-\", 'O6 Source Data for E2'!K102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L102), \"-\", 'O6 Source Data for E2'!L102)","v":585395.10929407924},{"$f":"IF(ISERROR('O6 Source Data for E2'!M102), \"-\", 'O6 Source Data for E2'!M102)","v":4500.952586228017},{"$f":"IF(ISERROR('O6 Source Data for E2'!N102), \"-\", 'O6 Source Data for E2'!N102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O102), \"-\", 'O6 Source Data for E2'!O102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P102), \"-\", 'O6 Source Data for E2'!P102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q102), \"-\", 'O6 Source Data for E2'!Q102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R102), \"-\", 'O6 Source Data for E2'!R102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S102), \"-\", 'O6 Source Data for E2'!S102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T102), \"-\", 'O6 Source Data for E2'!T102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U102), \"-\", 'O6 Source Data for E2'!U102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V102), \"-\", 'O6 Source Data for E2'!V102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W102), \"-\", 'O6 Source Data for E2'!W102)","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D38:W38)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D40:W40)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Line Transformer Rate Base"]
[null,"Acct 1850 - Line Transformers - Gross Assets",{"$f":"SUM(D43:W43)","v":35721371.61245998},{"$f":"'O5 Details by Class & Accounts'!I57","v":9930369.4994279798},{"$f":"'O5 Details by Class & Accounts'!J57","v":7071194.4515643781},{"$f":"'O5 Details by Class & Accounts'!K57","v":18535928.434197668},{"$f":"'O5 Details by Class & Accounts'!L57","v":0},{"$f":"'O5 Details by Class & Accounts'!M57","v":0},{"$f":"'O5 Details by Class & Accounts'!N57","v":0},{"$f":"'O5 Details by Class & Accounts'!O57","v":160159.73590741726},{"$f":"'O5 Details by Class & Accounts'!P57","v":0},{"$f":"'O5 Details by Class & Accounts'!Q57","v":23719.49136253677},{"$f":"'O5 Details by Class & Accounts'!R57","v":0},{"$f":"'O5 Details by Class & Accounts'!S57","v":0},{"$f":"'O5 Details by Class & Accounts'!T57","v":0},{"$f":"'O5 Details by Class & Accounts'!U57","v":0},{"$f":"'O5 Details by Class & Accounts'!V57","v":0},{"$f":"'O5 Details by Class & Accounts'!W57","v":0},{"$f":"'O5 Details by Class & Accounts'!X57","v":0},{"$f":"'O5 Details by Class & Accounts'!Y57","v":0},{"$f":"'O5 Details by Class & Accounts'!Z57","v":0},{"$f":"'O5 Details by Class & Accounts'!AA57","v":0},{"$f":"'O5 Details by Class & Accounts'!AB57","v":0}]
[null,"Line Transformers - Accumulated Depreciation",{"$f":"SUM(D44:W44)","v":-19879139.185467903},{"$f":"IF(ISERROR('O7 Amortization'!G55+'O7 Amortization'!G125+'O7 Amortization'!G196+'O7 Amortization'!G267), \"-\", 'O7 Amortization'!G55+'O7 Amortization'!G125+'O7 Amortization'!G196+'O7 Amortization'!G267)","v":-5526305.0810007639},{"$f":"IF(ISERROR('O7 Amortization'!H55+'O7 Amortization'!H125+'O7 Amortization'!H196+'O7 Amortization'!H267), \"-\", 'O7 Amortization'!H55+'O7 Amortization'!H125+'O7 Amortization'!H196+'O7 Amortization'!H267)","v":-3935158.4881786751},{"$f":"IF(ISERROR('O7 Amortization'!I55+'O7 Amortization'!I125+'O7 Amortization'!I196+'O7 Amortization'!I267), \"-\", 'O7 Amortization'!I55+'O7 Amortization'!I125+'O7 Amortization'!I196+'O7 Amortization'!I267)","v":-10315345.817985293},{"$f":"IF(ISERROR('O7 Amortization'!J55+'O7 Amortization'!J125+'O7 Amortization'!J196+'O7 Amortization'!J267), \"-\", 'O7 Amortization'!J55+'O7 Amortization'!J125+'O7 Amortization'!J196+'O7 Amortization'!J267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K55+'O7 Amortization'!K125+'O7 Amortization'!K196+'O7 Amortization'!K267), \"-\", 'O7 Amortization'!K55+'O7 Amortization'!K125+'O7 Amortization'!K196+'O7 Amortization'!K267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L55+'O7 Amortization'!L125+'O7 Amortization'!L196+'O7 Amortization'!L267), \"-\", 'O7 Amortization'!L55+'O7 Amortization'!L125+'O7 Amortization'!L196+'O7 Amortization'!L267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M55+'O7 Amortization'!M125+'O7 Amortization'!M196+'O7 Amortization'!M267), \"-\", 'O7 Amortization'!M55+'O7 Amortization'!M125+'O7 Amortization'!M196+'O7 Amortization'!M267)","v":-89129.77129077469},{"$f":"IF(ISERROR('O7 Amortization'!N55+'O7 Amortization'!N125+'O7 Amortization'!N196+'O7 Amortization'!N267), \"-\", 'O7 Amortization'!N55+'O7 Amortization'!N125+'O7 Amortization'!N196+'O7 Amortization'!N267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O55+'O7 Amortization'!O125+'O7 Amortization'!O196+'O7 Amortization'!O267), \"-\", 'O7 Amortization'!O55+'O7 Amortization'!O125+'O7 Amortization'!O196+'O7 Amortization'!O267)","v":-13200.027012397813},{"$f":"IF(ISERROR('O7 Amortization'!P55+'O7 Amortization'!P125+'O7 Amortization'!P196+'O7 Amortization'!P267), \"-\", 'O7 Amortization'!P55+'O7 Amortization'!P125+'O7 Amortization'!P196+'O7 Amortization'!P267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q55+'O7 Amortization'!Q125+'O7 Amortization'!Q196+'O7 Amortization'!Q267), \"-\", 'O7 Amortization'!Q55+'O7 Amortization'!Q125+'O7 Amortization'!Q196+'O7 Amortization'!Q267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R55+'O7 Amortization'!R125+'O7 Amortization'!R196+'O7 Amortization'!R267), \"-\", 'O7 Amortization'!R55+'O7 Amortization'!R125+'O7 Amortization'!R196+'O7 Amortization'!R267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S55+'O7 Amortization'!S125+'O7 Amortization'!S196+'O7 Amortization'!S267), \"-\", 'O7 Amortization'!S55+'O7 Amortization'!S125+'O7 Amortization'!S196+'O7 Amortization'!S267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T55+'O7 Amortization'!T125+'O7 Amortization'!T196+'O7 Amortization'!T267), \"-\", 'O7 Amortization'!T55+'O7 Amortization'!T125+'O7 Amortization'!T196+'O7 Amortization'!T267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U55+'O7 Amortization'!U125+'O7 Amortization'!U196+'O7 Amortization'!U267), \"-\", 'O7 Amortization'!U55+'O7 Amortization'!U125+'O7 Amortization'!U196+'O7 Amortization'!U267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V55+'O7 Amortization'!V125+'O7 Amortization'!V196+'O7 Amortization'!V267), \"-\", 'O7 Amortization'!V55+'O7 Amortization'!V125+'O7 Amortization'!V196+'O7 Amortization'!V267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W55+'O7 Amortization'!W125+'O7 Amortization'!W196+'O7 Amortization'!W267), \"-\", 'O7 Amortization'!W55+'O7 Amortization'!W125+'O7 Amortization'!W196+'O7 Amortization'!W267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X55+'O7 Amortization'!X125+'O7 Amortization'!X196+'O7 Amortization'!X267), \"-\", 'O7 Amortization'!X55+'O7 Amortization'!X125+'O7 Amortization'!X196+'O7 Amortization'!X267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y55+'O7 Amortization'!Y125+'O7 Amortization'!Y196+'O7 Amortization'!Y267), \"-\", 'O7 Amortization'!Y55+'O7 Amortization'!Y125+'O7 Amortization'!Y196+'O7 Amortization'!Y267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z55+'O7 Amortization'!Z125+'O7 Amortization'!Z196+'O7 Amortization'!Z267), \"-\", 'O7 Amortization'!Z55+'O7 Amortization'!Z125+'O7 Amortization'!Z196+'O7 Amortization'!Z267)","v":0}]
[null,"Line Transformers - Net Fixed Assets",{"$f":"SUM(D45:W45)","v":15842232.426992077},{"$f":"IF(ISERROR(D43+D44), \"-\", D43+D44)","v":4404064.4184272159},{"$f":"IF(ISERROR(E43+E44), \"-\", E43+E44)","v":3136035.963385703},{"$f":"IF(ISERROR(F43+F44), \"-\", F43+F44)","v":8220582.6162123755},0,0,0,71029.964616642566,0,10519.464350138956,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Line Transformers - NFA",{"$f":"SUM(D46:W46)","v":797939.43734537426},{"$f":"IF(ISERROR(D45/D36*D32),0,D45/D36*D32)","v":230826.87670621311},156379.38063347709,406466.25197190861,0,0,0,3720.2524908797964,0,546.67554289562372,0,0,0,0,0,0,0,0,0,0,0]
[null,"Line Transformer Net Fixed Assets Including General Plant",{"$f":"SUM(D47:W47)","v":16640171.86433745},{"$f":"SUM(D45:D46)","v":4634891.2951334286},3292415.3440191802,8627048.8681842834,0,0,0,74750.21710752236,0,11066.13989303458,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D50:W50)","v":352792.8},{"$f":"'O5 Details by Class & Accounts'!I131","v":95138.133849259262},{"$f":"'O5 Details by Class & Accounts'!J131","v":66495.762233126457},{"$f":"'O5 Details by Class & Accounts'!K131","v":174886.99508317321},{"$f":"'O5 Details by Class & Accounts'!L131","v":0},{"$f":"'O5 Details by Class & Accounts'!M131","v":0},{"$f":"'O5 Details by Class & Accounts'!N131","v":14500.763619795036},{"$f":"'O5 Details by Class & Accounts'!O131","v":1482.183920344637},{"$f":"'O5 Details by Class & Accounts'!P131","v":0},{"$f":"'O5 Details by Class & Accounts'!Q131","v":288.96129430140508},{"$f":"'O5 Details by Class & Accounts'!R131","v":0},{"$f":"'O5 Details by Class & Accounts'!S131","v":0},{"$f":"'O5 Details by Class & Accounts'!T131","v":0},{"$f":"'O5 Details by Class & Accounts'!U131","v":0},{"$f":"'O5 Details by Class & Accounts'!V131","v":0},{"$f":"'O5 Details by Class & Accounts'!W131","v":0},{"$f":"'O5 Details by Class & Accounts'!X131","v":0},{"$f":"'O5 Details by Class & Accounts'!Y131","v":0},{"$f":"'O5 Details by Class & Accounts'!Z131","v":0},{"$f":"'O5 Details by Class & Accounts'!AA131","v":0},{"$f":"'O5 Details by Class & Accounts'!AB131","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D51:W51)","v":539356.80000000005},{"$f":"'O5 Details by Class & Accounts'!I132","v":145449.11186086608},{"$f":"'O5 Details by Class & Accounts'!J132","v":101660.07223395698},{"$f":"'O5 Details by Class & Accounts'!K132","v":267370.79109799303},{"$f":"'O5 Details by Class & Accounts'!L132","v":0},{"$f":"'O5 Details by Class & Accounts'!M132","v":0},{"$f":"'O5 Details by Class & Accounts'!N132","v":22169.062020339039},{"$f":"'O5 Details by Class & Accounts'!O132","v":2265.9928895616299},{"$f":"'O5 Details by Class & Accounts'!P132","v":0},{"$f":"'O5 Details by Class & Accounts'!Q132","v":441.76989728323275},{"$f":"'O5 Details by Class & Accounts'!R132","v":0},{"$f":"'O5 Details by Class & Accounts'!S132","v":0},{"$f":"'O5 Details by Class & Accounts'!T132","v":0},{"$f":"'O5 Details by Class & Accounts'!U132","v":0},{"$f":"'O5 Details by Class & Accounts'!V132","v":0},{"$f":"'O5 Details by Class & Accounts'!W132","v":0},{"$f":"'O5 Details by Class & Accounts'!X132","v":0},{"$f":"'O5 Details by Class & Accounts'!Y132","v":0},{"$f":"'O5 Details by Class & Accounts'!Z132","v":0},{"$f":"'O5 Details by Class & Accounts'!AA132","v":0},{"$f":"'O5 Details by Class & Accounts'!AB132","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D52:W52)","v":1237356.6000000001},{"$f":"'O5 Details by Class & Accounts'!I149","v":333679.7061336409},{"$f":"'O5 Details by Class & Accounts'!J149","v":233221.79554455125},{"$f":"'O5 Details by Class & Accounts'!K149","v":613384.33669942222},{"$f":"'O5 Details by Class & Accounts'!L149","v":0},{"$f":"'O5 Details by Class & Accounts'!M149","v":0},{"$f":"'O5 Details by Class & Accounts'!N149","v":50858.79181772779},{"$f":"'O5 Details by Class & Accounts'!O149","v":5198.490604831818},{"$f":"'O5 Details by Class & Accounts'!P149","v":0},{"$f":"'O5 Details by Class & Accounts'!Q149","v":1013.4791998260338},{"$f":"'O5 Details by Class & Accounts'!R149","v":0},{"$f":"'O5 Details by Class & Accounts'!S149","v":0},{"$f":"'O5 Details by Class & Accounts'!T149","v":0},{"$f":"'O5 Details by Class & Accounts'!U149","v":0},{"$f":"'O5 Details by Class & Accounts'!V149","v":0},{"$f":"'O5 Details by Class & Accounts'!W149","v":0},{"$f":"'O5 Details by Class & Accounts'!X149","v":0},{"$f":"'O5 Details by Class & Accounts'!Y149","v":0},{"$f":"'O5 Details by Class & Accounts'!Z149","v":0},{"$f":"'O5 Details by Class & Accounts'!AA149","v":0},{"$f":"'O5 Details by Class & Accounts'!AB149","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D53:W53)","v":345681.00000000006},{"$f":"'O5 Details by Class & Accounts'!I153","v":93220.284674590279},{"$f":"'O5 Details by Class & Accounts'!J153","v":65155.302445257919},{"$f":"'O5 Details by Class & Accounts'!K153","v":171361.52253488847},{"$f":"'O5 Details by Class & Accounts'!L153","v":0},{"$f":"'O5 Details by Class & Accounts'!M153","v":0},{"$f":"'O5 Details by Class & Accounts'!N153","v":14208.448893668941},{"$f":"'O5 Details by Class & Accounts'!O153","v":1452.30520511942},{"$f":"'O5 Details by Class & Accounts'!P153","v":0},{"$f":"'O5 Details by Class & Accounts'!Q153","v":283.13624647499614},{"$f":"'O5 Details by Class & Accounts'!R153","v":0},{"$f":"'O5 Details by Class & Accounts'!S153","v":0},{"$f":"'O5 Details by Class & Accounts'!T153","v":0},{"$f":"'O5 Details by Class & Accounts'!U153","v":0},{"$f":"'O5 Details by Class & Accounts'!V153","v":0},{"$f":"'O5 Details by Class & Accounts'!W153","v":0},{"$f":"'O5 Details by Class & Accounts'!X153","v":0},{"$f":"'O5 Details by Class & Accounts'!Y153","v":0},{"$f":"'O5 Details by Class & Accounts'!Z153","v":0},{"$f":"'O5 Details by Class & Accounts'!AA153","v":0},{"$f":"'O5 Details by Class & Accounts'!AB153","v":0}]
[null,"Total ",{"$f":"SUM(D54:W54)","v":2475187.1999999997},{"$f":"SUM(D50:D53)","v":667487.23651835648},466532.93245689257,1227003.645415477,0,0,101737.06635153081,10398.972619857504,0,2027.3466378856676,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1850 - Line Transformers - Gross Assets",{"$f":"SUM(D56:W56)","v":35721371.61245998},{"$f":"D43","v":9930369.4994279798},7071194.4515643781,18535928.434197668,0,0,0,160159.73590741726,0,23719.49136253677,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D58:W58)","v":177548760.82527879},{"$f":"'O6 Source Data for E2'!D88","v":47879825.699859783},{"$f":"'O6 Source Data for E2'!E88","v":33465082.577150032},{"$f":"'O6 Source Data for E2'!F88","v":88014747.640751258},{"$f":"'O6 Source Data for E2'!G88","v":0},{"$f":"'O6 Source Data for E2'!H88","v":0},{"$f":"'O6 Source Data for E2'!I88","v":7297747.0393808857},{"$f":"'O6 Source Data for E2'!J88","v":745933.35910580948},{"$f":"'O6 Source Data for E2'!K88","v":0},{"$f":"'O6 Source Data for E2'!L88","v":145424.5090310323},{"$f":"'O6 Source Data for E2'!M88","v":0},{"$f":"'O6 Source Data for E2'!N88","v":0},{"$f":"'O6 Source Data for E2'!O88","v":0},{"$f":"'O6 Source Data for E2'!P88","v":0},{"$f":"'O6 Source Data for E2'!Q88","v":0},{"$f":"'O6 Source Data for E2'!R88","v":0},{"$f":"'O6 Source Data for E2'!S88","v":0},{"$f":"'O6 Source Data for E2'!T88","v":0},{"$f":"'O6 Source Data for E2'!U88","v":0},{"$f":"'O6 Source Data for E2'!V88","v":0},{"$f":"'O6 Source Data for E2'!W88","v":0}]

{"sheet":"O2.2 Primary Cost PLCC Adj","index":16,"n_rows":97,"n_cols":23,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O2.2 Primary Cost PLCC Adjustment Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O2.2 Primary Cost PLCC Adjustment Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1830-4 Primary Poles, Towers & Fixtures",{"$f":"SUM(D15:W15)","v":531330.19706192717},{"$f":"IF(ISERROR('O7 Amortization'!G327+'O7 Amortization'!G400+'O7 Amortization'!G473+'O7 Amortization'!G546), \"-\", 'O7 Amortization'!G327+'O7 Amortization'!G400+'O7 Amortization'!G473+'O7 Amortization'!G546)","v":136337.94432874731},{"$f":"IF(ISERROR('O7 Amortization'!H327+'O7 Amortization'!H400+'O7 Amortization'!H473+'O7 Amortization'!H546), \"-\", 'O7 Amortization'!H327+'O7 Amortization'!H400+'O7 Amortization'!H473+'O7 Amortization'!H546)","v":97899.491963615583},{"$f":"IF(ISERROR('O7 Amortization'!I327+'O7 Amortization'!I400+'O7 Amortization'!I473+'O7 Amortization'!I546), \"-\", 'O7 Amortization'!I327+'O7 Amortization'!I400+'O7 Amortization'!I473+'O7 Amortization'!I546)","v":257351.95458743456},{"$f":"IF(ISERROR('O7 Amortization'!J327+'O7 Amortization'!J400+'O7 Amortization'!J473+'O7 Amortization'!J546), \"-\", 'O7 Amortization'!J327+'O7 Amortization'!J400+'O7 Amortization'!J473+'O7 Amortization'!J546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K327+'O7 Amortization'!K400+'O7 Amortization'!K473+'O7 Amortization'!K546), \"-\", 'O7 Amortization'!K327+'O7 Amortization'!K400+'O7 Amortization'!K473+'O7 Amortization'!K546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L327+'O7 Amortization'!L400+'O7 Amortization'!L473+'O7 Amortization'!L546), \"-\", 'O7 Amortization'!L327+'O7 Amortization'!L400+'O7 Amortization'!L473+'O7 Amortization'!L546)","v":37185.717853843962},{"$f":"IF(ISERROR('O7 Amortization'!M327+'O7 Amortization'!M400+'O7 Amortization'!M473+'O7 Amortization'!M546), \"-\", 'O7 Amortization'!M327+'O7 Amortization'!M400+'O7 Amortization'!M473+'O7 Amortization'!M546)","v":2225.4948422074403},{"$f":"IF(ISERROR('O7 Amortization'!N327+'O7 Amortization'!N400+'O7 Amortization'!N473+'O7 Amortization'!N546), \"-\", 'O7 Amortization'!N327+'O7 Amortization'!N400+'O7 Amortization'!N473+'O7 Amortization'!N546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O327+'O7 Amortization'!O400+'O7 Amortization'!O473+'O7 Amortization'!O546), \"-\", 'O7 Amortization'!O327+'O7 Amortization'!O400+'O7 Amortization'!O473+'O7 Amortization'!O546)","v":329.59348607832482},{"$f":"IF(ISERROR('O7 Amortization'!P327+'O7 Amortization'!P400+'O7 Amortization'!P473+'O7 Amortization'!P546), \"-\", 'O7 Amortization'!P327+'O7 Amortization'!P400+'O7 Amortization'!P473+'O7 Amortization'!P546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q327+'O7 Amortization'!Q400+'O7 Amortization'!Q473+'O7 Amortization'!Q546), \"-\", 'O7 Amortization'!Q327+'O7 Amortization'!Q400+'O7 Amortization'!Q473+'O7 Amortization'!Q546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R327+'O7 Amortization'!R400+'O7 Amortization'!R473+'O7 Amortization'!R546), \"-\", 'O7 Amortization'!R327+'O7 Amortization'!R400+'O7 Amortization'!R473+'O7 Amortization'!R546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S327+'O7 Amortization'!S400+'O7 Amortization'!S473+'O7 Amortization'!S546), \"-\", 'O7 Amortization'!S327+'O7 Amortization'!S400+'O7 Amortization'!S473+'O7 Amortization'!S546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T327+'O7 Amortization'!T400+'O7 Amortization'!T473+'O7 Amortization'!T546), \"-\", 'O7 Amortization'!T327+'O7 Amortization'!T400+'O7 Amortization'!T473+'O7 Amortization'!T546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U327+'O7 Amortization'!U400+'O7 Amortization'!U473+'O7 Amortization'!U546), \"-\", 'O7 Amortization'!U327+'O7 Amortization'!U400+'O7 Amortization'!U473+'O7 Amortization'!U546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V327+'O7 Amortization'!V400+'O7 Amortization'!V473+'O7 Amortization'!V546), \"-\", 'O7 Amortization'!V327+'O7 Amortization'!V400+'O7 Amortization'!V473+'O7 Amortization'!V546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W327+'O7 Amortization'!W400+'O7 Amortization'!W473+'O7 Amortization'!W546), \"-\", 'O7 Amortization'!W327+'O7 Amortization'!W400+'O7 Amortization'!W473+'O7 Amortization'!W546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X327+'O7 Amortization'!X400+'O7 Amortization'!X473+'O7 Amortization'!X546), \"-\", 'O7 Amortization'!X327+'O7 Amortization'!X400+'O7 Amortization'!X473+'O7 Amortization'!X546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y327+'O7 Amortization'!Y400+'O7 Amortization'!Y473+'O7 Amortization'!Y546), \"-\", 'O7 Amortization'!Y327+'O7 Amortization'!Y400+'O7 Amortization'!Y473+'O7 Amortization'!Y546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z327+'O7 Amortization'!Z400+'O7 Amortization'!Z473+'O7 Amortization'!Z546), \"-\", 'O7 Amortization'!Z327+'O7 Amortization'!Z400+'O7 Amortization'!Z473+'O7 Amortization'!Z546)","v":0}]
[null,"Depreciation on Acct 1835-4 Primary Overhead Conductors",412628.43704280892,{"$f":"IF(ISERROR('O7 Amortization'!G331+'O7 Amortization'!G404+'O7 Amortization'!G477+'O7 Amortization'!G550), \"-\", 'O7 Amortization'!G331+'O7 Amortization'!G404+'O7 Amortization'!G477+'O7 Amortization'!G550)","v":105879.38195322199},{"$f":"IF(ISERROR('O7 Amortization'!H331+'O7 Amortization'!H404+'O7 Amortization'!H477+'O7 Amortization'!H550), \"-\", 'O7 Amortization'!H331+'O7 Amortization'!H404+'O7 Amortization'!H477+'O7 Amortization'!H550)","v":76028.267505984637},{"$f":"IF(ISERROR('O7 Amortization'!I331+'O7 Amortization'!I404+'O7 Amortization'!I477+'O7 Amortization'!I550), \"-\", 'O7 Amortization'!I331+'O7 Amortization'!I404+'O7 Amortization'!I477+'O7 Amortization'!I550)","v":199858.27152027725},{"$f":"IF(ISERROR('O7 Amortization'!J331+'O7 Amortization'!J404+'O7 Amortization'!J477+'O7 Amortization'!J550), \"-\", 'O7 Amortization'!J331+'O7 Amortization'!J404+'O7 Amortization'!J477+'O7 Amortization'!J550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K331+'O7 Amortization'!K404+'O7 Amortization'!K477+'O7 Amortization'!K550), \"-\", 'O7 Amortization'!K331+'O7 Amortization'!K404+'O7 Amortization'!K477+'O7 Amortization'!K550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L331+'O7 Amortization'!L404+'O7 Amortization'!L477+'O7 Amortization'!L550), \"-\", 'O7 Amortization'!L331+'O7 Amortization'!L404+'O7 Amortization'!L477+'O7 Amortization'!L550)","v":28878.24694171892},{"$f":"IF(ISERROR('O7 Amortization'!M331+'O7 Amortization'!M404+'O7 Amortization'!M477+'O7 Amortization'!M550), \"-\", 'O7 Amortization'!M331+'O7 Amortization'!M404+'O7 Amortization'!M477+'O7 Amortization'!M550)","v":1728.308429418815},{"$f":"IF(ISERROR('O7 Amortization'!N331+'O7 Amortization'!N404+'O7 Amortization'!N477+'O7 Amortization'!N550), \"-\", 'O7 Amortization'!N331+'O7 Amortization'!N404+'O7 Amortization'!N477+'O7 Amortization'!N550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O331+'O7 Amortization'!O404+'O7 Amortization'!O477+'O7 Amortization'!O550), \"-\", 'O7 Amortization'!O331+'O7 Amortization'!O404+'O7 Amortization'!O477+'O7 Amortization'!O550)","v":255.96069218730864},{"$f":"IF(ISERROR('O7 Amortization'!P331+'O7 Amortization'!P404+'O7 Amortization'!P477+'O7 Amortization'!P550), \"-\", 'O7 Amortization'!P331+'O7 Amortization'!P404+'O7 Amortization'!P477+'O7 Amortization'!P550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q331+'O7 Amortization'!Q404+'O7 Amortization'!Q477+'O7 Amortization'!Q550), \"-\", 'O7 Amortization'!Q331+'O7 Amortization'!Q404+'O7 Amortization'!Q477+'O7 Amortization'!Q550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R331+'O7 Amortization'!R404+'O7 Amortization'!R477+'O7 Amortization'!R550), \"-\", 'O7 Amortization'!R331+'O7 Amortization'!R404+'O7 Amortization'!R477+'O7 Amortization'!R550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S331+'O7 Amortization'!S404+'O7 Amortization'!S477+'O7 Amortization'!S550), \"-\", 'O7 Amortization'!S331+'O7 Amortization'!S404+'O7 Amortization'!S477+'O7 Amortization'!S550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T331+'O7 Amortization'!T404+'O7 Amortization'!T477+'O7 Amortization'!T550), \"-\", 'O7 Amortization'!T331+'O7 Amortization'!T404+'O7 Amortization'!T477+'O7 Amortization'!T550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U331+'O7 Amortization'!U404+'O7 Amortization'!U477+'O7 Amortization'!U550), \"-\", 'O7 Amortization'!U331+'O7 Amortization'!U404+'O7 Amortization'!U477+'O7 Amortization'!U550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V331+'O7 Amortization'!V404+'O7 Amortization'!V477+'O7 Amortization'!V550), \"-\", 'O7 Amortization'!V331+'O7 Amortization'!V404+'O7 Amortization'!V477+'O7 Amortization'!V550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W331+'O7 Amortization'!W404+'O7 Amortization'!W477+'O7 Amortization'!W550), \"-\", 'O7 Amortization'!W331+'O7 Amortization'!W404+'O7 Amortization'!W477+'O7 Amortization'!W550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X331+'O7 Amortization'!X404+'O7 Amortization'!X477+'O7 Amortization'!X550), \"-\", 'O7 Amortization'!X331+'O7 Amortization'!X404+'O7 Amortization'!X477+'O7 Amortization'!X550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y331+'O7 Amortization'!Y404+'O7 Amortization'!Y477+'O7 Amortization'!Y550), \"-\", 'O7 Amortization'!Y331+'O7 Amortization'!Y404+'O7 Amortization'!Y477+'O7 Amortization'!Y550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z331+'O7 Amortization'!Z404+'O7 Amortization'!Z477+'O7 Amortization'!Z550), \"-\", 'O7 Amortization'!Z331+'O7 Amortization'!Z404+'O7 Amortization'!Z477+'O7 Amortization'!Z550)","v":0}]
[null,"Depreciation on Acct 1840-4 Primary Underground Conduit",51476.533832912501,{"$f":"IF(ISERROR('O7 Amortization'!G335+'O7 Amortization'!G408+'O7 Amortization'!G481+'O7 Amortization'!G554), \"-\", 'O7 Amortization'!G335+'O7 Amortization'!G408+'O7 Amortization'!G481+'O7 Amortization'!G554)","v":13208.744473317638},{"$f":"IF(ISERROR('O7 Amortization'!H335+'O7 Amortization'!H408+'O7 Amortization'!H481+'O7 Amortization'!H554), \"-\", 'O7 Amortization'!H335+'O7 Amortization'!H408+'O7 Amortization'!H481+'O7 Amortization'!H554)","v":9484.7357408949229},{"$f":"IF(ISERROR('O7 Amortization'!I335+'O7 Amortization'!I408+'O7 Amortization'!I481+'O7 Amortization'!I554), \"-\", 'O7 Amortization'!I335+'O7 Amortization'!I408+'O7 Amortization'!I481+'O7 Amortization'!I554)","v":24932.869749434201},{"$f":"IF(ISERROR('O7 Amortization'!J335+'O7 Amortization'!J408+'O7 Amortization'!J481+'O7 Amortization'!J554), \"-\", 'O7 Amortization'!J335+'O7 Amortization'!J408+'O7 Amortization'!J481+'O7 Amortization'!J554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K335+'O7 Amortization'!K408+'O7 Amortization'!K481+'O7 Amortization'!K554), \"-\", 'O7 Amortization'!K335+'O7 Amortization'!K408+'O7 Amortization'!K481+'O7 Amortization'!K554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L335+'O7 Amortization'!L408+'O7 Amortization'!L481+'O7 Amortization'!L554), \"-\", 'O7 Amortization'!L335+'O7 Amortization'!L408+'O7 Amortization'!L481+'O7 Amortization'!L554)","v":3602.6408319898969},{"$f":"IF(ISERROR('O7 Amortization'!M335+'O7 Amortization'!M408+'O7 Amortization'!M481+'O7 Amortization'!M554), \"-\", 'O7 Amortization'!M335+'O7 Amortization'!M408+'O7 Amortization'!M481+'O7 Amortization'!M554)","v":215.61123605122594},{"$f":"IF(ISERROR('O7 Amortization'!N335+'O7 Amortization'!N408+'O7 Amortization'!N481+'O7 Amortization'!N554), \"-\", 'O7 Amortization'!N335+'O7 Amortization'!N408+'O7 Amortization'!N481+'O7 Amortization'!N554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O335+'O7 Amortization'!O408+'O7 Amortization'!O481+'O7 Amortization'!O554), \"-\", 'O7 Amortization'!O335+'O7 Amortization'!O408+'O7 Amortization'!O481+'O7 Amortization'!O554)","v":31.9318012246178},{"$f":"IF(ISERROR('O7 Amortization'!P335+'O7 Amortization'!P408+'O7 Amortization'!P481+'O7 Amortization'!P554), \"-\", 'O7 Amortization'!P335+'O7 Amortization'!P408+'O7 Amortization'!P481+'O7 Amortization'!P554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q335+'O7 Amortization'!Q408+'O7 Amortization'!Q481+'O7 Amortization'!Q554), \"-\", 'O7 Amortization'!Q335+'O7 Amortization'!Q408+'O7 Amortization'!Q481+'O7 Amortization'!Q554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R335+'O7 Amortization'!R408+'O7 Amortization'!R481+'O7 Amortization'!R554), \"-\", 'O7 Amortization'!R335+'O7 Amortization'!R408+'O7 Amortization'!R481+'O7 Amortization'!R554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S335+'O7 Amortization'!S408+'O7 Amortization'!S481+'O7 Amortization'!S554), \"-\", 'O7 Amortization'!S335+'O7 Amortization'!S408+'O7 Amortization'!S481+'O7 Amortization'!S554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T335+'O7 Amortization'!T408+'O7 Amortization'!T481+'O7 Amortization'!T554), \"-\", 'O7 Amortization'!T335+'O7 Amortization'!T408+'O7 Amortization'!T481+'O7 Amortization'!T554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U335+'O7 Amortization'!U408+'O7 Amortization'!U481+'O7 Amortization'!U554), \"-\", 'O7 Amortization'!U335+'O7 Amortization'!U408+'O7 Amortization'!U481+'O7 Amortization'!U554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V335+'O7 Amortization'!V408+'O7 Amortization'!V481+'O7 Amortization'!V554), \"-\", 'O7 Amortization'!V335+'O7 Amortization'!V408+'O7 Amortization'!V481+'O7 Amortization'!V554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W335+'O7 Amortization'!W408+'O7 Amortization'!W481+'O7 Amortization'!W554), \"-\", 'O7 Amortization'!W335+'O7 Amortization'!W408+'O7 Amortization'!W481+'O7 Amortization'!W554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X335+'O7 Amortization'!X408+'O7 Amortization'!X481+'O7 Amortization'!X554), \"-\", 'O7 Amortization'!X335+'O7 Amortization'!X408+'O7 Amortization'!X481+'O7 Amortization'!X554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y335+'O7 Amortization'!Y408+'O7 Amortization'!Y481+'O7 Amortization'!Y554), \"-\", 'O7 Amortization'!Y335+'O7 Amortization'!Y408+'O7 Amortization'!Y481+'O7 Amortization'!Y554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z335+'O7 Amortization'!Z408+'O7 Amortization'!Z481+'O7 Amortization'!Z554), \"-\", 'O7 Amortization'!Z335+'O7 Amortization'!Z408+'O7 Amortization'!Z481+'O7 Amortization'!Z554)","v":0}]
[null,"Depreciation on Acct 1845-4 Primary Underground Conductors",190552.04484116245,{"$f":"IF(ISERROR('O7 Amortization'!G339+'O7 Amortization'!G412+'O7 Amortization'!G485+'O7 Amortization'!G558), \"-\", 'O7 Amortization'!G339+'O7 Amortization'!G412+'O7 Amortization'!G485+'O7 Amortization'!G558)","v":48895.158274347865},{"$f":"IF(ISERROR('O7 Amortization'!H339+'O7 Amortization'!H412+'O7 Amortization'!H485+'O7 Amortization'!H558), \"-\", 'O7 Amortization'!H339+'O7 Amortization'!H412+'O7 Amortization'!H485+'O7 Amortization'!H558)","v":35109.896794372566},{"$f":"IF(ISERROR('O7 Amortization'!I339+'O7 Amortization'!I412+'O7 Amortization'!I485+'O7 Amortization'!I558), \"-\", 'O7 Amortization'!I339+'O7 Amortization'!I412+'O7 Amortization'!I485+'O7 Amortization'!I558)","v":92294.66245599078},{"$f":"IF(ISERROR('O7 Amortization'!J339+'O7 Amortization'!J412+'O7 Amortization'!J485+'O7 Amortization'!J558), \"-\", 'O7 Amortization'!J339+'O7 Amortization'!J412+'O7 Amortization'!J485+'O7 Amortization'!J558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K339+'O7 Amortization'!K412+'O7 Amortization'!K485+'O7 Amortization'!K558), \"-\", 'O7 Amortization'!K339+'O7 Amortization'!K412+'O7 Amortization'!K485+'O7 Amortization'!K558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L339+'O7 Amortization'!L412+'O7 Amortization'!L485+'O7 Amortization'!L558), \"-\", 'O7 Amortization'!L339+'O7 Amortization'!L412+'O7 Amortization'!L485+'O7 Amortization'!L558)","v":13335.990717483406},{"$f":"IF(ISERROR('O7 Amortization'!M339+'O7 Amortization'!M412+'O7 Amortization'!M485+'O7 Amortization'!M558), \"-\", 'O7 Amortization'!M339+'O7 Amortization'!M412+'O7 Amortization'!M485+'O7 Amortization'!M558)","v":798.1338070206873},{"$f":"IF(ISERROR('O7 Amortization'!N339+'O7 Amortization'!N412+'O7 Amortization'!N485+'O7 Amortization'!N558), \"-\", 'O7 Amortization'!N339+'O7 Amortization'!N412+'O7 Amortization'!N485+'O7 Amortization'!N558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O339+'O7 Amortization'!O412+'O7 Amortization'!O485+'O7 Amortization'!O558), \"-\", 'O7 Amortization'!O339+'O7 Amortization'!O412+'O7 Amortization'!O485+'O7 Amortization'!O558)","v":118.2027919471553},{"$f":"IF(ISERROR('O7 Amortization'!P339+'O7 Amortization'!P412+'O7 Amortization'!P485+'O7 Amortization'!P558), \"-\", 'O7 Amortization'!P339+'O7 Amortization'!P412+'O7 Amortization'!P485+'O7 Amortization'!P558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q339+'O7 Amortization'!Q412+'O7 Amortization'!Q485+'O7 Amortization'!Q558), \"-\", 'O7 Amortization'!Q339+'O7 Amortization'!Q412+'O7 Amortization'!Q485+'O7 Amortization'!Q558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R339+'O7 Amortization'!R412+'O7 Amortization'!R485+'O7 Amortization'!R558), \"-\", 'O7 Amortization'!R339+'O7 Amortization'!R412+'O7 Amortization'!R485+'O7 Amortization'!R558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S339+'O7 Amortization'!S412+'O7 Amortization'!S485+'O7 Amortization'!S558), \"-\", 'O7 Amortization'!S339+'O7 Amortization'!S412+'O7 Amortization'!S485+'O7 Amortization'!S558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T339+'O7 Amortization'!T412+'O7 Amortization'!T485+'O7 Amortization'!T558), \"-\", 'O7 Amortization'!T339+'O7 Amortization'!T412+'O7 Amortization'!T485+'O7 Amortization'!T558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U339+'O7 Amortization'!U412+'O7 Amortization'!U485+'O7 Amortization'!U558), \"-\", 'O7 Amortization'!U339+'O7 Amortization'!U412+'O7 Amortization'!U485+'O7 Amortization'!U558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V339+'O7 Amortization'!V412+'O7 Amortization'!V485+'O7 Amortization'!V558), \"-\", 'O7 Amortization'!V339+'O7 Amortization'!V412+'O7 Amortization'!V485+'O7 Amortization'!V558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W339+'O7 Amortization'!W412+'O7 Amortization'!W485+'O7 Amortization'!W558), \"-\", 'O7 Amortization'!W339+'O7 Amortization'!W412+'O7 Amortization'!W485+'O7 Amortization'!W558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X339+'O7 Amortization'!X412+'O7 Amortization'!X485+'O7 Amortization'!X558), \"-\", 'O7 Amortization'!X339+'O7 Amortization'!X412+'O7 Amortization'!X485+'O7 Amortization'!X558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y339+'O7 Amortization'!Y412+'O7 Amortization'!Y485+'O7 Amortization'!Y558), \"-\", 'O7 Amortization'!Y339+'O7 Amortization'!Y412+'O7 Amortization'!Y485+'O7 Amortization'!Y558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z339+'O7 Amortization'!Z412+'O7 Amortization'!Z485+'O7 Amortization'!Z558), \"-\", 'O7 Amortization'!Z339+'O7 Amortization'!Z412+'O7 Amortization'!Z485+'O7 Amortization'!Z558)","v":0}]
[null,"Depreciation on General Plant Assigned to Primary C&P",271435.82682249905,{"$f":"IF(ISERROR(D38*(D58/D40)),0,D38*(D58/D40))","v":72824.946789965761},49751.893527748587,129682.11583411545,0,0,17814.387853591368,1187.9225648739143,0,174.56025220396569,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary C&P Operations and Maintenance",681224.44970094122,{"$f":"IF(ISERROR((D51/(D51+D66+D72))*D86),0,(D51/(D51+D66+D72))*D86)","v":173029.20315714282},124320.09977144885,326891.01714246924,0,0,53738.585452470637,2826.8853749675573,0,418.65880244198866,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocation of General Expenses",996780.62989498337,{"$f":"IF(ISERROR(D95/D97*D93),0, D95/D97*D93)","v":255771.31278830126},183660.401395402,482794.77586038661,0,0,69760.769236181077,4175.0500214559042,0,618.32059325652301,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Primary C&P",263700.770671128,{"$f":"IF(ISERROR(SUM(D20:D21)/D44*D42),0,SUM(D20:D20)/D44*D42)","v":63587.857554152142},47775.918857613906,129445.43836705733,0,0,21609.135489497719,1117.1132732133442,0,165.30712959359158,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Primary C&P",169800.94439399694,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D60/(D36+D40)),0,('O4 Summary by Class & Accounts'!E209*D60/(D36+D40)))","v":43570.47996099358},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E60/(E36+E40)),0,('O4 Summary by Class & Accounts'!F209*E60/(E36+E40)))","v":31286.432209266957},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F60/(F36+F40)),0,('O4 Summary by Class & Accounts'!G209*F60/(F36+F40)))","v":82243.782062878439},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G60/(G36+G40)),0,('O4 Summary by Class & Accounts'!H209*G60/(G36+G40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H60/(H36+H40)),0,('O4 Summary by Class & Accounts'!I209*H60/(H36+H40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I60/(I36+I40)),0,('O4 Summary by Class & Accounts'!J209*I60/(I36+I40)))","v":11883.702534632139},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J60/(J36+J40)),0,('O4 Summary by Class & Accounts'!K209*J60/(J36+J40)))","v":711.21710762986959},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K60/(K36+K40)),0,('O4 Summary by Class & Accounts'!L209*K60/(K36+K40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L60/(L36+L40)),0,('O4 Summary by Class & Accounts'!M209*L60/(L36+L40)))","v":105.33051859592771},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M60/(M36+M40)),0,('O4 Summary by Class & Accounts'!N209*M60/(M36+M40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N60/(N36+N40)),0,('O4 Summary by Class & Accounts'!O209*N60/(N36+N40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O60/(O36+O40)),0,('O4 Summary by Class & Accounts'!P209*O60/(O36+O40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P60/(P36+P40)),0,('O4 Summary by Class & Accounts'!Q209*P60/(P36+P40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q60/(Q36+Q40)),0,('O4 Summary by Class & Accounts'!R209*Q60/(Q36+Q40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R60/(R36+R40)),0,('O4 Summary by Class & Accounts'!S209*R60/(R36+R40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S60/(S36+S40)),0,('O4 Summary by Class & Accounts'!T209*S60/(S36+S40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T60/(T36+T40)),0,('O4 Summary by Class & Accounts'!U209*T60/(T36+T40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U60/(U36+U40)),0,('O4 Summary by Class & Accounts'!V209*U60/(U36+U40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V60/(V36+V40)),0,('O4 Summary by Class & Accounts'!W209*V60/(V36+V40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W60/(W36+W40)),0,('O4 Summary by Class & Accounts'!X209*W60/(W36+W40)))","v":0}]
[null,"Debt Return on Primary C&P",1127472.9893465091,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D60/(D36+D40)),0,('O4 Summary by Class & Accounts'!E207*D60/(D36+D40)))","v":289306.63173991354},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E60/(E36+E40)),0,('O4 Summary by Class & Accounts'!F207*E60/(E36+E40)))","v":207740.93674720585},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F60/(F36+F40)),0,('O4 Summary by Class & Accounts'!G207*F60/(F36+F40)))","v":546096.15481546533},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G60/(G36+G40)),0,('O4 Summary by Class & Accounts'!H207*G60/(G36+G40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H60/(H36+H40)),0,('O4 Summary by Class & Accounts'!I207*H60/(H36+H40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I60/(I36+I40)),0,('O4 Summary by Class & Accounts'!J207*I60/(I36+I40)))","v":78907.415203399039},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J60/(J36+J40)),0,('O4 Summary by Class & Accounts'!K207*J60/(J36+J40)))","v":4722.4594732123096},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K60/(K36+K40)),0,('O4 Summary by Class & Accounts'!L207*K60/(K36+K40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L60/(L36+L40)),0,('O4 Summary by Class & Accounts'!M207*L60/(L36+L40)))","v":699.39136731307372},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M60/(M36+M40)),0,('O4 Summary by Class & Accounts'!N207*M60/(M36+M40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N60/(N36+N40)),0,('O4 Summary by Class & Accounts'!O207*N60/(N36+N40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O60/(O36+O40)),0,('O4 Summary by Class & Accounts'!P207*O60/(O36+O40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P60/(P36+P40)),0,('O4 Summary by Class & Accounts'!Q207*P60/(P36+P40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q60/(Q36+Q40)),0,('O4 Summary by Class & Accounts'!R207*Q60/(Q36+Q40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R60/(R36+R40)),0,('O4 Summary by Class & Accounts'!S207*R60/(R36+R40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S60/(S36+S40)),0,('O4 Summary by Class & Accounts'!T207*S60/(S36+S40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T60/(T36+T40)),0,('O4 Summary by Class & Accounts'!U207*T60/(T36+T40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U60/(U36+U40)),0,('O4 Summary by Class & Accounts'!V207*U60/(U36+U40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V60/(V36+V40)),0,('O4 Summary by Class & Accounts'!W207*V60/(V36+V40)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W60/(W36+W40)),0,('O4 Summary by Class & Accounts'!X207*W60/(W36+W40)))","v":0}]
[null,"Equity Return on Primary C&P",1709005.7971967978,{"$f":"IF(ISERROR(D60/(D36+D40)*'O1 Revenue to cost|RR'!D38),0,D60/(D36+D40)*'O1 Revenue to cost|RR'!D38)","v":438526.4352076092},{"$f":"IF(ISERROR(E60/(E36+E40)*'O1 Revenue to cost|RR'!E38),0,E60/(E36+E40)*'O1 Revenue to cost|RR'!E38)","v":314890.4395677328},{"$f":"IF(ISERROR(F60/(F36+F40)*'O1 Revenue to cost|RR'!F38),0,F60/(F36+F40)*'O1 Revenue to cost|RR'!F38)","v":827763.9493141619},{"$f":"IF(ISERROR(G60/(G36+G40)*'O1 Revenue to cost|RR'!G38),0,G60/(G36+G40)*'O1 Revenue to cost|RR'!G38)","v":0},{"$f":"IF(ISERROR(H60/(H36+H40)*'O1 Revenue to cost|RR'!H38),0,H60/(H36+H40)*'O1 Revenue to cost|RR'!H38)","v":0},{"$f":"IF(ISERROR(I60/(I36+I40)*'O1 Revenue to cost|RR'!I38),0,I60/(I36+I40)*'O1 Revenue to cost|RR'!I38)","v":119606.61700870148},{"$f":"IF(ISERROR(J60/(J36+J40)*'O1 Revenue to cost|RR'!J38),0,J60/(J36+J40)*'O1 Revenue to cost|RR'!J38)","v":7158.2296808942701},{"$f":"IF(ISERROR(K60/(K36+K40)*'O1 Revenue to cost|RR'!K38),0,K60/(K36+K40)*'O1 Revenue to cost|RR'!K38)","v":0},{"$f":"IF(ISERROR(L60/(L36+L40)*'O1 Revenue to cost|RR'!L38),0,L60/(L36+L40)*'O1 Revenue to cost|RR'!L38)","v":1060.1264176982377},{"$f":"IF(ISERROR(M60/(M36+M40)*'O1 Revenue to cost|RR'!M38),0,M60/(M36+M40)*'O1 Revenue to cost|RR'!M38)","v":0},{"$f":"IF(ISERROR(N60/(N36+N40)*'O1 Revenue to cost|RR'!N38),0,N60/(N36+N40)*'O1 Revenue to cost|RR'!N38)","v":0},{"$f":"IF(ISERROR(O60/(O36+O40)*'O1 Revenue to cost|RR'!O38),0,O60/(O36+O40)*'O1 Revenue to cost|RR'!O38)","v":0},{"$f":"IF(ISERROR(P60/(P36+P40)*'O1 Revenue to cost|RR'!P38),0,P60/(P36+P40)*'O1 Revenue to cost|RR'!P38)","v":0},{"$f":"IF(ISERROR(Q60/(Q36+Q40)*'O1 Revenue to cost|RR'!Q38),0,Q60/(Q36+Q40)*'O1 Revenue to cost|RR'!Q38)","v":0},{"$f":"IF(ISERROR(R60/(R36+R40)*'O1 Revenue to cost|RR'!R38),0,R60/(R36+R40)*'O1 Revenue to cost|RR'!R38)","v":0},{"$f":"IF(ISERROR(S60/(S36+S40)*'O1 Revenue to cost|RR'!S38),0,S60/(S36+S40)*'O1 Revenue to cost|RR'!S38)","v":0},{"$f":"IF(ISERROR(T60/(T36+T40)*'O1 Revenue to cost|RR'!T38),0,T60/(T36+T40)*'O1 Revenue to cost|RR'!T38)","v":0},{"$f":"IF(ISERROR(U60/(U36+U40)*'O1 Revenue to cost|RR'!U38),0,U60/(U36+U40)*'O1 Revenue to cost|RR'!U38)","v":0},{"$f":"IF(ISERROR(V60/(V36+V40)*'O1 Revenue to cost|RR'!V38),0,V60/(V36+V40)*'O1 Revenue to cost|RR'!V38)","v":0},{"$f":"IF(ISERROR(W60/(W36+W40)*'O1 Revenue to cost|RR'!W38),0,W60/(W36+W40)*'O1 Revenue to cost|RR'!W38)","v":0}]
[null,"Total",{"$f":"IF(SUM(C15:C25)=SUM(D26:W26), SUM(C15:C25), \"Error - Please Revise\")","v":6405408.6208056668},{"$f":"SUM(D15:D25)","v":1640938.0962277134},1177948.5140812867,3099354.991709671,0,0,456323.20912350964,26866.425810945337,0,3977.3838525407145,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Primary NCP ",{"$f":"SUM(D28:W28)","v":999508.48480503808},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!C53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!C40,'E3 PLCC'!C66))","v":256471.27325153199},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!D53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!D40,'E3 PLCC'!D66))","v":184163.01843339749},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!E53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!E40,'E3 PLCC'!E66))","v":484116.02354556508},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!F53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!F40,'E3 PLCC'!F66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!G53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!G40,'E3 PLCC'!G66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!H53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!H40,'E3 PLCC'!H66))","v":69951.681109047378},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!I53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!I40,'E3 PLCC'!I66))","v":4186.4757357597155},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!J53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!J40,'E3 PLCC'!J66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!K53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!K40,'E3 PLCC'!K66))","v":620.01272973642267},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!L53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!L40,'E3 PLCC'!L66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!M53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!M40,'E3 PLCC'!M66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!N53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!N40,'E3 PLCC'!N66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!O53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!O40,'E3 PLCC'!O66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!P53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!P40,'E3 PLCC'!P66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!Q53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!Q40,'E3 PLCC'!Q66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!R53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!R40,'E3 PLCC'!R66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!S53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!S40,'E3 PLCC'!S66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!T53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!T40,'E3 PLCC'!T66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!U53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!U40,'E3 PLCC'!U66))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!V53,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!V40,'E3 PLCC'!V66))","v":0}]
[null,"PLCC Amount",{"$f":"SUM(D29:W29)","v":92968.029447852765},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!C27*4,'E3 PLCC'!C47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!C27,'E3 PLCC'!C34),MIN('E3 PLCC'!C27*12,'E3 PLCC'!C60)))","v":78888},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!D27*4,'E3 PLCC'!D47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!D27,'E3 PLCC'!D34),MIN('E3 PLCC'!D27*12,'E3 PLCC'!D60)))","v":9011.2000000000007},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!E27*4,'E3 PLCC'!E47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!E27,'E3 PLCC'!E34),MIN('E3 PLCC'!E27*12,'E3 PLCC'!E60)))","v":1112},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!F27*4,'E3 PLCC'!F47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!F27,'E3 PLCC'!F34),MIN('E3 PLCC'!F27*12,'E3 PLCC'!F60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!G27*4,'E3 PLCC'!G47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!G27,'E3 PLCC'!G34),MIN('E3 PLCC'!G27*12,'E3 PLCC'!G60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!H27*4,'E3 PLCC'!H47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!H27,'E3 PLCC'!H34),MIN('E3 PLCC'!H27*12,'E3 PLCC'!H60)))","v":1.6},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!I27*4,'E3 PLCC'!I47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!I27,'E3 PLCC'!I34),MIN('E3 PLCC'!I27*12,'E3 PLCC'!I60)))","v":3054.4294478527604},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!J27*4,'E3 PLCC'!J47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!J27,'E3 PLCC'!J34),MIN('E3 PLCC'!J27*12,'E3 PLCC'!J60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!K27*4,'E3 PLCC'!K47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!K27,'E3 PLCC'!K34),MIN('E3 PLCC'!K27*12,'E3 PLCC'!K60)))","v":900.8},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!L27*4,'E3 PLCC'!L47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!L27,'E3 PLCC'!L34),MIN('E3 PLCC'!L27*12,'E3 PLCC'!L60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!M27*4,'E3 PLCC'!M47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!M27,'E3 PLCC'!M34),MIN('E3 PLCC'!M27*12,'E3 PLCC'!M60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!N27*4,'E3 PLCC'!N47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!N27,'E3 PLCC'!N34),MIN('E3 PLCC'!N27*12,'E3 PLCC'!N60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!O27*4,'E3 PLCC'!O47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!O27,'E3 PLCC'!O34),MIN('E3 PLCC'!O27*12,'E3 PLCC'!O60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!P27*4,'E3 PLCC'!P47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!P27,'E3 PLCC'!P34),MIN('E3 PLCC'!P27*12,'E3 PLCC'!P60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!Q27*4,'E3 PLCC'!Q47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!Q27,'E3 PLCC'!Q34),MIN('E3 PLCC'!Q27*12,'E3 PLCC'!Q60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!R27*4,'E3 PLCC'!R47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!R27,'E3 PLCC'!R34),MIN('E3 PLCC'!R27*12,'E3 PLCC'!R60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!S27*4,'E3 PLCC'!S47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!S27,'E3 PLCC'!S34),MIN('E3 PLCC'!S27*12,'E3 PLCC'!S60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!T27*4,'E3 PLCC'!T47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!T27,'E3 PLCC'!T34),MIN('E3 PLCC'!T27*12,'E3 PLCC'!T60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!U27*4,'E3 PLCC'!U47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!U27,'E3 PLCC'!U34),MIN('E3 PLCC'!U27*12,'E3 PLCC'!U60)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!V27*4,'E3 PLCC'!V47),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!V27,'E3 PLCC'!V34),MIN('E3 PLCC'!V27*12,'E3 PLCC'!V60)))","v":0}]
[null,"Adjustment to Customer Related Cost for PLCC",{"$f":"SUM(D30:W30)","v":594883.63191214926},{"$f":"IF(ISERROR(D26/D28),0,D26/D28*D29)","v":504736.15580429765},{"$f":"IF(ISERROR(E26/E28),0,E26/E28*E29)","v":57637.682855030449},7119.1255466816219,0,0,10.43744943683968,19601.595073048065,0,5778.6351836546846,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D34:W34)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D35:W35)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D36:W36)","v":9408388.4444999956},{"$f":"D34+D35","v":4553690.1892799176},1415256.0891623078,3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D38:W38)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D40:W40)","v":184958491.81017515},{"$f":"IF(ISERROR('O6 Source Data for E2'!D102), \"-\", 'O6 Source Data for E2'!D102)","v":86882191.629156023},{"$f":"IF(ISERROR('O6 Source Data for E2'!E102), \"-\", 'O6 Source Data for E2'!E102)","v":28381580.583287381},{"$f":"IF(ISERROR('O6 Source Data for E2'!F102), \"-\", 'O6 Source Data for E2'!F102)","v":61277369.712217607},{"$f":"IF(ISERROR('O6 Source Data for E2'!G102), \"-\", 'O6 Source Data for E2'!G102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H102), \"-\", 'O6 Source Data for E2'!H102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I102), \"-\", 'O6 Source Data for E2'!I102)","v":5774926.2047460722},{"$f":"IF(ISERROR('O6 Source Data for E2'!J102), \"-\", 'O6 Source Data for E2'!J102)","v":2052527.6188877483},{"$f":"IF(ISERROR('O6 Source Data for E2'!K102), \"-\", 'O6 Source Data for E2'!K102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L102), \"-\", 'O6 Source Data for E2'!L102)","v":585395.10929407924},{"$f":"IF(ISERROR('O6 Source Data for E2'!M102), \"-\", 'O6 Source Data for E2'!M102)","v":4500.952586228017},{"$f":"IF(ISERROR('O6 Source Data for E2'!N102), \"-\", 'O6 Source Data for E2'!N102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O102), \"-\", 'O6 Source Data for E2'!O102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P102), \"-\", 'O6 Source Data for E2'!P102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q102), \"-\", 'O6 Source Data for E2'!Q102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R102), \"-\", 'O6 Source Data for E2'!R102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S102), \"-\", 'O6 Source Data for E2'!S102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T102), \"-\", 'O6 Source Data for E2'!T102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U102), \"-\", 'O6 Source Data for E2'!U102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V102), \"-\", 'O6 Source Data for E2'!V102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W102), \"-\", 'O6 Source Data for E2'!W102)","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D42:W42)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D44:W44)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Primary Conductors and Poles Gross Assets"]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",{"$f":"SUM(D47:W47)","v":33427192.377112195},{"$f":"'O5 Details by Class & Accounts'!I43","v":8577330.4784442335},{"$f":"'O5 Details by Class & Accounts'!J43","v":6159079.9272940876},{"$f":"'O5 Details by Class & Accounts'!K43","v":16190597.376526255},{"$f":"'O5 Details by Class & Accounts'!L43","v":0},{"$f":"'O5 Details by Class & Accounts'!M43","v":0},{"$f":"'O5 Details by Class & Accounts'!N43","v":2339438.1709432243},{"$f":"'O5 Details by Class & Accounts'!O43","v":140010.9473094159},{"$f":"'O5 Details by Class & Accounts'!P43","v":0},{"$f":"'O5 Details by Class & Accounts'!Q43","v":20735.476594979082},{"$f":"'O5 Details by Class & Accounts'!R43","v":0},{"$f":"'O5 Details by Class & Accounts'!S43","v":0},{"$f":"'O5 Details by Class & Accounts'!T43","v":0},{"$f":"'O5 Details by Class & Accounts'!U43","v":0},{"$f":"'O5 Details by Class & Accounts'!V43","v":0},{"$f":"'O5 Details by Class & Accounts'!W43","v":0},{"$f":"'O5 Details by Class & Accounts'!X43","v":0},{"$f":"'O5 Details by Class & Accounts'!Y43","v":0},{"$f":"'O5 Details by Class & Accounts'!Z43","v":0},{"$f":"'O5 Details by Class & Accounts'!AA43","v":0},{"$f":"'O5 Details by Class & Accounts'!AB43","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors",{"$f":"SUM(D48:W48)","v":18926646.154053599},{"$f":"'O5 Details by Class & Accounts'!I47","v":4856528.0948647233},{"$f":"'O5 Details by Class & Accounts'!J47","v":3487302.3466441664},{"$f":"'O5 Details by Class & Accounts'!K47","v":9167198.4925086908},{"$f":"'O5 Details by Class & Accounts'!L47","v":0},{"$f":"'O5 Details by Class & Accounts'!M47","v":0},{"$f":"'O5 Details by Class & Accounts'!N47","v":1324601.7781333614},{"$f":"'O5 Details by Class & Accounts'!O47","v":79274.90970595504},{"$f":"'O5 Details by Class & Accounts'!P47","v":0},{"$f":"'O5 Details by Class & Accounts'!Q47","v":11740.532196701757},{"$f":"'O5 Details by Class & Accounts'!R47","v":0},{"$f":"'O5 Details by Class & Accounts'!S47","v":0},{"$f":"'O5 Details by Class & Accounts'!T47","v":0},{"$f":"'O5 Details by Class & Accounts'!U47","v":0},{"$f":"'O5 Details by Class & Accounts'!V47","v":0},{"$f":"'O5 Details by Class & Accounts'!W47","v":0},{"$f":"'O5 Details by Class & Accounts'!X47","v":0},{"$f":"'O5 Details by Class & Accounts'!Y47","v":0},{"$f":"'O5 Details by Class & Accounts'!Z47","v":0},{"$f":"'O5 Details by Class & Accounts'!AA47","v":0},{"$f":"'O5 Details by Class & Accounts'!AB47","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit",{"$f":"SUM(D49:W49)","v":5079737.8564679977},{"$f":"'O5 Details by Class & Accounts'!I51","v":1303447.5000844817},{"$f":"'O5 Details by Class & Accounts'!J51","v":935959.89500781405},{"$f":"'O5 Details by Class & Accounts'!K51","v":2460391.8116881638},{"$f":"'O5 Details by Class & Accounts'!L51","v":0},{"$f":"'O5 Details by Class & Accounts'!M51","v":0},{"$f":"'O5 Details by Class & Accounts'!N51","v":355510.94168301759},{"$f":"'O5 Details by Class & Accounts'!O51","v":21276.657080376335},{"$f":"'O5 Details by Class & Accounts'!P51","v":0},{"$f":"'O5 Details by Class & Accounts'!Q51","v":3151.0509241434825},{"$f":"'O5 Details by Class & Accounts'!R51","v":0},{"$f":"'O5 Details by Class & Accounts'!S51","v":0},{"$f":"'O5 Details by Class & Accounts'!T51","v":0},{"$f":"'O5 Details by Class & Accounts'!U51","v":0},{"$f":"'O5 Details by Class & Accounts'!V51","v":0},{"$f":"'O5 Details by Class & Accounts'!W51","v":0},{"$f":"'O5 Details by Class & Accounts'!X51","v":0},{"$f":"'O5 Details by Class & Accounts'!Y51","v":0},{"$f":"'O5 Details by Class & Accounts'!Z51","v":0},{"$f":"'O5 Details by Class & Accounts'!AA51","v":0},{"$f":"'O5 Details by Class & Accounts'!AB51","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors",{"$f":"SUM(D50:W50)","v":14066941.089385793},{"$f":"'O5 Details by Class & Accounts'!I55","v":3609540.4359201505},{"$f":"'O5 Details by Class & Accounts'!J55","v":2591884.2816540878},{"$f":"'O5 Details by Class & Accounts'!K55","v":6813380.4636701187},{"$f":"'O5 Details by Class & Accounts'!L55","v":0},{"$f":"'O5 Details by Class & Accounts'!M55","v":0},{"$f":"'O5 Details by Class & Accounts'!N55","v":984490.06909271854},{"$f":"'O5 Details by Class & Accounts'!O55","v":58919.867557264486},{"$f":"'O5 Details by Class & Accounts'!P55","v":0},{"$f":"'O5 Details by Class & Accounts'!Q55","v":8725.9714914503838},{"$f":"'O5 Details by Class & Accounts'!R55","v":0},{"$f":"'O5 Details by Class & Accounts'!S55","v":0},{"$f":"'O5 Details by Class & Accounts'!T55","v":0},{"$f":"'O5 Details by Class & Accounts'!U55","v":0},{"$f":"'O5 Details by Class & Accounts'!V55","v":0},{"$f":"'O5 Details by Class & Accounts'!W55","v":0},{"$f":"'O5 Details by Class & Accounts'!X55","v":0},{"$f":"'O5 Details by Class & Accounts'!Y55","v":0},{"$f":"'O5 Details by Class & Accounts'!Z55","v":0},{"$f":"'O5 Details by Class & Accounts'!AA55","v":0},{"$f":"'O5 Details by Class & Accounts'!AB55","v":0}]
[null,"Subtotal ",{"$f":"SUM(D51:W51)","v":71500517.477019578},{"$f":"SUM(D47:D50)","v":18346846.509313587},13174226.450600155,34631568.144393228,0,0,5004040.959852322,299482.38165301178,0,44353.031207274711,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Conductors and Poles Accumulated Depreciation"]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",{"$f":"SUM(D53:W53)","v":-13726397.557838399},{"$f":"IF(ISERROR('O7 Amortization'!G41+'O7 Amortization'!G111+'O7 Amortization'!G182+'O7 Amortization'!G253), \"-\", 'O7 Amortization'!G41+'O7 Amortization'!G111+'O7 Amortization'!G182+'O7 Amortization'!G253)","v":-3522157.8529192978},{"$f":"IF(ISERROR('O7 Amortization'!H41+'O7 Amortization'!H111+'O7 Amortization'!H182+'O7 Amortization'!H253), \"-\", 'O7 Amortization'!H41+'O7 Amortization'!H111+'O7 Amortization'!H182+'O7 Amortization'!H253)","v":-2529137.916184294},{"$f":"IF(ISERROR('O7 Amortization'!I41+'O7 Amortization'!I111+'O7 Amortization'!I182+'O7 Amortization'!I253), \"-\", 'O7 Amortization'!I41+'O7 Amortization'!I111+'O7 Amortization'!I182+'O7 Amortization'!I253)","v":-6648436.8110216428},{"$f":"IF(ISERROR('O7 Amortization'!J41+'O7 Amortization'!J111+'O7 Amortization'!J182+'O7 Amortization'!J253), \"-\", 'O7 Amortization'!J41+'O7 Amortization'!J111+'O7 Amortization'!J182+'O7 Amortization'!J253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K41+'O7 Amortization'!K111+'O7 Amortization'!K182+'O7 Amortization'!K253), \"-\", 'O7 Amortization'!K41+'O7 Amortization'!K111+'O7 Amortization'!K182+'O7 Amortization'!K253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L41+'O7 Amortization'!L111+'O7 Amortization'!L182+'O7 Amortization'!L253), \"-\", 'O7 Amortization'!L41+'O7 Amortization'!L111+'O7 Amortization'!L182+'O7 Amortization'!L253)","v":-960656.76213765191},{"$f":"IF(ISERROR('O7 Amortization'!M41+'O7 Amortization'!M111+'O7 Amortization'!M182+'O7 Amortization'!M253), \"-\", 'O7 Amortization'!M41+'O7 Amortization'!M111+'O7 Amortization'!M182+'O7 Amortization'!M253)","v":-57493.489238854141},{"$f":"IF(ISERROR('O7 Amortization'!N41+'O7 Amortization'!N111+'O7 Amortization'!N182+'O7 Amortization'!N253), \"-\", 'O7 Amortization'!N41+'O7 Amortization'!N111+'O7 Amortization'!N182+'O7 Amortization'!N253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O41+'O7 Amortization'!O111+'O7 Amortization'!O182+'O7 Amortization'!O253), \"-\", 'O7 Amortization'!O41+'O7 Amortization'!O111+'O7 Amortization'!O182+'O7 Amortization'!O253)","v":-8514.726336658161},{"$f":"IF(ISERROR('O7 Amortization'!P41+'O7 Amortization'!P111+'O7 Amortization'!P182+'O7 Amortization'!P253), \"-\", 'O7 Amortization'!P41+'O7 Amortization'!P111+'O7 Amortization'!P182+'O7 Amortization'!P253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q41+'O7 Amortization'!Q111+'O7 Amortization'!Q182+'O7 Amortization'!Q253), \"-\", 'O7 Amortization'!Q41+'O7 Amortization'!Q111+'O7 Amortization'!Q182+'O7 Amortization'!Q253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R41+'O7 Amortization'!R111+'O7 Amortization'!R182+'O7 Amortization'!R253), \"-\", 'O7 Amortization'!R41+'O7 Amortization'!R111+'O7 Amortization'!R182+'O7 Amortization'!R253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S41+'O7 Amortization'!S111+'O7 Amortization'!S182+'O7 Amortization'!S253), \"-\", 'O7 Amortization'!S41+'O7 Amortization'!S111+'O7 Amortization'!S182+'O7 Amortization'!S253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T41+'O7 Amortization'!T111+'O7 Amortization'!T182+'O7 Amortization'!T253), \"-\", 'O7 Amortization'!T41+'O7 Amortization'!T111+'O7 Amortization'!T182+'O7 Amortization'!T253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U41+'O7 Amortization'!U111+'O7 Amortization'!U182+'O7 Amortization'!U253), \"-\", 'O7 Amortization'!U41+'O7 Amortization'!U111+'O7 Amortization'!U182+'O7 Amortization'!U253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V41+'O7 Amortization'!V111+'O7 Amortization'!V182+'O7 Amortization'!V253), \"-\", 'O7 Amortization'!V41+'O7 Amortization'!V111+'O7 Amortization'!V182+'O7 Amortization'!V253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W41+'O7 Amortization'!W111+'O7 Amortization'!W182+'O7 Amortization'!W253), \"-\", 'O7 Amortization'!W41+'O7 Amortization'!W111+'O7 Amortization'!W182+'O7 Amortization'!W253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X41+'O7 Amortization'!X111+'O7 Amortization'!X182+'O7 Amortization'!X253), \"-\", 'O7 Amortization'!X41+'O7 Amortization'!X111+'O7 Amortization'!X182+'O7 Amortization'!X253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y41+'O7 Amortization'!Y111+'O7 Amortization'!Y182+'O7 Amortization'!Y253), \"-\", 'O7 Amortization'!Y41+'O7 Amortization'!Y111+'O7 Amortization'!Y182+'O7 Amortization'!Y253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z41+'O7 Amortization'!Z111+'O7 Amortization'!Z182+'O7 Amortization'!Z253), \"-\", 'O7 Amortization'!Z41+'O7 Amortization'!Z111+'O7 Amortization'!Z182+'O7 Amortization'!Z253)","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors",-6315414.6696029119,{"$f":"IF(ISERROR('O7 Amortization'!G45+'O7 Amortization'!G115+'O7 Amortization'!G186+'O7 Amortization'!G257), \"-\", 'O7 Amortization'!G45+'O7 Amortization'!G115+'O7 Amortization'!G186+'O7 Amortization'!G257)","v":-1620518.9511126576},{"$f":"IF(ISERROR('O7 Amortization'!H45+'O7 Amortization'!H115+'O7 Amortization'!H186+'O7 Amortization'!H257), \"-\", 'O7 Amortization'!H45+'O7 Amortization'!H115+'O7 Amortization'!H186+'O7 Amortization'!H257)","v":-1163637.7738599137},{"$f":"IF(ISERROR('O7 Amortization'!I45+'O7 Amortization'!I115+'O7 Amortization'!I186+'O7 Amortization'!I257), \"-\", 'O7 Amortization'!I45+'O7 Amortization'!I115+'O7 Amortization'!I186+'O7 Amortization'!I257)","v":-3058896.9312110031},{"$f":"IF(ISERROR('O7 Amortization'!J45+'O7 Amortization'!J115+'O7 Amortization'!J186+'O7 Amortization'!J257), \"-\", 'O7 Amortization'!J45+'O7 Amortization'!J115+'O7 Amortization'!J186+'O7 Amortization'!J257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K45+'O7 Amortization'!K115+'O7 Amortization'!K186+'O7 Amortization'!K257), \"-\", 'O7 Amortization'!K45+'O7 Amortization'!K115+'O7 Amortization'!K186+'O7 Amortization'!K257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L45+'O7 Amortization'!L115+'O7 Amortization'!L186+'O7 Amortization'!L257), \"-\", 'O7 Amortization'!L45+'O7 Amortization'!L115+'O7 Amortization'!L186+'O7 Amortization'!L257)","v":-441991.11839018972},{"$f":"IF(ISERROR('O7 Amortization'!M45+'O7 Amortization'!M115+'O7 Amortization'!M186+'O7 Amortization'!M257), \"-\", 'O7 Amortization'!M45+'O7 Amortization'!M115+'O7 Amortization'!M186+'O7 Amortization'!M257)","v":-26452.331998673075},{"$f":"IF(ISERROR('O7 Amortization'!N45+'O7 Amortization'!N115+'O7 Amortization'!N186+'O7 Amortization'!N257), \"-\", 'O7 Amortization'!N45+'O7 Amortization'!N115+'O7 Amortization'!N186+'O7 Amortization'!N257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O45+'O7 Amortization'!O115+'O7 Amortization'!O186+'O7 Amortization'!O257), \"-\", 'O7 Amortization'!O45+'O7 Amortization'!O115+'O7 Amortization'!O186+'O7 Amortization'!O257)","v":-3917.5630304746492},{"$f":"IF(ISERROR('O7 Amortization'!P45+'O7 Amortization'!P115+'O7 Amortization'!P186+'O7 Amortization'!P257), \"-\", 'O7 Amortization'!P45+'O7 Amortization'!P115+'O7 Amortization'!P186+'O7 Amortization'!P257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q45+'O7 Amortization'!Q115+'O7 Amortization'!Q186+'O7 Amortization'!Q257), \"-\", 'O7 Amortization'!Q45+'O7 Amortization'!Q115+'O7 Amortization'!Q186+'O7 Amortization'!Q257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R45+'O7 Amortization'!R115+'O7 Amortization'!R186+'O7 Amortization'!R257), \"-\", 'O7 Amortization'!R45+'O7 Amortization'!R115+'O7 Amortization'!R186+'O7 Amortization'!R257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S45+'O7 Amortization'!S115+'O7 Amortization'!S186+'O7 Amortization'!S257), \"-\", 'O7 Amortization'!S45+'O7 Amortization'!S115+'O7 Amortization'!S186+'O7 Amortization'!S257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T45+'O7 Amortization'!T115+'O7 Amortization'!T186+'O7 Amortization'!T257), \"-\", 'O7 Amortization'!T45+'O7 Amortization'!T115+'O7 Amortization'!T186+'O7 Amortization'!T257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U45+'O7 Amortization'!U115+'O7 Amortization'!U186+'O7 Amortization'!U257), \"-\", 'O7 Amortization'!U45+'O7 Amortization'!U115+'O7 Amortization'!U186+'O7 Amortization'!U257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V45+'O7 Amortization'!V115+'O7 Amortization'!V186+'O7 Amortization'!V257), \"-\", 'O7 Amortization'!V45+'O7 Amortization'!V115+'O7 Amortization'!V186+'O7 Amortization'!V257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W45+'O7 Amortization'!W115+'O7 Amortization'!W186+'O7 Amortization'!W257), \"-\", 'O7 Amortization'!W45+'O7 Amortization'!W115+'O7 Amortization'!W186+'O7 Amortization'!W257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X45+'O7 Amortization'!X115+'O7 Amortization'!X186+'O7 Amortization'!X257), \"-\", 'O7 Amortization'!X45+'O7 Amortization'!X115+'O7 Amortization'!X186+'O7 Amortization'!X257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y45+'O7 Amortization'!Y115+'O7 Amortization'!Y186+'O7 Amortization'!Y257), \"-\", 'O7 Amortization'!Y45+'O7 Amortization'!Y115+'O7 Amortization'!Y186+'O7 Amortization'!Y257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z45+'O7 Amortization'!Z115+'O7 Amortization'!Z186+'O7 Amortization'!Z257), \"-\", 'O7 Amortization'!Z45+'O7 Amortization'!Z115+'O7 Amortization'!Z186+'O7 Amortization'!Z257)","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit ",-3000641.9690500945,{"$f":"IF(ISERROR('O7 Amortization'!G49+'O7 Amortization'!G119+'O7 Amortization'!G190+'O7 Amortization'!G261), \"-\", 'O7 Amortization'!G49+'O7 Amortization'!G119+'O7 Amortization'!G190+'O7 Amortization'!G261)","v":-769956.91189592448},{"$f":"IF(ISERROR('O7 Amortization'!H49+'O7 Amortization'!H119+'O7 Amortization'!H190+'O7 Amortization'!H261), \"-\", 'O7 Amortization'!H49+'O7 Amortization'!H119+'O7 Amortization'!H190+'O7 Amortization'!H261)","v":-552879.03070276487},{"$f":"IF(ISERROR('O7 Amortization'!I49+'O7 Amortization'!I119+'O7 Amortization'!I190+'O7 Amortization'!I261), \"-\", 'O7 Amortization'!I49+'O7 Amortization'!I119+'O7 Amortization'!I190+'O7 Amortization'!I261)","v":-1453373.2131586843},{"$f":"IF(ISERROR('O7 Amortization'!J49+'O7 Amortization'!J119+'O7 Amortization'!J190+'O7 Amortization'!J261), \"-\", 'O7 Amortization'!J49+'O7 Amortization'!J119+'O7 Amortization'!J190+'O7 Amortization'!J261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K49+'O7 Amortization'!K119+'O7 Amortization'!K190+'O7 Amortization'!K261), \"-\", 'O7 Amortization'!K49+'O7 Amortization'!K119+'O7 Amortization'!K190+'O7 Amortization'!K261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L49+'O7 Amortization'!L119+'O7 Amortization'!L190+'O7 Amortization'!L261), \"-\", 'O7 Amortization'!L49+'O7 Amortization'!L119+'O7 Amortization'!L190+'O7 Amortization'!L261)","v":-210003.1698904075},{"$f":"IF(ISERROR('O7 Amortization'!M49+'O7 Amortization'!M119+'O7 Amortization'!M190+'O7 Amortization'!M261), \"-\", 'O7 Amortization'!M49+'O7 Amortization'!M119+'O7 Amortization'!M190+'O7 Amortization'!M261)","v":-12568.292301771518},{"$f":"IF(ISERROR('O7 Amortization'!N49+'O7 Amortization'!N119+'O7 Amortization'!N190+'O7 Amortization'!N261), \"-\", 'O7 Amortization'!N49+'O7 Amortization'!N119+'O7 Amortization'!N190+'O7 Amortization'!N261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O49+'O7 Amortization'!O119+'O7 Amortization'!O190+'O7 Amortization'!O261), \"-\", 'O7 Amortization'!O49+'O7 Amortization'!O119+'O7 Amortization'!O190+'O7 Amortization'!O261)","v":-1861.3511005414985},{"$f":"IF(ISERROR('O7 Amortization'!P49+'O7 Amortization'!P119+'O7 Amortization'!P190+'O7 Amortization'!P261), \"-\", 'O7 Amortization'!P49+'O7 Amortization'!P119+'O7 Amortization'!P190+'O7 Amortization'!P261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q49+'O7 Amortization'!Q119+'O7 Amortization'!Q190+'O7 Amortization'!Q261), \"-\", 'O7 Amortization'!Q49+'O7 Amortization'!Q119+'O7 Amortization'!Q190+'O7 Amortization'!Q261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R49+'O7 Amortization'!R119+'O7 Amortization'!R190+'O7 Amortization'!R261), \"-\", 'O7 Amortization'!R49+'O7 Amortization'!R119+'O7 Amortization'!R190+'O7 Amortization'!R261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S49+'O7 Amortization'!S119+'O7 Amortization'!S190+'O7 Amortization'!S261), \"-\", 'O7 Amortization'!S49+'O7 Amortization'!S119+'O7 Amortization'!S190+'O7 Amortization'!S261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T49+'O7 Amortization'!T119+'O7 Amortization'!T190+'O7 Amortization'!T261), \"-\", 'O7 Amortization'!T49+'O7 Amortization'!T119+'O7 Amortization'!T190+'O7 Amortization'!T261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U49+'O7 Amortization'!U119+'O7 Amortization'!U190+'O7 Amortization'!U261), \"-\", 'O7 Amortization'!U49+'O7 Amortization'!U119+'O7 Amortization'!U190+'O7 Amortization'!U261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V49+'O7 Amortization'!V119+'O7 Amortization'!V190+'O7 Amortization'!V261), \"-\", 'O7 Amortization'!V49+'O7 Amortization'!V119+'O7 Amortization'!V190+'O7 Amortization'!V261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W49+'O7 Amortization'!W119+'O7 Amortization'!W190+'O7 Amortization'!W261), \"-\", 'O7 Amortization'!W49+'O7 Amortization'!W119+'O7 Amortization'!W190+'O7 Amortization'!W261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X49+'O7 Amortization'!X119+'O7 Amortization'!X190+'O7 Amortization'!X261), \"-\", 'O7 Amortization'!X49+'O7 Amortization'!X119+'O7 Amortization'!X190+'O7 Amortization'!X261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y49+'O7 Amortization'!Y119+'O7 Amortization'!Y190+'O7 Amortization'!Y261), \"-\", 'O7 Amortization'!Y49+'O7 Amortization'!Y119+'O7 Amortization'!Y190+'O7 Amortization'!Y261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z49+'O7 Amortization'!Z119+'O7 Amortization'!Z190+'O7 Amortization'!Z261), \"-\", 'O7 Amortization'!Z49+'O7 Amortization'!Z119+'O7 Amortization'!Z190+'O7 Amortization'!Z261)","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors ",-9386745.4397186656,{"$f":"IF(ISERROR('O7 Amortization'!G53+'O7 Amortization'!G123+'O7 Amortization'!G194+'O7 Amortization'!G265), \"-\", 'O7 Amortization'!G53+'O7 Amortization'!G123+'O7 Amortization'!G194+'O7 Amortization'!G265)","v":-2408614.4252014481},{"$f":"IF(ISERROR('O7 Amortization'!H53+'O7 Amortization'!H123+'O7 Amortization'!H194+'O7 Amortization'!H265), \"-\", 'O7 Amortization'!H53+'O7 Amortization'!H123+'O7 Amortization'!H194+'O7 Amortization'!H265)","v":-1729541.4693570239},{"$f":"IF(ISERROR('O7 Amortization'!I53+'O7 Amortization'!I123+'O7 Amortization'!I194+'O7 Amortization'!I265), \"-\", 'O7 Amortization'!I53+'O7 Amortization'!I123+'O7 Amortization'!I194+'O7 Amortization'!I265)","v":-4546508.5543495538},{"$f":"IF(ISERROR('O7 Amortization'!J53+'O7 Amortization'!J123+'O7 Amortization'!J194+'O7 Amortization'!J265), \"-\", 'O7 Amortization'!J53+'O7 Amortization'!J123+'O7 Amortization'!J194+'O7 Amortization'!J265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K53+'O7 Amortization'!K123+'O7 Amortization'!K194+'O7 Amortization'!K265), \"-\", 'O7 Amortization'!K53+'O7 Amortization'!K123+'O7 Amortization'!K194+'O7 Amortization'!K265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L53+'O7 Amortization'!L123+'O7 Amortization'!L194+'O7 Amortization'!L265), \"-\", 'O7 Amortization'!L53+'O7 Amortization'!L123+'O7 Amortization'!L194+'O7 Amortization'!L265)","v":-656941.52039047796},{"$f":"IF(ISERROR('O7 Amortization'!M53+'O7 Amortization'!M123+'O7 Amortization'!M194+'O7 Amortization'!M265), \"-\", 'O7 Amortization'!M53+'O7 Amortization'!M123+'O7 Amortization'!M194+'O7 Amortization'!M265)","v":-39316.706779933542},{"$f":"IF(ISERROR('O7 Amortization'!N53+'O7 Amortization'!N123+'O7 Amortization'!N194+'O7 Amortization'!N265), \"-\", 'O7 Amortization'!N53+'O7 Amortization'!N123+'O7 Amortization'!N194+'O7 Amortization'!N265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O53+'O7 Amortization'!O123+'O7 Amortization'!O194+'O7 Amortization'!O265), \"-\", 'O7 Amortization'!O53+'O7 Amortization'!O123+'O7 Amortization'!O194+'O7 Amortization'!O265)","v":-5822.763640226729},{"$f":"IF(ISERROR('O7 Amortization'!P53+'O7 Amortization'!P123+'O7 Amortization'!P194+'O7 Amortization'!P265), \"-\", 'O7 Amortization'!P53+'O7 Amortization'!P123+'O7 Amortization'!P194+'O7 Amortization'!P265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q53+'O7 Amortization'!Q123+'O7 Amortization'!Q194+'O7 Amortization'!Q265), \"-\", 'O7 Amortization'!Q53+'O7 Amortization'!Q123+'O7 Amortization'!Q194+'O7 Amortization'!Q265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R53+'O7 Amortization'!R123+'O7 Amortization'!R194+'O7 Amortization'!R265), \"-\", 'O7 Amortization'!R53+'O7 Amortization'!R123+'O7 Amortization'!R194+'O7 Amortization'!R265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S53+'O7 Amortization'!S123+'O7 Amortization'!S194+'O7 Amortization'!S265), \"-\", 'O7 Amortization'!S53+'O7 Amortization'!S123+'O7 Amortization'!S194+'O7 Amortization'!S265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T53+'O7 Amortization'!T123+'O7 Amortization'!T194+'O7 Amortization'!T265), \"-\", 'O7 Amortization'!T53+'O7 Amortization'!T123+'O7 Amortization'!T194+'O7 Amortization'!T265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U53+'O7 Amortization'!U123+'O7 Amortization'!U194+'O7 Amortization'!U265), \"-\", 'O7 Amortization'!U53+'O7 Amortization'!U123+'O7 Amortization'!U194+'O7 Amortization'!U265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V53+'O7 Amortization'!V123+'O7 Amortization'!V194+'O7 Amortization'!V265), \"-\", 'O7 Amortization'!V53+'O7 Amortization'!V123+'O7 Amortization'!V194+'O7 Amortization'!V265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W53+'O7 Amortization'!W123+'O7 Amortization'!W194+'O7 Amortization'!W265), \"-\", 'O7 Amortization'!W53+'O7 Amortization'!W123+'O7 Amortization'!W194+'O7 Amortization'!W265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X53+'O7 Amortization'!X123+'O7 Amortization'!X194+'O7 Amortization'!X265), \"-\", 'O7 Amortization'!X53+'O7 Amortization'!X123+'O7 Amortization'!X194+'O7 Amortization'!X265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y53+'O7 Amortization'!Y123+'O7 Amortization'!Y194+'O7 Amortization'!Y265), \"-\", 'O7 Amortization'!Y53+'O7 Amortization'!Y123+'O7 Amortization'!Y194+'O7 Amortization'!Y265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z53+'O7 Amortization'!Z123+'O7 Amortization'!Z194+'O7 Amortization'!Z265), \"-\", 'O7 Amortization'!Z53+'O7 Amortization'!Z123+'O7 Amortization'!Z194+'O7 Amortization'!Z265)","v":0}]
[null,"Subtotal ",-32429199.636210073,{"$f":"SUM(D53:D56)","v":-8321248.1411293279},-5975196.1901039965,-15707215.509740885,0,0,-2269592.5708087273,-135830.82031923227,0,-20116.404107901035,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Conductor & Pools - Net Fixed Assets",39071317.840809502,{"$f":"D51+D57","v":10025598.368184259},7199030.2604961582,18924352.634652343,0,0,2734448.3890435947,163651.56133377951,0,24236.627099373676,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Primary C&P - NFA",1958529.0093274415,{"$f":"IF(ISERROR(D58/D40*D36),0,D58/D40*D36)","v":525464.05741842464},358981.81858942797,935713.5674583104,0,0,128538.65240672465,8571.3843724161325,0,1259.5290821375208,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary C&P Net Fixed Assets Including General Plant",41029846.850136958,{"$f":"SUM(D58:D59)","v":10551062.425602684},7558012.0790855866,19860066.202110652,0,0,2862987.0414503193,172222.94570619563,0,25496.156181511196,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-3 Bulk Poles, Towers & Fixtures ",{"$f":"SUM(D62:W62)","v":0},{"$f":"'O5 Details by Class & Accounts'!I42","v":0},{"$f":"'O5 Details by Class & Accounts'!J42","v":0},{"$f":"'O5 Details by Class & Accounts'!K42","v":0},{"$f":"'O5 Details by Class & Accounts'!L42","v":0},{"$f":"'O5 Details by Class & Accounts'!M42","v":0},{"$f":"'O5 Details by Class & Accounts'!N42","v":0},{"$f":"'O5 Details by Class & Accounts'!O42","v":0},{"$f":"'O5 Details by Class & Accounts'!P42","v":0},{"$f":"'O5 Details by Class & Accounts'!Q42","v":0},{"$f":"'O5 Details by Class & Accounts'!R42","v":0},{"$f":"'O5 Details by Class & Accounts'!S42","v":0},{"$f":"'O5 Details by Class & Accounts'!T42","v":0},{"$f":"'O5 Details by Class & Accounts'!U42","v":0},{"$f":"'O5 Details by Class & Accounts'!V42","v":0},{"$f":"'O5 Details by Class & Accounts'!W42","v":0},{"$f":"'O5 Details by Class & Accounts'!X42","v":0},{"$f":"'O5 Details by Class & Accounts'!Y42","v":0},{"$f":"'O5 Details by Class & Accounts'!Z42","v":0},{"$f":"'O5 Details by Class & Accounts'!AA42","v":0},{"$f":"'O5 Details by Class & Accounts'!AB42","v":0}]
[null,"Acct 1835-3 Bulk Overhead Conductors",{"$f":"SUM(D63:W63)","v":0},{"$f":"'O5 Details by Class & Accounts'!I46","v":0},{"$f":"'O5 Details by Class & Accounts'!J46","v":0},{"$f":"'O5 Details by Class & Accounts'!K46","v":0},{"$f":"'O5 Details by Class & Accounts'!L46","v":0},{"$f":"'O5 Details by Class & Accounts'!M46","v":0},{"$f":"'O5 Details by Class & Accounts'!N46","v":0},{"$f":"'O5 Details by Class & Accounts'!O46","v":0},{"$f":"'O5 Details by Class & Accounts'!P46","v":0},{"$f":"'O5 Details by Class & Accounts'!Q46","v":0},{"$f":"'O5 Details by Class & Accounts'!R46","v":0},{"$f":"'O5 Details by Class & Accounts'!S46","v":0},{"$f":"'O5 Details by Class & Accounts'!T46","v":0},{"$f":"'O5 Details by Class & Accounts'!U46","v":0},{"$f":"'O5 Details by Class & Accounts'!V46","v":0},{"$f":"'O5 Details by Class & Accounts'!W46","v":0},{"$f":"'O5 Details by Class & Accounts'!X46","v":0},{"$f":"'O5 Details by Class & Accounts'!Y46","v":0},{"$f":"'O5 Details by Class & Accounts'!Z46","v":0},{"$f":"'O5 Details by Class & Accounts'!AA46","v":0},{"$f":"'O5 Details by Class & Accounts'!AB46","v":0}]
[null,"Acct 1840-3 Bulk Underground Conduit ",{"$f":"SUM(D64:W64)","v":0},{"$f":"'O5 Details by Class & Accounts'!I50","v":0},{"$f":"'O5 Details by Class & Accounts'!J50","v":0},{"$f":"'O5 Details by Class & Accounts'!K50","v":0},{"$f":"'O5 Details by Class & Accounts'!L50","v":0},{"$f":"'O5 Details by Class & Accounts'!M50","v":0},{"$f":"'O5 Details by Class & Accounts'!N50","v":0},{"$f":"'O5 Details by Class & Accounts'!O50","v":0},{"$f":"'O5 Details by Class & Accounts'!P50","v":0},{"$f":"'O5 Details by Class & Accounts'!Q50","v":0},{"$f":"'O5 Details by Class & Accounts'!R50","v":0},{"$f":"'O5 Details by Class & Accounts'!S50","v":0},{"$f":"'O5 Details by Class & Accounts'!T50","v":0},{"$f":"'O5 Details by Class & Accounts'!U50","v":0},{"$f":"'O5 Details by Class & Accounts'!V50","v":0},{"$f":"'O5 Details by Class & Accounts'!W50","v":0},{"$f":"'O5 Details by Class & Accounts'!X50","v":0},{"$f":"'O5 Details by Class & Accounts'!Y50","v":0},{"$f":"'O5 Details by Class & Accounts'!Z50","v":0},{"$f":"'O5 Details by Class & Accounts'!AA50","v":0},{"$f":"'O5 Details by Class & Accounts'!AB50","v":0}]
[null,"Acct 1845-3 Bulk Underground Conductors ",{"$f":"SUM(D65:W65)","v":0},{"$f":"'O5 Details by Class & Accounts'!I54","v":0},{"$f":"'O5 Details by Class & Accounts'!J54","v":0},{"$f":"'O5 Details by Class & Accounts'!K54","v":0},{"$f":"'O5 Details by Class & Accounts'!L54","v":0},{"$f":"'O5 Details by Class & Accounts'!M54","v":0},{"$f":"'O5 Details by Class & Accounts'!N54","v":0},{"$f":"'O5 Details by Class & Accounts'!O54","v":0},{"$f":"'O5 Details by Class & Accounts'!P54","v":0},{"$f":"'O5 Details by Class & Accounts'!Q54","v":0},{"$f":"'O5 Details by Class & Accounts'!R54","v":0},{"$f":"'O5 Details by Class & Accounts'!S54","v":0},{"$f":"'O5 Details by Class & Accounts'!T54","v":0},{"$f":"'O5 Details by Class & Accounts'!U54","v":0},{"$f":"'O5 Details by Class & Accounts'!V54","v":0},{"$f":"'O5 Details by Class & Accounts'!W54","v":0},{"$f":"'O5 Details by Class & Accounts'!X54","v":0},{"$f":"'O5 Details by Class & Accounts'!Y54","v":0},{"$f":"'O5 Details by Class & Accounts'!Z54","v":0},{"$f":"'O5 Details by Class & Accounts'!AA54","v":0},{"$f":"'O5 Details by Class & Accounts'!AB54","v":0}]
[null,"Subtotal",{"$f":"SUM(D66:W66)","v":0},{"$f":"SUM(D62:D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",{"$f":"SUM(D68:W68)","v":8885709.3660677988},{"$f":"'O5 Details by Class & Accounts'!I44","v":2466755.1104757669},{"$f":"'O5 Details by Class & Accounts'!J44","v":1759941.477742078},{"$f":"'O5 Details by Class & Accounts'!K44","v":4613217.9532546438},{"$f":"'O5 Details by Class & Accounts'!L44","v":0},{"$f":"'O5 Details by Class & Accounts'!M44","v":0},{"$f":"'O5 Details by Class & Accounts'!N44","v":0},{"$f":"'O5 Details by Class & Accounts'!O44","v":39887.523577328764},{"$f":"'O5 Details by Class & Accounts'!P44","v":0},{"$f":"'O5 Details by Class & Accounts'!Q44","v":5907.3010179808571},{"$f":"'O5 Details by Class & Accounts'!R44","v":0},{"$f":"'O5 Details by Class & Accounts'!S44","v":0},{"$f":"'O5 Details by Class & Accounts'!T44","v":0},{"$f":"'O5 Details by Class & Accounts'!U44","v":0},{"$f":"'O5 Details by Class & Accounts'!V44","v":0},{"$f":"'O5 Details by Class & Accounts'!W44","v":0},{"$f":"'O5 Details by Class & Accounts'!X44","v":0},{"$f":"'O5 Details by Class & Accounts'!Y44","v":0},{"$f":"'O5 Details by Class & Accounts'!Z44","v":0},{"$f":"'O5 Details by Class & Accounts'!AA44","v":0},{"$f":"'O5 Details by Class & Accounts'!AB44","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",{"$f":"SUM(D69:W69)","v":5031133.787786399},{"$f":"'O5 Details by Class & Accounts'!I48","v":1396689.2761428978},{"$f":"'O5 Details by Class & Accounts'!J48","v":996487.80625302892},{"$f":"'O5 Details by Class & Accounts'!K48","v":2612027.4430395053},{"$f":"'O5 Details by Class & Accounts'!L48","v":0},{"$f":"'O5 Details by Class & Accounts'!M48","v":0},{"$f":"'O5 Details by Class & Accounts'!N48","v":0},{"$f":"'O5 Details by Class & Accounts'!O48","v":22584.518501963139},{"$f":"'O5 Details by Class & Accounts'!P48","v":0},{"$f":"'O5 Details by Class & Accounts'!Q48","v":3344.7438490035474},{"$f":"'O5 Details by Class & Accounts'!R48","v":0},{"$f":"'O5 Details by Class & Accounts'!S48","v":0},{"$f":"'O5 Details by Class & Accounts'!T48","v":0},{"$f":"'O5 Details by Class & Accounts'!U48","v":0},{"$f":"'O5 Details by Class & Accounts'!V48","v":0},{"$f":"'O5 Details by Class & Accounts'!W48","v":0},{"$f":"'O5 Details by Class & Accounts'!X48","v":0},{"$f":"'O5 Details by Class & Accounts'!Y48","v":0},{"$f":"'O5 Details by Class & Accounts'!Z48","v":0},{"$f":"'O5 Details by Class & Accounts'!AA48","v":0},{"$f":"'O5 Details by Class & Accounts'!AB48","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit ",{"$f":"SUM(D70:W70)","v":6465120.9082319979},{"$f":"'O5 Details by Class & Accounts'!I52","v":1794777.3647791992},{"$f":"'O5 Details by Class & Accounts'!J52","v":1280509.408563995},{"$f":"'O5 Details by Class & Accounts'!K52","v":3356514.4452857915},{"$f":"'O5 Details by Class & Accounts'!L52","v":0},{"$f":"'O5 Details by Class & Accounts'!M52","v":0},{"$f":"'O5 Details by Class & Accounts'!N52","v":0},{"$f":"'O5 Details by Class & Accounts'!O52","v":29021.617974829602},{"$f":"'O5 Details by Class & Accounts'!P52","v":0},{"$f":"'O5 Details by Class & Accounts'!Q52","v":4298.0716281821278},{"$f":"'O5 Details by Class & Accounts'!R52","v":0},{"$f":"'O5 Details by Class & Accounts'!S52","v":0},{"$f":"'O5 Details by Class & Accounts'!T52","v":0},{"$f":"'O5 Details by Class & Accounts'!U52","v":0},{"$f":"'O5 Details by Class & Accounts'!V52","v":0},{"$f":"'O5 Details by Class & Accounts'!W52","v":0},{"$f":"'O5 Details by Class & Accounts'!X52","v":0},{"$f":"'O5 Details by Class & Accounts'!Y52","v":0},{"$f":"'O5 Details by Class & Accounts'!Z52","v":0},{"$f":"'O5 Details by Class & Accounts'!AA52","v":0},{"$f":"'O5 Details by Class & Accounts'!AB52","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",{"$f":"SUM(D71:W71)","v":12474457.192474192},{"$f":"'O5 Details by Class & Accounts'!I56","v":3463024.7020519213},{"$f":"'O5 Details by Class & Accounts'!J56","v":2470744.1714435448},{"$f":"'O5 Details by Class & Accounts'!K56","v":6476397.9449054357},{"$f":"'O5 Details by Class & Accounts'!L56","v":0},{"$f":"'O5 Details by Class & Accounts'!M56","v":0},{"$f":"'O5 Details by Class & Accounts'!N56","v":0},{"$f":"'O5 Details by Class & Accounts'!O56","v":55997.240611909096},{"$f":"'O5 Details by Class & Accounts'!P56","v":0},{"$f":"'O5 Details by Class & Accounts'!Q56","v":8293.1334613830277},{"$f":"'O5 Details by Class & Accounts'!R56","v":0},{"$f":"'O5 Details by Class & Accounts'!S56","v":0},{"$f":"'O5 Details by Class & Accounts'!T56","v":0},{"$f":"'O5 Details by Class & Accounts'!U56","v":0},{"$f":"'O5 Details by Class & Accounts'!V56","v":0},{"$f":"'O5 Details by Class & Accounts'!W56","v":0},{"$f":"'O5 Details by Class & Accounts'!X56","v":0},{"$f":"'O5 Details by Class & Accounts'!Y56","v":0},{"$f":"'O5 Details by Class & Accounts'!Z56","v":0},{"$f":"'O5 Details by Class & Accounts'!AA56","v":0},{"$f":"'O5 Details by Class & Accounts'!AB56","v":0}]
[null,"Subtotal",{"$f":"SUM(D72:W72)","v":32856421.254560385},{"$f":"SUM(D68:D71)","v":9121246.4534497857},6507682.8640026469,17058157.786485374,0,0,0,147490.90066603059,0,21843.24995654956,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
[null,"Acct 5020 Overhead Distribution Lines & Feeders - Labour",{"$f":"SUM(D75:W75)","v":400873.19999999995},{"$f":"'O5 Details by Class & Accounts'!I138","v":104631.8675560424},{"$f":"'O5 Details by Class & Accounts'!J138","v":75024.9526911024},{"$f":"'O5 Details by Class & Accounts'!K138","v":197095.72446901532},{"$f":"'O5 Details by Class & Accounts'!L138","v":0},{"$f":"'O5 Details by Class & Accounts'!M138","v":0},{"$f":"'O5 Details by Class & Accounts'!N138","v":22163.879742407764},{"$f":"'O5 Details by Class & Accounts'!O138","v":1704.3613821900062},{"$f":"'O5 Details by Class & Accounts'!P138","v":0},{"$f":"'O5 Details by Class & Accounts'!Q138","v":252.41415924203494},{"$f":"'O5 Details by Class & Accounts'!R138","v":0},{"$f":"'O5 Details by Class & Accounts'!S138","v":0},{"$f":"'O5 Details by Class & Accounts'!T138","v":0},{"$f":"'O5 Details by Class & Accounts'!U138","v":0},{"$f":"'O5 Details by Class & Accounts'!V138","v":0},{"$f":"'O5 Details by Class & Accounts'!W138","v":0},{"$f":"'O5 Details by Class & Accounts'!X138","v":0},{"$f":"'O5 Details by Class & Accounts'!Y138","v":0},{"$f":"'O5 Details by Class & Accounts'!Z138","v":0},{"$f":"'O5 Details by Class & Accounts'!AA138","v":0},{"$f":"'O5 Details by Class & Accounts'!AB138","v":0}]
[null,"Acct 5025 Overhead Distribution Lines & Feeders - Other",138576.59999999998,{"$f":"'O5 Details by Class & Accounts'!I139","v":36169.862334440579},{"$f":"'O5 Details by Class & Accounts'!J139","v":25935.140735508936},{"$f":"'O5 Details by Class & Accounts'!K139","v":68133.403209426193},{"$f":"'O5 Details by Class & Accounts'!L139","v":0},{"$f":"'O5 Details by Class & Accounts'!M139","v":0},{"$f":"'O5 Details by Class & Accounts'!N139","v":7661.7621170777784},{"$f":"'O5 Details by Class & Accounts'!O139","v":589.17534401200089},{"$f":"'O5 Details by Class & Accounts'!P139","v":0},{"$f":"'O5 Details by Class & Accounts'!Q139","v":87.256259534485665},{"$f":"'O5 Details by Class & Accounts'!R139","v":0},{"$f":"'O5 Details by Class & Accounts'!S139","v":0},{"$f":"'O5 Details by Class & Accounts'!T139","v":0},{"$f":"'O5 Details by Class & Accounts'!U139","v":0},{"$f":"'O5 Details by Class & Accounts'!V139","v":0},{"$f":"'O5 Details by Class & Accounts'!W139","v":0},{"$f":"'O5 Details by Class & Accounts'!X139","v":0},{"$f":"'O5 Details by Class & Accounts'!Y139","v":0},{"$f":"'O5 Details by Class & Accounts'!Z139","v":0},{"$f":"'O5 Details by Class & Accounts'!AA139","v":0},{"$f":"'O5 Details by Class & Accounts'!AB139","v":0}]
[null,"Acct 5040 Underground Distribution Lines & Feeders -  Labour",32596.800000000003,{"$f":"'O5 Details by Class & Accounts'!I142","v":8704.8513892856099},{"$f":"'O5 Details by Class & Accounts'!J142","v":6229.9451863840632},{"$f":"'O5 Details by Class & Accounts'!K142","v":16352.795653944113},{"$f":"'O5 Details by Class & Accounts'!L142","v":0},{"$f":"'O5 Details by Class & Accounts'!M142","v":0},{"$f":"'O5 Details by Class & Accounts'!N142","v":1146.8636808982455},{"$f":"'O5 Details by Class & Accounts'!O142","v":141.40252210409537},{"$f":"'O5 Details by Class & Accounts'!P142","v":0},{"$f":"'O5 Details by Class & Accounts'!Q142","v":20.941567383876254},{"$f":"'O5 Details by Class & Accounts'!R142","v":0},{"$f":"'O5 Details by Class & Accounts'!S142","v":0},{"$f":"'O5 Details by Class & Accounts'!T142","v":0},{"$f":"'O5 Details by Class & Accounts'!U142","v":0},{"$f":"'O5 Details by Class & Accounts'!V142","v":0},{"$f":"'O5 Details by Class & Accounts'!W142","v":0},{"$f":"'O5 Details by Class & Accounts'!X142","v":0},{"$f":"'O5 Details by Class & Accounts'!Y142","v":0},{"$f":"'O5 Details by Class & Accounts'!Z142","v":0},{"$f":"'O5 Details by Class & Accounts'!AA142","v":0},{"$f":"'O5 Details by Class & Accounts'!AB142","v":0}]
[null,"Acct 5045 Underground Distribution Lines & Feeders - Other",19332.000000000004,{"$f":"'O5 Details by Class & Accounts'!I143","v":5162.5370299437182},{"$f":"'O5 Details by Class & Accounts'!J143","v":3694.758391718718},{"$f":"'O5 Details by Class & Accounts'!K143","v":9698.2601231423814},{"$f":"'O5 Details by Class & Accounts'!L143","v":0},{"$f":"'O5 Details by Class & Accounts'!M143","v":0},{"$f":"'O5 Details by Class & Accounts'!N143","v":680.16396330697739},{"$f":"'O5 Details by Class & Accounts'!O143","v":83.860794842327209},{"$f":"'O5 Details by Class & Accounts'!P143","v":0},{"$f":"'O5 Details by Class & Accounts'!Q143","v":12.419697045878607},{"$f":"'O5 Details by Class & Accounts'!R143","v":0},{"$f":"'O5 Details by Class & Accounts'!S143","v":0},{"$f":"'O5 Details by Class & Accounts'!T143","v":0},{"$f":"'O5 Details by Class & Accounts'!U143","v":0},{"$f":"'O5 Details by Class & Accounts'!V143","v":0},{"$f":"'O5 Details by Class & Accounts'!W143","v":0},{"$f":"'O5 Details by Class & Accounts'!X143","v":0},{"$f":"'O5 Details by Class & Accounts'!Y143","v":0},{"$f":"'O5 Details by Class & Accounts'!Z143","v":0},{"$f":"'O5 Details by Class & Accounts'!AA143","v":0},{"$f":"'O5 Details by Class & Accounts'!AB143","v":0}]
[null,"Acct 5090 Underground Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!I150","v":0},{"$f":"'O5 Details by Class & Accounts'!J150","v":0},{"$f":"'O5 Details by Class & Accounts'!K150","v":0},{"$f":"'O5 Details by Class & Accounts'!L150","v":0},{"$f":"'O5 Details by Class & Accounts'!M150","v":0},{"$f":"'O5 Details by Class & Accounts'!N150","v":0},{"$f":"'O5 Details by Class & Accounts'!O150","v":0},{"$f":"'O5 Details by Class & Accounts'!P150","v":0},{"$f":"'O5 Details by Class & Accounts'!Q150","v":0},{"$f":"'O5 Details by Class & Accounts'!R150","v":0},{"$f":"'O5 Details by Class & Accounts'!S150","v":0},{"$f":"'O5 Details by Class & Accounts'!T150","v":0},{"$f":"'O5 Details by Class & Accounts'!U150","v":0},{"$f":"'O5 Details by Class & Accounts'!V150","v":0},{"$f":"'O5 Details by Class & Accounts'!W150","v":0},{"$f":"'O5 Details by Class & Accounts'!X150","v":0},{"$f":"'O5 Details by Class & Accounts'!Y150","v":0},{"$f":"'O5 Details by Class & Accounts'!Z150","v":0},{"$f":"'O5 Details by Class & Accounts'!AA150","v":0},{"$f":"'O5 Details by Class & Accounts'!AB150","v":0}]
[null,"Acct 5095 Overhead Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!I151","v":0},{"$f":"'O5 Details by Class & Accounts'!J151","v":0},{"$f":"'O5 Details by Class & Accounts'!K151","v":0},{"$f":"'O5 Details by Class & Accounts'!L151","v":0},{"$f":"'O5 Details by Class & Accounts'!M151","v":0},{"$f":"'O5 Details by Class & Accounts'!N151","v":0},{"$f":"'O5 Details by Class & Accounts'!O151","v":0},{"$f":"'O5 Details by Class & Accounts'!P151","v":0},{"$f":"'O5 Details by Class & Accounts'!Q151","v":0},{"$f":"'O5 Details by Class & Accounts'!R151","v":0},{"$f":"'O5 Details by Class & Accounts'!S151","v":0},{"$f":"'O5 Details by Class & Accounts'!T151","v":0},{"$f":"'O5 Details by Class & Accounts'!U151","v":0},{"$f":"'O5 Details by Class & Accounts'!V151","v":0},{"$f":"'O5 Details by Class & Accounts'!W151","v":0},{"$f":"'O5 Details by Class & Accounts'!X151","v":0},{"$f":"'O5 Details by Class & Accounts'!Y151","v":0},{"$f":"'O5 Details by Class & Accounts'!Z151","v":0},{"$f":"'O5 Details by Class & Accounts'!AA151","v":0},{"$f":"'O5 Details by Class & Accounts'!AB151","v":0}]
[null,"Acct 5120 Maintenance of Poles, Towers & Fixtures",147545.39999999997,{"$f":"'O5 Details by Class & Accounts'!I157","v":38510.807784863886},{"$f":"'O5 Details by Class & Accounts'!J157","v":27613.685960522627},{"$f":"'O5 Details by Class & Accounts'!K157","v":72543.057268659162},{"$f":"'O5 Details by Class & Accounts'!L157","v":0},{"$f":"'O5 Details by Class & Accounts'!M157","v":0},{"$f":"'O5 Details by Class & Accounts'!N157","v":8157.6381313229485},{"$f":"'O5 Details by Class & Accounts'!O157","v":627.3072928790881},{"$f":"'O5 Details by Class & Accounts'!P157","v":0},{"$f":"'O5 Details by Class & Accounts'!Q157","v":92.903561752269127},{"$f":"'O5 Details by Class & Accounts'!R157","v":0},{"$f":"'O5 Details by Class & Accounts'!S157","v":0},{"$f":"'O5 Details by Class & Accounts'!T157","v":0},{"$f":"'O5 Details by Class & Accounts'!U157","v":0},{"$f":"'O5 Details by Class & Accounts'!V157","v":0},{"$f":"'O5 Details by Class & Accounts'!W157","v":0},{"$f":"'O5 Details by Class & Accounts'!X157","v":0},{"$f":"'O5 Details by Class & Accounts'!Y157","v":0},{"$f":"'O5 Details by Class & Accounts'!Z157","v":0},{"$f":"'O5 Details by Class & Accounts'!AA157","v":0},{"$f":"'O5 Details by Class & Accounts'!AB157","v":0}]
[null,"Acct 5125 Maintenance of Overhead Conductors & Devices",74033.399999999994,{"$f":"'O5 Details by Class & Accounts'!I158","v":19323.449169272255},{"$f":"'O5 Details by Class & Accounts'!J158","v":13855.633982420026},{"$f":"'O5 Details by Class & Accounts'!K158","v":36399.70596164673},{"$f":"'O5 Details by Class & Accounts'!L158","v":0},{"$f":"'O5 Details by Class & Accounts'!M158","v":0},{"$f":"'O5 Details by Class & Accounts'!N158","v":4093.2329088638771},{"$f":"'O5 Details by Class & Accounts'!O158","v":314.76204433777468},{"$f":"'O5 Details by Class & Accounts'!P158","v":0},{"$f":"'O5 Details by Class & Accounts'!Q158","v":46.615933459331451},{"$f":"'O5 Details by Class & Accounts'!R158","v":0},{"$f":"'O5 Details by Class & Accounts'!S158","v":0},{"$f":"'O5 Details by Class & Accounts'!T158","v":0},{"$f":"'O5 Details by Class & Accounts'!U158","v":0},{"$f":"'O5 Details by Class & Accounts'!V158","v":0},{"$f":"'O5 Details by Class & Accounts'!W158","v":0},{"$f":"'O5 Details by Class & Accounts'!X158","v":0},{"$f":"'O5 Details by Class & Accounts'!Y158","v":0},{"$f":"'O5 Details by Class & Accounts'!Z158","v":0},{"$f":"'O5 Details by Class & Accounts'!AA158","v":0},{"$f":"'O5 Details by Class & Accounts'!AB158","v":0}]
[null,"Acct 5135 Overhead Distribution Lines & Feeders - Right of Way",177011.99999999997,{"$f":"'O5 Details by Class & Accounts'!I160","v":46201.881641951062},{"$f":"'O5 Details by Class & Accounts'!J160","v":33128.472858144218},{"$f":"'O5 Details by Class & Accounts'!K160","v":87030.782750528946},{"$f":"'O5 Details by Class & Accounts'!L160","v":0},{"$f":"'O5 Details by Class & Accounts'!M160","v":0},{"$f":"'O5 Details by Class & Accounts'!N160","v":9786.8170807204933},{"$f":"'O5 Details by Class & Accounts'!O160","v":752.58814254536685},{"$f":"'O5 Details by Class & Accounts'!P160","v":0},{"$f":"'O5 Details by Class & Accounts'!Q160","v":111.45752610987985},{"$f":"'O5 Details by Class & Accounts'!R160","v":0},{"$f":"'O5 Details by Class & Accounts'!S160","v":0},{"$f":"'O5 Details by Class & Accounts'!T160","v":0},{"$f":"'O5 Details by Class & Accounts'!U160","v":0},{"$f":"'O5 Details by Class & Accounts'!V160","v":0},{"$f":"'O5 Details by Class & Accounts'!W160","v":0},{"$f":"'O5 Details by Class & Accounts'!X160","v":0},{"$f":"'O5 Details by Class & Accounts'!Y160","v":0},{"$f":"'O5 Details by Class & Accounts'!Z160","v":0},{"$f":"'O5 Details by Class & Accounts'!AA160","v":0},{"$f":"'O5 Details by Class & Accounts'!AB160","v":0}]
[null,"Acct 5145 Maintenance of Underground Conduit",0,{"$f":"'O5 Details by Class & Accounts'!I161","v":0},{"$f":"'O5 Details by Class & Accounts'!J161","v":0},{"$f":"'O5 Details by Class & Accounts'!K161","v":0},{"$f":"'O5 Details by Class & Accounts'!L161","v":0},{"$f":"'O5 Details by Class & Accounts'!M161","v":0},{"$f":"'O5 Details by Class & Accounts'!N161","v":0},{"$f":"'O5 Details by Class & Accounts'!O161","v":0},{"$f":"'O5 Details by Class & Accounts'!P161","v":0},{"$f":"'O5 Details by Class & Accounts'!Q161","v":0},{"$f":"'O5 Details by Class & Accounts'!R161","v":0},{"$f":"'O5 Details by Class & Accounts'!S161","v":0},{"$f":"'O5 Details by Class & Accounts'!T161","v":0},{"$f":"'O5 Details by Class & Accounts'!U161","v":0},{"$f":"'O5 Details by Class & Accounts'!V161","v":0},{"$f":"'O5 Details by Class & Accounts'!W161","v":0},{"$f":"'O5 Details by Class & Accounts'!X161","v":0},{"$f":"'O5 Details by Class & Accounts'!Y161","v":0},{"$f":"'O5 Details by Class & Accounts'!Z161","v":0},{"$f":"'O5 Details by Class & Accounts'!AA161","v":0},{"$f":"'O5 Details by Class & Accounts'!AB161","v":0}]
[null,"Acct 5150 Maintenance of Underground Conductors & Devices",1300.2000000000005,{"$f":"'O5 Details by Class & Accounts'!I162","v":346.46815117786122},{"$f":"'O5 Details by Class & Accounts'!J162","v":248.00613158412148},{"$f":"'O5 Details by Class & Accounts'!K162","v":651.03464796124626},{"$f":"'O5 Details by Class & Accounts'!L162","v":0},{"$f":"'O5 Details by Class & Accounts'!M162","v":0},{"$f":"'O5 Details by Class & Accounts'!N162","v":48.227827872550577},{"$f":"'O5 Details by Class & Accounts'!O162","v":5.6295159152816394},{"$f":"'O5 Details by Class & Accounts'!P162","v":0},{"$f":"'O5 Details by Class & Accounts'!Q162","v":0.83372548893920939},{"$f":"'O5 Details by Class & Accounts'!R162","v":0},{"$f":"'O5 Details by Class & Accounts'!S162","v":0},{"$f":"'O5 Details by Class & Accounts'!T162","v":0},{"$f":"'O5 Details by Class & Accounts'!U162","v":0},{"$f":"'O5 Details by Class & Accounts'!V162","v":0},{"$f":"'O5 Details by Class & Accounts'!W162","v":0},{"$f":"'O5 Details by Class & Accounts'!X162","v":0},{"$f":"'O5 Details by Class & Accounts'!Y162","v":0},{"$f":"'O5 Details by Class & Accounts'!Z162","v":0},{"$f":"'O5 Details by Class & Accounts'!AA162","v":0},{"$f":"'O5 Details by Class & Accounts'!AB162","v":0}]
[null,"Total",991269.60000000009,{"$f":"SUM(D75:D85)","v":259051.72505697739},185730.59593738511,487904.76408432418,0,0,53738.585452470637,4219.0870388259409,0,624.84243001669506,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D89:W89)","v":352792.8},{"$f":"'O2.1 Line Tran PLCC Adj'!D50","v":95138.133849259262},{"$f":"'O2.1 Line Tran PLCC Adj'!E50","v":66495.762233126457},{"$f":"'O2.1 Line Tran PLCC Adj'!F50","v":174886.99508317321},{"$f":"'O2.1 Line Tran PLCC Adj'!G50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I50","v":14500.763619795036},{"$f":"'O2.1 Line Tran PLCC Adj'!J50","v":1482.183920344637},{"$f":"'O2.1 Line Tran PLCC Adj'!K50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L50","v":288.96129430140508},{"$f":"'O2.1 Line Tran PLCC Adj'!M50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V50","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W50","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D90:W90)","v":539356.80000000005},{"$f":"'O2.1 Line Tran PLCC Adj'!D51","v":145449.11186086608},{"$f":"'O2.1 Line Tran PLCC Adj'!E51","v":101660.07223395698},{"$f":"'O2.1 Line Tran PLCC Adj'!F51","v":267370.79109799303},{"$f":"'O2.1 Line Tran PLCC Adj'!G51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I51","v":22169.062020339039},{"$f":"'O2.1 Line Tran PLCC Adj'!J51","v":2265.9928895616299},{"$f":"'O2.1 Line Tran PLCC Adj'!K51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L51","v":441.76989728323275},{"$f":"'O2.1 Line Tran PLCC Adj'!M51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V51","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W51","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D91:W91)","v":1237356.6000000001},{"$f":"'O2.1 Line Tran PLCC Adj'!D52","v":333679.7061336409},{"$f":"'O2.1 Line Tran PLCC Adj'!E52","v":233221.79554455125},{"$f":"'O2.1 Line Tran PLCC Adj'!F52","v":613384.33669942222},{"$f":"'O2.1 Line Tran PLCC Adj'!G52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I52","v":50858.79181772779},{"$f":"'O2.1 Line Tran PLCC Adj'!J52","v":5198.490604831818},{"$f":"'O2.1 Line Tran PLCC Adj'!K52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L52","v":1013.4791998260338},{"$f":"'O2.1 Line Tran PLCC Adj'!M52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V52","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W52","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D92:W92)","v":345681.00000000006},{"$f":"'O2.1 Line Tran PLCC Adj'!D53","v":93220.284674590279},{"$f":"'O2.1 Line Tran PLCC Adj'!E53","v":65155.302445257919},{"$f":"'O2.1 Line Tran PLCC Adj'!F53","v":171361.52253488847},{"$f":"'O2.1 Line Tran PLCC Adj'!G53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I53","v":14208.448893668941},{"$f":"'O2.1 Line Tran PLCC Adj'!J53","v":1452.30520511942},{"$f":"'O2.1 Line Tran PLCC Adj'!K53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L53","v":283.13624647499614},{"$f":"'O2.1 Line Tran PLCC Adj'!M53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V53","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W53","v":0}]
[null,"Total ",{"$f":"SUM(D93:W93)","v":2475187.1999999997},{"$f":"SUM(D89:D92)","v":667487.23651835648},466532.93245689257,1227003.645415477,0,0,101737.06635153081,10398.972619857504,0,2027.3466378856676,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Primary Conductors and Poles Gross Assets",{"$f":"SUM(D95:W95)","v":71500517.477019578},{"$f":"D51","v":18346846.509313587},13174226.450600155,34631568.144393228,0,0,5004040.959852322,299482.38165301178,0,44353.031207274711,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D97:W97)","v":177548760.82527879},{"$f":"'O2.1 Line Tran PLCC Adj'!D58","v":47879825.699859783},{"$f":"'O2.1 Line Tran PLCC Adj'!E58","v":33465082.577150032},{"$f":"'O2.1 Line Tran PLCC Adj'!F58","v":88014747.640751258},{"$f":"'O2.1 Line Tran PLCC Adj'!G58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!H58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!I58","v":7297747.0393808857},{"$f":"'O2.1 Line Tran PLCC Adj'!J58","v":745933.35910580948},{"$f":"'O2.1 Line Tran PLCC Adj'!K58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!L58","v":145424.5090310323},{"$f":"'O2.1 Line Tran PLCC Adj'!M58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!N58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!O58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!P58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!Q58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!R58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!S58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!T58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!U58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!V58","v":0},{"$f":"'O2.1 Line Tran PLCC Adj'!W58","v":0}]

{"sheet":"O2.3 Secondary Cost PLCC Adj","index":17,"n_rows":95,"n_cols":23,"rows_kept":95,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O2.3 Secondary Cost PLCC Adjustment Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O2.3 Secondary Cost PLCC Adjustment Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1830-5 Secondary Poles, Towers & Fixtures",{"$f":"SUM(D15:W15)","v":141239.67263671479},{"$f":"IF(ISERROR('O7 Amortization'!G328+'O7 Amortization'!G401+'O7 Amortization'!G474+'O7 Amortization'!G547), \"-\", 'O7 Amortization'!G328+'O7 Amortization'!G401+'O7 Amortization'!G474+'O7 Amortization'!G547)","v":39209.439553470336},{"$f":"IF(ISERROR('O7 Amortization'!H328+'O7 Amortization'!H401+'O7 Amortization'!H474+'O7 Amortization'!H547), \"-\", 'O7 Amortization'!H328+'O7 Amortization'!H401+'O7 Amortization'!H474+'O7 Amortization'!H547)","v":27974.531681770357},{"$f":"IF(ISERROR('O7 Amortization'!I328+'O7 Amortization'!I401+'O7 Amortization'!I474+'O7 Amortization'!I547), \"-\", 'O7 Amortization'!I328+'O7 Amortization'!I401+'O7 Amortization'!I474+'O7 Amortization'!I547)","v":73327.785849903506},{"$f":"IF(ISERROR('O7 Amortization'!J328+'O7 Amortization'!J401+'O7 Amortization'!J474+'O7 Amortization'!J547), \"-\", 'O7 Amortization'!J328+'O7 Amortization'!J401+'O7 Amortization'!J474+'O7 Amortization'!J547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K328+'O7 Amortization'!K401+'O7 Amortization'!K474+'O7 Amortization'!K547), \"-\", 'O7 Amortization'!K328+'O7 Amortization'!K401+'O7 Amortization'!K474+'O7 Amortization'!K547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L328+'O7 Amortization'!L401+'O7 Amortization'!L474+'O7 Amortization'!L547), \"-\", 'O7 Amortization'!L328+'O7 Amortization'!L401+'O7 Amortization'!L474+'O7 Amortization'!L547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M328+'O7 Amortization'!M401+'O7 Amortization'!M474+'O7 Amortization'!M547), \"-\", 'O7 Amortization'!M328+'O7 Amortization'!M401+'O7 Amortization'!M474+'O7 Amortization'!M547)","v":634.01812283719164},{"$f":"IF(ISERROR('O7 Amortization'!N328+'O7 Amortization'!N401+'O7 Amortization'!N474+'O7 Amortization'!N547), \"-\", 'O7 Amortization'!N328+'O7 Amortization'!N401+'O7 Amortization'!N474+'O7 Amortization'!N547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O328+'O7 Amortization'!O401+'O7 Amortization'!O474+'O7 Amortization'!O547), \"-\", 'O7 Amortization'!O328+'O7 Amortization'!O401+'O7 Amortization'!O474+'O7 Amortization'!O547)","v":93.897428733410408},{"$f":"IF(ISERROR('O7 Amortization'!P328+'O7 Amortization'!P401+'O7 Amortization'!P474+'O7 Amortization'!P547), \"-\", 'O7 Amortization'!P328+'O7 Amortization'!P401+'O7 Amortization'!P474+'O7 Amortization'!P547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q328+'O7 Amortization'!Q401+'O7 Amortization'!Q474+'O7 Amortization'!Q547), \"-\", 'O7 Amortization'!Q328+'O7 Amortization'!Q401+'O7 Amortization'!Q474+'O7 Amortization'!Q547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R328+'O7 Amortization'!R401+'O7 Amortization'!R474+'O7 Amortization'!R547), \"-\", 'O7 Amortization'!R328+'O7 Amortization'!R401+'O7 Amortization'!R474+'O7 Amortization'!R547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S328+'O7 Amortization'!S401+'O7 Amortization'!S474+'O7 Amortization'!S547), \"-\", 'O7 Amortization'!S328+'O7 Amortization'!S401+'O7 Amortization'!S474+'O7 Amortization'!S547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T328+'O7 Amortization'!T401+'O7 Amortization'!T474+'O7 Amortization'!T547), \"-\", 'O7 Amortization'!T328+'O7 Amortization'!T401+'O7 Amortization'!T474+'O7 Amortization'!T547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U328+'O7 Amortization'!U401+'O7 Amortization'!U474+'O7 Amortization'!U547), \"-\", 'O7 Amortization'!U328+'O7 Amortization'!U401+'O7 Amortization'!U474+'O7 Amortization'!U547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V328+'O7 Amortization'!V401+'O7 Amortization'!V474+'O7 Amortization'!V547), \"-\", 'O7 Amortization'!V328+'O7 Amortization'!V401+'O7 Amortization'!V474+'O7 Amortization'!V547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W328+'O7 Amortization'!W401+'O7 Amortization'!W474+'O7 Amortization'!W547), \"-\", 'O7 Amortization'!W328+'O7 Amortization'!W401+'O7 Amortization'!W474+'O7 Amortization'!W547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X328+'O7 Amortization'!X401+'O7 Amortization'!X474+'O7 Amortization'!X547), \"-\", 'O7 Amortization'!X328+'O7 Amortization'!X401+'O7 Amortization'!X474+'O7 Amortization'!X547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y328+'O7 Amortization'!Y401+'O7 Amortization'!Y474+'O7 Amortization'!Y547), \"-\", 'O7 Amortization'!Y328+'O7 Amortization'!Y401+'O7 Amortization'!Y474+'O7 Amortization'!Y547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z328+'O7 Amortization'!Z401+'O7 Amortization'!Z474+'O7 Amortization'!Z547), \"-\", 'O7 Amortization'!Z328+'O7 Amortization'!Z401+'O7 Amortization'!Z474+'O7 Amortization'!Z547)","v":0}]
[null,"Depreciation on Acct 1835-5 Secondary Overhead Conductors",182810.06704428245,{"$f":"IF(ISERROR('O7 Amortization'!G332+'O7 Amortization'!G405+'O7 Amortization'!G478+'O7 Amortization'!G551 + 'O7 Amortization'!AB332+'O7 Amortization'!AB405+'O7 Amortization'!AB478+'O7 Amortization'!AB551), \"-\", 'O7 Amortization'!G332+'O7 Amortization'!G405+'O7 Amortization'!G478+'O7 Amortization'!G551 + 'O7 Amortization'!AB332+'O7 Amortization'!AB405+'O7 Amortization'!AB478+'O7 Amortization'!AB551)","v":92634.737285265539},{"$f":"IF(ISERROR('O7 Amortization'!H332+'O7 Amortization'!H405+'O7 Amortization'!H478+'O7 Amortization'!H551 + 'O7 Amortization'!AC332+'O7 Amortization'!AC405+'O7 Amortization'!AC478+'O7 Amortization'!AC551), \"-\", 'O7 Amortization'!H332+'O7 Amortization'!H405+'O7 Amortization'!H478+'O7 Amortization'!H551 + 'O7 Amortization'!AC332+'O7 Amortization'!AC405+'O7 Amortization'!AC478+'O7 Amortization'!AC551)","v":28602.504903369347},{"$f":"IF(ISERROR('O7 Amortization'!I332+'O7 Amortization'!I405+'O7 Amortization'!I478+'O7 Amortization'!I551 + 'O7 Amortization'!AD332+'O7 Amortization'!AD405+'O7 Amortization'!AD478+'O7 Amortization'!AD551), \"-\", 'O7 Amortization'!I332+'O7 Amortization'!I405+'O7 Amortization'!I478+'O7 Amortization'!I551 + 'O7 Amortization'!AD332+'O7 Amortization'!AD405+'O7 Amortization'!AD478+'O7 Amortization'!AD551)","v":57790.574859020198},{"$f":"IF(ISERROR('O7 Amortization'!J332+'O7 Amortization'!J405+'O7 Amortization'!J478+'O7 Amortization'!J551 + 'O7 Amortization'!AE332+'O7 Amortization'!AE405+'O7 Amortization'!AE478+'O7 Amortization'!AE551), \"-\", 'O7 Amortization'!J332+'O7 Amortization'!J405+'O7 Amortization'!J478+'O7 Amortization'!J551 + 'O7 Amortization'!AE332+'O7 Amortization'!AE405+'O7 Amortization'!AE478+'O7 Amortization'!AE551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K332+'O7 Amortization'!K405+'O7 Amortization'!K478+'O7 Amortization'!K551 + 'O7 Amortization'!AF332+'O7 Amortization'!AF405+'O7 Amortization'!AF478+'O7 Amortization'!AF551), \"-\", 'O7 Amortization'!K332+'O7 Amortization'!K405+'O7 Amortization'!K478+'O7 Amortization'!K551 + 'O7 Amortization'!AF332+'O7 Amortization'!AF405+'O7 Amortization'!AF478+'O7 Amortization'!AF551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L332+'O7 Amortization'!L405+'O7 Amortization'!L478+'O7 Amortization'!L551 + 'O7 Amortization'!AG332+'O7 Amortization'!AG405+'O7 Amortization'!AG478+'O7 Amortization'!AG551), \"-\", 'O7 Amortization'!L332+'O7 Amortization'!L405+'O7 Amortization'!L478+'O7 Amortization'!L551 + 'O7 Amortization'!AG332+'O7 Amortization'!AG405+'O7 Amortization'!AG478+'O7 Amortization'!AG551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M332+'O7 Amortization'!M405+'O7 Amortization'!M478+'O7 Amortization'!M551 + 'O7 Amortization'!AH332+'O7 Amortization'!AH405+'O7 Amortization'!AH478+'O7 Amortization'!AH551), \"-\", 'O7 Amortization'!M332+'O7 Amortization'!M405+'O7 Amortization'!M478+'O7 Amortization'!M551 + 'O7 Amortization'!AH332+'O7 Amortization'!AH405+'O7 Amortization'!AH478+'O7 Amortization'!AH551)","v":2976.6712147285748},{"$f":"IF(ISERROR('O7 Amortization'!N332+'O7 Amortization'!N405+'O7 Amortization'!N478+'O7 Amortization'!N551 + 'O7 Amortization'!AI332+'O7 Amortization'!AI405+'O7 Amortization'!AI478+'O7 Amortization'!AI551), \"-\", 'O7 Amortization'!N332+'O7 Amortization'!N405+'O7 Amortization'!N478+'O7 Amortization'!N551 + 'O7 Amortization'!AI332+'O7 Amortization'!AI405+'O7 Amortization'!AI478+'O7 Amortization'!AI551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O332+'O7 Amortization'!O405+'O7 Amortization'!O478+'O7 Amortization'!O551 + 'O7 Amortization'!AJ332+'O7 Amortization'!AJ405+'O7 Amortization'!AJ478+'O7 Amortization'!AJ551), \"-\", 'O7 Amortization'!O332+'O7 Amortization'!O405+'O7 Amortization'!O478+'O7 Amortization'!O551 + 'O7 Amortization'!AJ332+'O7 Amortization'!AJ405+'O7 Amortization'!AJ478+'O7 Amortization'!AJ551)","v":805.57878189877124},{"$f":"IF(ISERROR('O7 Amortization'!P332+'O7 Amortization'!P405+'O7 Amortization'!P478+'O7 Amortization'!P551 + 'O7 Amortization'!AK332+'O7 Amortization'!AK405+'O7 Amortization'!AK478+'O7 Amortization'!AK551), \"-\", 'O7 Amortization'!P332+'O7 Amortization'!P405+'O7 Amortization'!P478+'O7 Amortization'!P551 + 'O7 Amortization'!AK332+'O7 Amortization'!AK405+'O7 Amortization'!AK478+'O7 Amortization'!AK551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q332+'O7 Amortization'!Q405+'O7 Amortization'!Q478+'O7 Amortization'!Q551 + 'O7 Amortization'!AL332+'O7 Amortization'!AL405+'O7 Amortization'!AL478+'O7 Amortization'!AL551), \"-\", 'O7 Amortization'!Q332+'O7 Amortization'!Q405+'O7 Amortization'!Q478+'O7 Amortization'!Q551 + 'O7 Amortization'!AL332+'O7 Amortization'!AL405+'O7 Amortization'!AL478+'O7 Amortization'!AL551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R332+'O7 Amortization'!R405+'O7 Amortization'!R478+'O7 Amortization'!R551 + 'O7 Amortization'!AM332+'O7 Amortization'!AM405+'O7 Amortization'!AM478+'O7 Amortization'!AM551), \"-\", 'O7 Amortization'!R332+'O7 Amortization'!R405+'O7 Amortization'!R478+'O7 Amortization'!R551 + 'O7 Amortization'!AM332+'O7 Amortization'!AM405+'O7 Amortization'!AM478+'O7 Amortization'!AM551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S332+'O7 Amortization'!S405+'O7 Amortization'!S478+'O7 Amortization'!S551 + 'O7 Amortization'!AN332+'O7 Amortization'!AN405+'O7 Amortization'!AN478+'O7 Amortization'!AN551), \"-\", 'O7 Amortization'!S332+'O7 Amortization'!S405+'O7 Amortization'!S478+'O7 Amortization'!S551 + 'O7 Amortization'!AN332+'O7 Amortization'!AN405+'O7 Amortization'!AN478+'O7 Amortization'!AN551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T332+'O7 Amortization'!T405+'O7 Amortization'!T478+'O7 Amortization'!T551 + 'O7 Amortization'!AO332+'O7 Amortization'!AO405+'O7 Amortization'!AO478+'O7 Amortization'!AO551), \"-\", 'O7 Amortization'!T332+'O7 Amortization'!T405+'O7 Amortization'!T478+'O7 Amortization'!T551 + 'O7 Amortization'!AO332+'O7 Amortization'!AO405+'O7 Amortization'!AO478+'O7 Amortization'!AO551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U332+'O7 Amortization'!U405+'O7 Amortization'!U478+'O7 Amortization'!U551 + 'O7 Amortization'!AP332+'O7 Amortization'!AP405+'O7 Amortization'!AP478+'O7 Amortization'!AP551), \"-\", 'O7 Amortization'!U332+'O7 Amortization'!U405+'O7 Amortization'!U478+'O7 Amortization'!U551 + 'O7 Amortization'!AP332+'O7 Amortization'!AP405+'O7 Amortization'!AP478+'O7 Amortization'!AP551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V332+'O7 Amortization'!V405+'O7 Amortization'!V478+'O7 Amortization'!V551 + 'O7 Amortization'!AQ332+'O7 Amortization'!AQ405+'O7 Amortization'!AQ478+'O7 Amortization'!AQ551), \"-\", 'O7 Amortization'!V332+'O7 Amortization'!V405+'O7 Amortization'!V478+'O7 Amortization'!V551 + 'O7 Amortization'!AQ332+'O7 Amortization'!AQ405+'O7 Amortization'!AQ478+'O7 Amortization'!AQ551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W332+'O7 Amortization'!W405+'O7 Amortization'!W478+'O7 Amortization'!W551 + 'O7 Amortization'!AR332+'O7 Amortization'!AR405+'O7 Amortization'!AR478+'O7 Amortization'!AR551), \"-\", 'O7 Amortization'!W332+'O7 Amortization'!W405+'O7 Amortization'!W478+'O7 Amortization'!W551 + 'O7 Amortization'!AR332+'O7 Amortization'!AR405+'O7 Amortization'!AR478+'O7 Amortization'!AR551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X332+'O7 Amortization'!X405+'O7 Amortization'!X478+'O7 Amortization'!X551 + 'O7 Amortization'!AS332+'O7 Amortization'!AS405+'O7 Amortization'!AS478+'O7 Amortization'!AS551), \"-\", 'O7 Amortization'!X332+'O7 Amortization'!X405+'O7 Amortization'!X478+'O7 Amortization'!X551 + 'O7 Amortization'!AS332+'O7 Amortization'!AS405+'O7 Amortization'!AS478+'O7 Amortization'!AS551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y332+'O7 Amortization'!Y405+'O7 Amortization'!Y478+'O7 Amortization'!Y551 + 'O7 Amortization'!AT332+'O7 Amortization'!AT405+'O7 Amortization'!AT478+'O7 Amortization'!AT551), \"-\", 'O7 Amortization'!Y332+'O7 Amortization'!Y405+'O7 Amortization'!Y478+'O7 Amortization'!Y551 + 'O7 Amortization'!AT332+'O7 Amortization'!AT405+'O7 Amortization'!AT478+'O7 Amortization'!AT551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z332+'O7 Amortization'!Z405+'O7 Amortization'!Z478+'O7 Amortization'!Z551 + 'O7 Amortization'!AU332+'O7 Amortization'!AU405+'O7 Amortization'!AU478+'O7 Amortization'!AU551), \"-\", 'O7 Amortization'!Z332+'O7 Amortization'!Z405+'O7 Amortization'!Z478+'O7 Amortization'!Z551 + 'O7 Amortization'!AU332+'O7 Amortization'!AU405+'O7 Amortization'!AU478+'O7 Amortization'!AU551)","v":0}]
[null,"Depreciation on Acct 1840-5 Secondary Underground Conduit",109192.64752435985,{"$f":"IF(ISERROR('O7 Amortization'!G336+'O7 Amortization'!G409+'O7 Amortization'!G482+'O7 Amortization'!G555 + 'O7 Amortization'!AB336+'O7 Amortization'!AB409+'O7 Amortization'!AB482+'O7 Amortization'!AB555), \"-\", 'O7 Amortization'!G336+'O7 Amortization'!G409+'O7 Amortization'!G482+'O7 Amortization'!G555 + 'O7 Amortization'!AB336+'O7 Amortization'!AB409+'O7 Amortization'!AB482+'O7 Amortization'!AB555)","v":55330.827128089681},{"$f":"IF(ISERROR('O7 Amortization'!H336+'O7 Amortization'!H409+'O7 Amortization'!H482+'O7 Amortization'!H555 + 'O7 Amortization'!AC336+'O7 Amortization'!AC409+'O7 Amortization'!AC482+'O7 Amortization'!AC555), \"-\", 'O7 Amortization'!H336+'O7 Amortization'!H409+'O7 Amortization'!H482+'O7 Amortization'!H555 + 'O7 Amortization'!AC336+'O7 Amortization'!AC409+'O7 Amortization'!AC482+'O7 Amortization'!AC555)","v":17084.306606981601},{"$f":"IF(ISERROR('O7 Amortization'!I336+'O7 Amortization'!I409+'O7 Amortization'!I482+'O7 Amortization'!I555 + 'O7 Amortization'!AD336+'O7 Amortization'!AD409+'O7 Amortization'!AD482+'O7 Amortization'!AD555), \"-\", 'O7 Amortization'!I336+'O7 Amortization'!I409+'O7 Amortization'!I482+'O7 Amortization'!I555 + 'O7 Amortization'!AD336+'O7 Amortization'!AD409+'O7 Amortization'!AD482+'O7 Amortization'!AD555)","v":34518.371842632543},{"$f":"IF(ISERROR('O7 Amortization'!J336+'O7 Amortization'!J409+'O7 Amortization'!J482+'O7 Amortization'!J555 + 'O7 Amortization'!AE336+'O7 Amortization'!AE409+'O7 Amortization'!AE482+'O7 Amortization'!AE555), \"-\", 'O7 Amortization'!J336+'O7 Amortization'!J409+'O7 Amortization'!J482+'O7 Amortization'!J555 + 'O7 Amortization'!AE336+'O7 Amortization'!AE409+'O7 Amortization'!AE482+'O7 Amortization'!AE555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K336+'O7 Amortization'!K409+'O7 Amortization'!K482+'O7 Amortization'!K555 + 'O7 Amortization'!AF336+'O7 Amortization'!AF409+'O7 Amortization'!AF482+'O7 Amortization'!AF555), \"-\", 'O7 Amortization'!K336+'O7 Amortization'!K409+'O7 Amortization'!K482+'O7 Amortization'!K555 + 'O7 Amortization'!AF336+'O7 Amortization'!AF409+'O7 Amortization'!AF482+'O7 Amortization'!AF555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L336+'O7 Amortization'!L409+'O7 Amortization'!L482+'O7 Amortization'!L555 + 'O7 Amortization'!AG336+'O7 Amortization'!AG409+'O7 Amortization'!AG482+'O7 Amortization'!AG555), \"-\", 'O7 Amortization'!L336+'O7 Amortization'!L409+'O7 Amortization'!L482+'O7 Amortization'!L555 + 'O7 Amortization'!AG336+'O7 Amortization'!AG409+'O7 Amortization'!AG482+'O7 Amortization'!AG555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M336+'O7 Amortization'!M409+'O7 Amortization'!M482+'O7 Amortization'!M555 + 'O7 Amortization'!AH336+'O7 Amortization'!AH409+'O7 Amortization'!AH482+'O7 Amortization'!AH555), \"-\", 'O7 Amortization'!M336+'O7 Amortization'!M409+'O7 Amortization'!M482+'O7 Amortization'!M555 + 'O7 Amortization'!AH336+'O7 Amortization'!AH409+'O7 Amortization'!AH482+'O7 Amortization'!AH555)","v":1777.9688832291308},{"$f":"IF(ISERROR('O7 Amortization'!N336+'O7 Amortization'!N409+'O7 Amortization'!N482+'O7 Amortization'!N555 + 'O7 Amortization'!AI336+'O7 Amortization'!AI409+'O7 Amortization'!AI482+'O7 Amortization'!AI555), \"-\", 'O7 Amortization'!N336+'O7 Amortization'!N409+'O7 Amortization'!N482+'O7 Amortization'!N555 + 'O7 Amortization'!AI336+'O7 Amortization'!AI409+'O7 Amortization'!AI482+'O7 Amortization'!AI555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O336+'O7 Amortization'!O409+'O7 Amortization'!O482+'O7 Amortization'!O555 + 'O7 Amortization'!AJ336+'O7 Amortization'!AJ409+'O7 Amortization'!AJ482+'O7 Amortization'!AJ555), \"-\", 'O7 Amortization'!O336+'O7 Amortization'!O409+'O7 Amortization'!O482+'O7 Amortization'!O555 + 'O7 Amortization'!AJ336+'O7 Amortization'!AJ409+'O7 Amortization'!AJ482+'O7 Amortization'!AJ555)","v":481.17306342690733},{"$f":"IF(ISERROR('O7 Amortization'!P336+'O7 Amortization'!P409+'O7 Amortization'!P482+'O7 Amortization'!P555 + 'O7 Amortization'!AK336+'O7 Amortization'!AK409+'O7 Amortization'!AK482+'O7 Amortization'!AK555), \"-\", 'O7 Amortization'!P336+'O7 Amortization'!P409+'O7 Amortization'!P482+'O7 Amortization'!P555 + 'O7 Amortization'!AK336+'O7 Amortization'!AK409+'O7 Amortization'!AK482+'O7 Amortization'!AK555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q336+'O7 Amortization'!Q409+'O7 Amortization'!Q482+'O7 Amortization'!Q555 + 'O7 Amortization'!AL336+'O7 Amortization'!AL409+'O7 Amortization'!AL482+'O7 Amortization'!AL555), \"-\", 'O7 Amortization'!Q336+'O7 Amortization'!Q409+'O7 Amortization'!Q482+'O7 Amortization'!Q555 + 'O7 Amortization'!AL336+'O7 Amortization'!AL409+'O7 Amortization'!AL482+'O7 Amortization'!AL555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R336+'O7 Amortization'!R409+'O7 Amortization'!R482+'O7 Amortization'!R555 + 'O7 Amortization'!AM336+'O7 Amortization'!AM409+'O7 Amortization'!AM482+'O7 Amortization'!AM555), \"-\", 'O7 Amortization'!R336+'O7 Amortization'!R409+'O7 Amortization'!R482+'O7 Amortization'!R555 + 'O7 Amortization'!AM336+'O7 Amortization'!AM409+'O7 Amortization'!AM482+'O7 Amortization'!AM555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S336+'O7 Amortization'!S409+'O7 Amortization'!S482+'O7 Amortization'!S555 + 'O7 Amortization'!AN336+'O7 Amortization'!AN409+'O7 Amortization'!AN482+'O7 Amortization'!AN555), \"-\", 'O7 Amortization'!S336+'O7 Amortization'!S409+'O7 Amortization'!S482+'O7 Amortization'!S555 + 'O7 Amortization'!AN336+'O7 Amortization'!AN409+'O7 Amortization'!AN482+'O7 Amortization'!AN555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T336+'O7 Amortization'!T409+'O7 Amortization'!T482+'O7 Amortization'!T555 + 'O7 Amortization'!AO336+'O7 Amortization'!AO409+'O7 Amortization'!AO482+'O7 Amortization'!AO555), \"-\", 'O7 Amortization'!T336+'O7 Amortization'!T409+'O7 Amortization'!T482+'O7 Amortization'!T555 + 'O7 Amortization'!AO336+'O7 Amortization'!AO409+'O7 Amortization'!AO482+'O7 Amortization'!AO555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U336+'O7 Amortization'!U409+'O7 Amortization'!U482+'O7 Amortization'!U555 + 'O7 Amortization'!AP336+'O7 Amortization'!AP409+'O7 Amortization'!AP482+'O7 Amortization'!AP555), \"-\", 'O7 Amortization'!U336+'O7 Amortization'!U409+'O7 Amortization'!U482+'O7 Amortization'!U555 + 'O7 Amortization'!AP336+'O7 Amortization'!AP409+'O7 Amortization'!AP482+'O7 Amortization'!AP555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V336+'O7 Amortization'!V409+'O7 Amortization'!V482+'O7 Amortization'!V555 + 'O7 Amortization'!AQ336+'O7 Amortization'!AQ409+'O7 Amortization'!AQ482+'O7 Amortization'!AQ555), \"-\", 'O7 Amortization'!V336+'O7 Amortization'!V409+'O7 Amortization'!V482+'O7 Amortization'!V555 + 'O7 Amortization'!AQ336+'O7 Amortization'!AQ409+'O7 Amortization'!AQ482+'O7 Amortization'!AQ555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W336+'O7 Amortization'!W409+'O7 Amortization'!W482+'O7 Amortization'!W555 + 'O7 Amortization'!AR336+'O7 Amortization'!AR409+'O7 Amortization'!AR482+'O7 Amortization'!AR555), \"-\", 'O7 Amortization'!W336+'O7 Amortization'!W409+'O7 Amortization'!W482+'O7 Amortization'!W555 + 'O7 Amortization'!AR336+'O7 Amortization'!AR409+'O7 Amortization'!AR482+'O7 Amortization'!AR555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X336+'O7 Amortization'!X409+'O7 Amortization'!X482+'O7 Amortization'!X555 + 'O7 Amortization'!AS336+'O7 Amortization'!AS409+'O7 Amortization'!AS482+'O7 Amortization'!AS555), \"-\", 'O7 Amortization'!X336+'O7 Amortization'!X409+'O7 Amortization'!X482+'O7 Amortization'!X555 + 'O7 Amortization'!AS336+'O7 Amortization'!AS409+'O7 Amortization'!AS482+'O7 Amortization'!AS555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y336+'O7 Amortization'!Y409+'O7 Amortization'!Y482+'O7 Amortization'!Y555 + 'O7 Amortization'!AT336+'O7 Amortization'!AT409+'O7 Amortization'!AT482+'O7 Amortization'!AT555), \"-\", 'O7 Amortization'!Y336+'O7 Amortization'!Y409+'O7 Amortization'!Y482+'O7 Amortization'!Y555 + 'O7 Amortization'!AT336+'O7 Amortization'!AT409+'O7 Amortization'!AT482+'O7 Amortization'!AT555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z336+'O7 Amortization'!Z409+'O7 Amortization'!Z482+'O7 Amortization'!Z555 + 'O7 Amortization'!AU336+'O7 Amortization'!AU409+'O7 Amortization'!AU482+'O7 Amortization'!AU555), \"-\", 'O7 Amortization'!Z336+'O7 Amortization'!Z409+'O7 Amortization'!Z482+'O7 Amortization'!Z555 + 'O7 Amortization'!AU336+'O7 Amortization'!AU409+'O7 Amortization'!AU482+'O7 Amortization'!AU555)","v":0}]
[null,"Depreciation on Acct 1845-5 Secondary Underground Conductors",281633.52539417089,{"$f":"IF(ISERROR('O7 Amortization'!G340+'O7 Amortization'!G413+'O7 Amortization'!G486+'O7 Amortization'!G559 +'O7 Amortization'!AB340+'O7 Amortization'!AB413+'O7 Amortization'!AB486+'O7 Amortization'!AB559), \"-\", 'O7 Amortization'!G340+'O7 Amortization'!G413+'O7 Amortization'!G486+'O7 Amortization'!G559 +'O7 Amortization'!AB340+'O7 Amortization'!AB413+'O7 Amortization'!AB486+'O7 Amortization'!AB559)","v":142711.21966873182},{"$f":"IF(ISERROR('O7 Amortization'!H340+'O7 Amortization'!H413+'O7 Amortization'!H486+'O7 Amortization'!H559 +'O7 Amortization'!AC340+'O7 Amortization'!AC413+'O7 Amortization'!AC486+'O7 Amortization'!AC559), \"-\", 'O7 Amortization'!H340+'O7 Amortization'!H413+'O7 Amortization'!H486+'O7 Amortization'!H559 +'O7 Amortization'!AC340+'O7 Amortization'!AC413+'O7 Amortization'!AC486+'O7 Amortization'!AC559)","v":44064.445800398338},{"$f":"IF(ISERROR('O7 Amortization'!I340+'O7 Amortization'!I413+'O7 Amortization'!I486+'O7 Amortization'!I559 +'O7 Amortization'!AD340+'O7 Amortization'!AD413+'O7 Amortization'!AD486+'O7 Amortization'!AD559), \"-\", 'O7 Amortization'!I340+'O7 Amortization'!I413+'O7 Amortization'!I486+'O7 Amortization'!I559 +'O7 Amortization'!AD340+'O7 Amortization'!AD413+'O7 Amortization'!AD486+'O7 Amortization'!AD559)","v":89031.001384399089},{"$f":"IF(ISERROR('O7 Amortization'!J340+'O7 Amortization'!J413+'O7 Amortization'!J486+'O7 Amortization'!J559 +'O7 Amortization'!AE340+'O7 Amortization'!AE413+'O7 Amortization'!AE486+'O7 Amortization'!AE559), \"-\", 'O7 Amortization'!J340+'O7 Amortization'!J413+'O7 Amortization'!J486+'O7 Amortization'!J559 +'O7 Amortization'!AE340+'O7 Amortization'!AE413+'O7 Amortization'!AE486+'O7 Amortization'!AE559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K340+'O7 Amortization'!K413+'O7 Amortization'!K486+'O7 Amortization'!K559 +'O7 Amortization'!AF340+'O7 Amortization'!AF413+'O7 Amortization'!AF486+'O7 Amortization'!AF559), \"-\", 'O7 Amortization'!K340+'O7 Amortization'!K413+'O7 Amortization'!K486+'O7 Amortization'!K559 +'O7 Amortization'!AF340+'O7 Amortization'!AF413+'O7 Amortization'!AF486+'O7 Amortization'!AF559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L340+'O7 Amortization'!L413+'O7 Amortization'!L486+'O7 Amortization'!L559 +'O7 Amortization'!AG340+'O7 Amortization'!AG413+'O7 Amortization'!AG486+'O7 Amortization'!AG559), \"-\", 'O7 Amortization'!L340+'O7 Amortization'!L413+'O7 Amortization'!L486+'O7 Amortization'!L559 +'O7 Amortization'!AG340+'O7 Amortization'!AG413+'O7 Amortization'!AG486+'O7 Amortization'!AG559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M340+'O7 Amortization'!M413+'O7 Amortization'!M486+'O7 Amortization'!M559 +'O7 Amortization'!AH340+'O7 Amortization'!AH413+'O7 Amortization'!AH486+'O7 Amortization'!AH559), \"-\", 'O7 Amortization'!M340+'O7 Amortization'!M413+'O7 Amortization'!M486+'O7 Amortization'!M559 +'O7 Amortization'!AH340+'O7 Amortization'!AH413+'O7 Amortization'!AH486+'O7 Amortization'!AH559)","v":4585.8000147239554},{"$f":"IF(ISERROR('O7 Amortization'!N340+'O7 Amortization'!N413+'O7 Amortization'!N486+'O7 Amortization'!N559 +'O7 Amortization'!AI340+'O7 Amortization'!AI413+'O7 Amortization'!AI486+'O7 Amortization'!AI559), \"-\", 'O7 Amortization'!N340+'O7 Amortization'!N413+'O7 Amortization'!N486+'O7 Amortization'!N559 +'O7 Amortization'!AI340+'O7 Amortization'!AI413+'O7 Amortization'!AI486+'O7 Amortization'!AI559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O340+'O7 Amortization'!O413+'O7 Amortization'!O486+'O7 Amortization'!O559 +'O7 Amortization'!AJ340+'O7 Amortization'!AJ413+'O7 Amortization'!AJ486+'O7 Amortization'!AJ559), \"-\", 'O7 Amortization'!O340+'O7 Amortization'!O413+'O7 Amortization'!O486+'O7 Amortization'!O559 +'O7 Amortization'!AJ340+'O7 Amortization'!AJ413+'O7 Amortization'!AJ486+'O7 Amortization'!AJ559)","v":1241.0585259176989},{"$f":"IF(ISERROR('O7 Amortization'!P340+'O7 Amortization'!P413+'O7 Amortization'!P486+'O7 Amortization'!P559 +'O7 Amortization'!AK340+'O7 Amortization'!AK413+'O7 Amortization'!AK486+'O7 Amortization'!AK559), \"-\", 'O7 Amortization'!P340+'O7 Amortization'!P413+'O7 Amortization'!P486+'O7 Amortization'!P559 +'O7 Amortization'!AK340+'O7 Amortization'!AK413+'O7 Amortization'!AK486+'O7 Amortization'!AK559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q340+'O7 Amortization'!Q413+'O7 Amortization'!Q486+'O7 Amortization'!Q559 +'O7 Amortization'!AL340+'O7 Amortization'!AL413+'O7 Amortization'!AL486+'O7 Amortization'!AL559), \"-\", 'O7 Amortization'!Q340+'O7 Amortization'!Q413+'O7 Amortization'!Q486+'O7 Amortization'!Q559 +'O7 Amortization'!AL340+'O7 Amortization'!AL413+'O7 Amortization'!AL486+'O7 Amortization'!AL559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R340+'O7 Amortization'!R413+'O7 Amortization'!R486+'O7 Amortization'!R559 +'O7 Amortization'!AM340+'O7 Amortization'!AM413+'O7 Amortization'!AM486+'O7 Amortization'!AM559), \"-\", 'O7 Amortization'!R340+'O7 Amortization'!R413+'O7 Amortization'!R486+'O7 Amortization'!R559 +'O7 Amortization'!AM340+'O7 Amortization'!AM413+'O7 Amortization'!AM486+'O7 Amortization'!AM559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S340+'O7 Amortization'!S413+'O7 Amortization'!S486+'O7 Amortization'!S559 +'O7 Amortization'!AN340+'O7 Amortization'!AN413+'O7 Amortization'!AN486+'O7 Amortization'!AN559), \"-\", 'O7 Amortization'!S340+'O7 Amortization'!S413+'O7 Amortization'!S486+'O7 Amortization'!S559 +'O7 Amortization'!AN340+'O7 Amortization'!AN413+'O7 Amortization'!AN486+'O7 Amortization'!AN559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T340+'O7 Amortization'!T413+'O7 Amortization'!T486+'O7 Amortization'!T559 +'O7 Amortization'!AO340+'O7 Amortization'!AO413+'O7 Amortization'!AO486+'O7 Amortization'!AO559), \"-\", 'O7 Amortization'!T340+'O7 Amortization'!T413+'O7 Amortization'!T486+'O7 Amortization'!T559 +'O7 Amortization'!AO340+'O7 Amortization'!AO413+'O7 Amortization'!AO486+'O7 Amortization'!AO559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U340+'O7 Amortization'!U413+'O7 Amortization'!U486+'O7 Amortization'!U559 +'O7 Amortization'!AP340+'O7 Amortization'!AP413+'O7 Amortization'!AP486+'O7 Amortization'!AP559), \"-\", 'O7 Amortization'!U340+'O7 Amortization'!U413+'O7 Amortization'!U486+'O7 Amortization'!U559 +'O7 Amortization'!AP340+'O7 Amortization'!AP413+'O7 Amortization'!AP486+'O7 Amortization'!AP559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V340+'O7 Amortization'!V413+'O7 Amortization'!V486+'O7 Amortization'!V559 +'O7 Amortization'!AQ340+'O7 Amortization'!AQ413+'O7 Amortization'!AQ486+'O7 Amortization'!AQ559), \"-\", 'O7 Amortization'!V340+'O7 Amortization'!V413+'O7 Amortization'!V486+'O7 Amortization'!V559 +'O7 Amortization'!AQ340+'O7 Amortization'!AQ413+'O7 Amortization'!AQ486+'O7 Amortization'!AQ559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W340+'O7 Amortization'!W413+'O7 Amortization'!W486+'O7 Amortization'!W559 +'O7 Amortization'!AR340+'O7 Amortization'!AR413+'O7 Amortization'!AR486+'O7 Amortization'!AR559), \"-\", 'O7 Amortization'!W340+'O7 Amortization'!W413+'O7 Amortization'!W486+'O7 Amortization'!W559 +'O7 Amortization'!AR340+'O7 Amortization'!AR413+'O7 Amortization'!AR486+'O7 Amortization'!AR559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X340+'O7 Amortization'!X413+'O7 Amortization'!X486+'O7 Amortization'!X559 +'O7 Amortization'!AS340+'O7 Amortization'!AS413+'O7 Amortization'!AS486+'O7 Amortization'!AS559), \"-\", 'O7 Amortization'!X340+'O7 Amortization'!X413+'O7 Amortization'!X486+'O7 Amortization'!X559 +'O7 Amortization'!AS340+'O7 Amortization'!AS413+'O7 Amortization'!AS486+'O7 Amortization'!AS559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y340+'O7 Amortization'!Y413+'O7 Amortization'!Y486+'O7 Amortization'!Y559 +'O7 Amortization'!AT340+'O7 Amortization'!AT413+'O7 Amortization'!AT486+'O7 Amortization'!AT559), \"-\", 'O7 Amortization'!Y340+'O7 Amortization'!Y413+'O7 Amortization'!Y486+'O7 Amortization'!Y559 +'O7 Amortization'!AT340+'O7 Amortization'!AT413+'O7 Amortization'!AT486+'O7 Amortization'!AT559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z340+'O7 Amortization'!Z413+'O7 Amortization'!Z486+'O7 Amortization'!Z559 +'O7 Amortization'!AU340+'O7 Amortization'!AU413+'O7 Amortization'!AU486+'O7 Amortization'!AU559), \"-\", 'O7 Amortization'!Z340+'O7 Amortization'!Z413+'O7 Amortization'!Z486+'O7 Amortization'!Z559 +'O7 Amortization'!AU340+'O7 Amortization'!AU413+'O7 Amortization'!AU486+'O7 Amortization'!AU559)","v":0}]
[null,"Depreciation on General Plant Assigned to Secondary C&P",107399.00501914562,{"$f":"IF(ISERROR(D36*(D56/D38)),0,D36*(D56/D38))","v":31025.777653037945},21060.108665834214,54738.109596847862,0,0,0,501.33937867354467,0,73.669724752069229,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary C&P Operations and Maintenance",310045.15029905888,{"$f":"IF(ISERROR((D49/(D49+D64+D70))*D84),0,(D49/(D49+D64+D70))*D84)","v":86022.521899834581},61410.496165936274,161013.74694185494,0,0,0,1392.2016638583841,0,206.18362757470638,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocation of General Expenses",458047.65377735556,{"$f":"IF(ISERROR(D93/D95*D91),0, D93/D95*D91)","v":127158.26550792743},90722.871011698589,237805.84900977515,0,0,0,2056.1539700312751,0,304.51427792310602,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Primary C&P",119604.33936239677,{"$f":"IF(ISERROR(SUM(D20:D21)/D42*D40),0,SUM(D20:D20)/D42*D40)","v":31613.09056048674},23599.90771583491,63759.766903986361,0,0,0,550.16272377289158,0,81.411458315848009,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Secondary C&P",66865.317548846069,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D58/(D34+D38)),0,('O4 Summary by Class & Accounts'!E209*D58/(D34+D38)))","v":18562.430638015823},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E58/(E34+E38)),0,('O4 Summary by Class & Accounts'!F209*E58/(E34+E38)))","v":13243.629847493656},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F58/(F34+F38)),0,('O4 Summary by Class & Accounts'!G209*F58/(F34+F38)))","v":34714.649180891945},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G58/(G34+G38)),0,('O4 Summary by Class & Accounts'!H209*G58/(G34+G38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H58/(H34+H38)),0,('O4 Summary by Class & Accounts'!I209*H58/(H34+H38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I58/(I34+I38)),0,('O4 Summary by Class & Accounts'!J209*I58/(I34+I38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J58/(J34+J38)),0,('O4 Summary by Class & Accounts'!K209*J58/(J34+J38)))","v":300.1552065634848},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K58/(K34+K38)),0,('O4 Summary by Class & Accounts'!L209*K58/(K34+K38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L58/(L34+L38)),0,('O4 Summary by Class & Accounts'!M209*L58/(L34+L38)))","v":44.4526758811501},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M58/(M34+M38)),0,('O4 Summary by Class & Accounts'!N209*M58/(M34+M38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N58/(N34+N38)),0,('O4 Summary by Class & Accounts'!O209*N58/(N34+N38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O58/(O34+O38)),0,('O4 Summary by Class & Accounts'!P209*O58/(O34+O38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P58/(P34+P38)),0,('O4 Summary by Class & Accounts'!Q209*P58/(P34+P38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q58/(Q34+Q38)),0,('O4 Summary by Class & Accounts'!R209*Q58/(Q34+Q38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R58/(R34+R38)),0,('O4 Summary by Class & Accounts'!S209*R58/(R34+R38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S58/(S34+S38)),0,('O4 Summary by Class & Accounts'!T209*S58/(S34+S38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T58/(T34+T38)),0,('O4 Summary by Class & Accounts'!U209*T58/(T34+T38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U58/(U34+U38)),0,('O4 Summary by Class & Accounts'!V209*U58/(U34+U38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V58/(V34+V38)),0,('O4 Summary by Class & Accounts'!W209*V58/(V34+V38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W58/(W34+W38)),0,('O4 Summary by Class & Accounts'!X209*W58/(W34+W38)))","v":0}]
[null,"Debt Return on Secondary C&P",443983.62876871217,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D58/(D34+D38)),0,('O4 Summary by Class & Accounts'!E207*D58/(D34+D38)))","v":123253.96207702618},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E58/(E34+E38)),0,('O4 Summary by Class & Accounts'!F207*E58/(E34+E38)))","v":87937.290262092458},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F58/(F34+F38)),0,('O4 Summary by Class & Accounts'!G207*F58/(F34+F38)))","v":230504.19080872508},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G58/(G34+G38)),0,('O4 Summary by Class & Accounts'!H207*G58/(G34+G38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H58/(H34+H38)),0,('O4 Summary by Class & Accounts'!I207*H58/(H34+H38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I58/(I34+I38)),0,('O4 Summary by Class & Accounts'!J207*I58/(I34+I38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J58/(J34+J38)),0,('O4 Summary by Class & Accounts'!K207*J58/(J34+J38)))","v":1993.0212356581892},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K58/(K34+K38)),0,('O4 Summary by Class & Accounts'!L207*K58/(K34+K38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L58/(L34+L38)),0,('O4 Summary by Class & Accounts'!M207*L58/(L34+L38)))","v":295.1643852102373},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M58/(M34+M38)),0,('O4 Summary by Class & Accounts'!N207*M58/(M34+M38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N58/(N34+N38)),0,('O4 Summary by Class & Accounts'!O207*N58/(N34+N38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O58/(O34+O38)),0,('O4 Summary by Class & Accounts'!P207*O58/(O34+O38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P58/(P34+P38)),0,('O4 Summary by Class & Accounts'!Q207*P58/(P34+P38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q58/(Q34+Q38)),0,('O4 Summary by Class & Accounts'!R207*Q58/(Q34+Q38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R58/(R34+R38)),0,('O4 Summary by Class & Accounts'!S207*R58/(R34+R38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S58/(S34+S38)),0,('O4 Summary by Class & Accounts'!T207*S58/(S34+S38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T58/(T34+T38)),0,('O4 Summary by Class & Accounts'!U207*T58/(T34+T38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U58/(U34+U38)),0,('O4 Summary by Class & Accounts'!V207*U58/(U34+U38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V58/(V34+V38)),0,('O4 Summary by Class & Accounts'!W207*V58/(V34+V38)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W58/(W34+W38)),0,('O4 Summary by Class & Accounts'!X207*W58/(W34+W38)))","v":0}]
[null,"Equity Return on Secondary C&P",672983.3908180705,{"$f":"IF(ISERROR(D58/(D34+D38)*'O1 Revenue to cost|RR'!D38),0,(D58/(D34+D38)*'O1 Revenue to cost|RR'!D38))","v":186826.41420900146},{"$f":"IF(ISERROR(E58/(E34+E38)*'O1 Revenue to cost|RR'!E38),0,(E58/(E34+E38)*'O1 Revenue to cost|RR'!E38))","v":133293.95938327524},{"$f":"IF(ISERROR(F58/(F34+F38)*'O1 Revenue to cost|RR'!F38),0,(F58/(F34+F38)*'O1 Revenue to cost|RR'!F38))","v":349394.62150538457},{"$f":"IF(ISERROR(G58/(G34+G38)*'O1 Revenue to cost|RR'!G38),0,(G58/(G34+G38)*'O1 Revenue to cost|RR'!G38))","v":0},{"$f":"IF(ISERROR(H58/(H34+H38)*'O1 Revenue to cost|RR'!H38),0,(H58/(H34+H38)*'O1 Revenue to cost|RR'!H38))","v":0},{"$f":"IF(ISERROR(I58/(I34+I38)*'O1 Revenue to cost|RR'!I38),0,(I58/(I34+I38)*'O1 Revenue to cost|RR'!I38))","v":0},{"$f":"IF(ISERROR(J58/(J34+J38)*'O1 Revenue to cost|RR'!J38),0,(J58/(J34+J38)*'O1 Revenue to cost|RR'!J38))","v":3020.9901947632111},{"$f":"IF(ISERROR(K58/(K34+K38)*'O1 Revenue to cost|RR'!K38),0,(K58/(K34+K38)*'O1 Revenue to cost|RR'!K38))","v":0},{"$f":"IF(ISERROR(L58/(L34+L38)*'O1 Revenue to cost|RR'!L38),0,(L58/(L34+L38)*'O1 Revenue to cost|RR'!L38))","v":447.40552564607304},{"$f":"IF(ISERROR(M58/(M34+M38)*'O1 Revenue to cost|RR'!M38),0,(M58/(M34+M38)*'O1 Revenue to cost|RR'!M38))","v":0},{"$f":"IF(ISERROR(N58/(N34+N38)*'O1 Revenue to cost|RR'!N38),0,(N58/(N34+N38)*'O1 Revenue to cost|RR'!N38))","v":0},{"$f":"IF(ISERROR(O58/(O34+O38)*'O1 Revenue to cost|RR'!O38),0,(O58/(O34+O38)*'O1 Revenue to cost|RR'!O38))","v":0},{"$f":"IF(ISERROR(P58/(P34+P38)*'O1 Revenue to cost|RR'!P38),0,(P58/(P34+P38)*'O1 Revenue to cost|RR'!P38))","v":0},{"$f":"IF(ISERROR(Q58/(Q34+Q38)*'O1 Revenue to cost|RR'!Q38),0,(Q58/(Q34+Q38)*'O1 Revenue to cost|RR'!Q38))","v":0},{"$f":"IF(ISERROR(R58/(R34+R38)*'O1 Revenue to cost|RR'!R38),0,(R58/(R34+R38)*'O1 Revenue to cost|RR'!R38))","v":0},{"$f":"IF(ISERROR(S58/(S34+S38)*'O1 Revenue to cost|RR'!S38),0,(S58/(S34+S38)*'O1 Revenue to cost|RR'!S38))","v":0},{"$f":"IF(ISERROR(T58/(T34+T38)*'O1 Revenue to cost|RR'!T38),0,(T58/(T34+T38)*'O1 Revenue to cost|RR'!T38))","v":0},{"$f":"IF(ISERROR(U58/(U34+U38)*'O1 Revenue to cost|RR'!U38),0,(U58/(U34+U38)*'O1 Revenue to cost|RR'!U38))","v":0},{"$f":"IF(ISERROR(V58/(V34+V38)*'O1 Revenue to cost|RR'!V38),0,(V58/(V34+V38)*'O1 Revenue to cost|RR'!V38))","v":0},{"$f":"IF(ISERROR(W58/(W34+W38)*'O1 Revenue to cost|RR'!W38),0,(W58/(W34+W38)*'O1 Revenue to cost|RR'!W38))","v":0}]
[null,"Total",{"$f":"IF(SUM(C15:C25)=SUM(D26:W26), SUM(C15:C25), \"Error - Please Revise\")","v":2893804.398193114},{"$f":"SUM(D15:D25)","v":934348.68618088751},548994.052044685,1386598.6678834213,0,0,0,19788.482608839833,0,4074.5094752799782,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Secondary NCP ",{"$f":"SUM(D28:W28)","v":932617.60369599063},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!C55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!C42,'E3 PLCC'!C68))","v":258903.27325153199},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!D55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!D42,'E3 PLCC'!D68))","v":184718.2184333975},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!E55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!E42,'E3 PLCC'!E68))","v":484189.62354556506},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!F55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!F42,'E3 PLCC'!F68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!G55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!G42,'E3 PLCC'!G68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!H55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!H42,'E3 PLCC'!H68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!I55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!I42,'E3 PLCC'!I68))","v":4186.4757357597155},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!J55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!J42,'E3 PLCC'!J68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!K55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!K42,'E3 PLCC'!K68))","v":620.01272973642267},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!L55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!L42,'E3 PLCC'!L68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!M55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!M42,'E3 PLCC'!M68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!N55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!N42,'E3 PLCC'!N68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!O55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!O42,'E3 PLCC'!O68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!P55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!P42,'E3 PLCC'!P68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!Q55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!Q42,'E3 PLCC'!Q68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!R55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!R42,'E3 PLCC'!R68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!S55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!S42,'E3 PLCC'!S68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!T55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!T42,'E3 PLCC'!T68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!U55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!U42,'E3 PLCC'!U68))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",'E3 PLCC'!V55,IF('I8 Demand Data'!$C$15=\"1 NCP\",'E3 PLCC'!V42,'E3 PLCC'!V68))","v":0}]
[null,"PLCC Amount",{"$f":"SUM(D29:W29)","v":92966.429447852759},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!C27*4,'E3 PLCC'!C49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!C27,'E3 PLCC'!C36),MIN('E3 PLCC'!C27*12,'E3 PLCC'!C62)))","v":78888},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!D27*4,'E3 PLCC'!D49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!D27,'E3 PLCC'!D36),MIN('E3 PLCC'!D27*12,'E3 PLCC'!D62)))","v":9011.2000000000007},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!E27*4,'E3 PLCC'!E49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!E27,'E3 PLCC'!E36),MIN('E3 PLCC'!E27*12,'E3 PLCC'!E62)))","v":1112},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!F27*4,'E3 PLCC'!F49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!F27,'E3 PLCC'!F36),MIN('E3 PLCC'!F27*12,'E3 PLCC'!F62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!G27*4,'E3 PLCC'!G49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!G27,'E3 PLCC'!G36),MIN('E3 PLCC'!G27*12,'E3 PLCC'!G62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!H27*4,'E3 PLCC'!H49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!H27,'E3 PLCC'!H36),MIN('E3 PLCC'!H27*12,'E3 PLCC'!H62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!I27*4,'E3 PLCC'!I49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!I27,'E3 PLCC'!I36),MIN('E3 PLCC'!I27*12,'E3 PLCC'!I62)))","v":3054.4294478527604},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!J27*4,'E3 PLCC'!J49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!J27,'E3 PLCC'!J36),MIN('E3 PLCC'!J27*12,'E3 PLCC'!J62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!K27*4,'E3 PLCC'!K49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!K27,'E3 PLCC'!K36),MIN('E3 PLCC'!K27*12,'E3 PLCC'!K62)))","v":900.8},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!L27*4,'E3 PLCC'!L49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!L27,'E3 PLCC'!L36),MIN('E3 PLCC'!L27*12,'E3 PLCC'!L62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!M27*4,'E3 PLCC'!M49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!M27,'E3 PLCC'!M36),MIN('E3 PLCC'!M27*12,'E3 PLCC'!M62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!N27*4,'E3 PLCC'!N49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!N27,'E3 PLCC'!N36),MIN('E3 PLCC'!N27*12,'E3 PLCC'!N62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!O27*4,'E3 PLCC'!O49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!O27,'E3 PLCC'!O36),MIN('E3 PLCC'!O27*12,'E3 PLCC'!O62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!P27*4,'E3 PLCC'!P49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!P27,'E3 PLCC'!P36),MIN('E3 PLCC'!P27*12,'E3 PLCC'!P62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!Q27*4,'E3 PLCC'!Q49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!Q27,'E3 PLCC'!Q36),MIN('E3 PLCC'!Q27*12,'E3 PLCC'!Q62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!R27*4,'E3 PLCC'!R49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!R27,'E3 PLCC'!R36),MIN('E3 PLCC'!R27*12,'E3 PLCC'!R62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!S27*4,'E3 PLCC'!S49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!S27,'E3 PLCC'!S36),MIN('E3 PLCC'!S27*12,'E3 PLCC'!S62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!T27*4,'E3 PLCC'!T49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!T27,'E3 PLCC'!T36),MIN('E3 PLCC'!T27*12,'E3 PLCC'!T62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!U27*4,'E3 PLCC'!U49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!U27,'E3 PLCC'!U36),MIN('E3 PLCC'!U27*12,'E3 PLCC'!U62)))","v":0},{"$f":"IF('I8 Demand Data'!$C$15=\"4 NCP\",MIN('E3 PLCC'!V27*4,'E3 PLCC'!V49),IF('I8 Demand Data'!$C$15=\"1 NCP\",MIN('E3 PLCC'!V27,'E3 PLCC'!V36),MIN('E3 PLCC'!V27*12,'E3 PLCC'!V62)))","v":0}]
[null,"Adjustment to Customer Related Cost for PLCC",{"$f":"SUM(D30:W30)","v":335020.32035156153},{"$f":"IF(ISERROR(D26/D28),0,D26/D28*D29)","v":284696.66771585203},{"$f":"IF(ISERROR(E26/E28),0,E26/E28*E29)","v":26781.847744860122},3184.4914548055426,0,0,0,14437.567019075093,0,5919.7464169687537,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D32:W32)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D33:W33)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D34:W34)","v":9408388.4444999956},{"$f":"D32+D33","v":4553690.1892799176},1415256.0891623078,3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D36:W36)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D38:W38)","v":184958491.81017515},{"$f":"IF(ISERROR('O6 Source Data for E2'!D102), \"-\", 'O6 Source Data for E2'!D102)","v":86882191.629156023},{"$f":"IF(ISERROR('O6 Source Data for E2'!E102), \"-\", 'O6 Source Data for E2'!E102)","v":28381580.583287381},{"$f":"IF(ISERROR('O6 Source Data for E2'!F102), \"-\", 'O6 Source Data for E2'!F102)","v":61277369.712217607},{"$f":"IF(ISERROR('O6 Source Data for E2'!G102), \"-\", 'O6 Source Data for E2'!G102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H102), \"-\", 'O6 Source Data for E2'!H102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I102), \"-\", 'O6 Source Data for E2'!I102)","v":5774926.2047460722},{"$f":"IF(ISERROR('O6 Source Data for E2'!J102), \"-\", 'O6 Source Data for E2'!J102)","v":2052527.6188877483},{"$f":"IF(ISERROR('O6 Source Data for E2'!K102), \"-\", 'O6 Source Data for E2'!K102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L102), \"-\", 'O6 Source Data for E2'!L102)","v":585395.10929407924},{"$f":"IF(ISERROR('O6 Source Data for E2'!M102), \"-\", 'O6 Source Data for E2'!M102)","v":4500.952586228017},{"$f":"IF(ISERROR('O6 Source Data for E2'!N102), \"-\", 'O6 Source Data for E2'!N102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O102), \"-\", 'O6 Source Data for E2'!O102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P102), \"-\", 'O6 Source Data for E2'!P102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q102), \"-\", 'O6 Source Data for E2'!Q102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R102), \"-\", 'O6 Source Data for E2'!R102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S102), \"-\", 'O6 Source Data for E2'!S102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T102), \"-\", 'O6 Source Data for E2'!T102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U102), \"-\", 'O6 Source Data for E2'!U102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V102), \"-\", 'O6 Source Data for E2'!V102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W102), \"-\", 'O6 Source Data for E2'!W102)","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D40:W40)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D42:W42)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Secondary Conductors and Poles Gross Plant"]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",{"$f":"SUM(D45:W45)","v":8885709.3660677988},{"$f":"'O2.2 Primary Cost PLCC Adj'!D68","v":2466755.1104757669},{"$f":"'O2.2 Primary Cost PLCC Adj'!E68","v":1759941.477742078},{"$f":"'O2.2 Primary Cost PLCC Adj'!F68","v":4613217.9532546438},{"$f":"'O2.2 Primary Cost PLCC Adj'!G68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J68","v":39887.523577328764},{"$f":"'O2.2 Primary Cost PLCC Adj'!K68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L68","v":5907.3010179808571},{"$f":"'O2.2 Primary Cost PLCC Adj'!M68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V68","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W68","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",{"$f":"SUM(D46:W46)","v":5031133.787786399},{"$f":"'O2.2 Primary Cost PLCC Adj'!D69","v":1396689.2761428978},{"$f":"'O2.2 Primary Cost PLCC Adj'!E69","v":996487.80625302892},{"$f":"'O2.2 Primary Cost PLCC Adj'!F69","v":2612027.4430395053},{"$f":"'O2.2 Primary Cost PLCC Adj'!G69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J69","v":22584.518501963139},{"$f":"'O2.2 Primary Cost PLCC Adj'!K69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L69","v":3344.7438490035474},{"$f":"'O2.2 Primary Cost PLCC Adj'!M69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V69","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W69","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit",{"$f":"SUM(D47:W47)","v":6465120.9082319979},{"$f":"'O2.2 Primary Cost PLCC Adj'!D70","v":1794777.3647791992},{"$f":"'O2.2 Primary Cost PLCC Adj'!E70","v":1280509.408563995},{"$f":"'O2.2 Primary Cost PLCC Adj'!F70","v":3356514.4452857915},{"$f":"'O2.2 Primary Cost PLCC Adj'!G70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J70","v":29021.617974829602},{"$f":"'O2.2 Primary Cost PLCC Adj'!K70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L70","v":4298.0716281821278},{"$f":"'O2.2 Primary Cost PLCC Adj'!M70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V70","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W70","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",{"$f":"SUM(D48:W48)","v":12474457.192474192},{"$f":"'O2.2 Primary Cost PLCC Adj'!D71","v":3463024.7020519213},{"$f":"'O2.2 Primary Cost PLCC Adj'!E71","v":2470744.1714435448},{"$f":"'O2.2 Primary Cost PLCC Adj'!F71","v":6476397.9449054357},{"$f":"'O2.2 Primary Cost PLCC Adj'!G71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J71","v":55997.240611909096},{"$f":"'O2.2 Primary Cost PLCC Adj'!K71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L71","v":8293.1334613830277},{"$f":"'O2.2 Primary Cost PLCC Adj'!M71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V71","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W71","v":0}]
[null,"Subtotal ",{"$f":"SUM(D49:W49)","v":32856421.254560385},{"$f":"SUM(D45:D48)","v":9121246.4534497857},6507682.8640026469,17058157.786485374,0,0,0,147490.90066603059,0,21843.24995654956,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Conductors and Poles Accumulated Depreciation"]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",{"$f":"SUM(D51:W51)","v":-3648789.2242355235},{"$f":"IF(ISERROR('O7 Amortization'!G42+'O7 Amortization'!G112+'O7 Amortization'!G183+'O7 Amortization'!G254), \"-\", 'O7 Amortization'!G42+'O7 Amortization'!G112+'O7 Amortization'!G183+'O7 Amortization'!G254)","v":-1012937.6389805286},{"$f":"IF(ISERROR('O7 Amortization'!H42+'O7 Amortization'!H112+'O7 Amortization'!H183+'O7 Amortization'!H254), \"-\", 'O7 Amortization'!H42+'O7 Amortization'!H112+'O7 Amortization'!H183+'O7 Amortization'!H254)","v":-722694.74891819677},{"$f":"IF(ISERROR('O7 Amortization'!I42+'O7 Amortization'!I112+'O7 Amortization'!I183+'O7 Amortization'!I254), \"-\", 'O7 Amortization'!I42+'O7 Amortization'!I112+'O7 Amortization'!I183+'O7 Amortization'!I254)","v":-1894351.8478293843},{"$f":"IF(ISERROR('O7 Amortization'!J42+'O7 Amortization'!J112+'O7 Amortization'!J183+'O7 Amortization'!J254), \"-\", 'O7 Amortization'!J42+'O7 Amortization'!J112+'O7 Amortization'!J183+'O7 Amortization'!J254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K42+'O7 Amortization'!K112+'O7 Amortization'!K183+'O7 Amortization'!K254), \"-\", 'O7 Amortization'!K42+'O7 Amortization'!K112+'O7 Amortization'!K183+'O7 Amortization'!K254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L42+'O7 Amortization'!L112+'O7 Amortization'!L183+'O7 Amortization'!L254), \"-\", 'O7 Amortization'!L42+'O7 Amortization'!L112+'O7 Amortization'!L183+'O7 Amortization'!L254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M42+'O7 Amortization'!M112+'O7 Amortization'!M183+'O7 Amortization'!M254), \"-\", 'O7 Amortization'!M42+'O7 Amortization'!M112+'O7 Amortization'!M183+'O7 Amortization'!M254)","v":-16379.239992496405},{"$f":"IF(ISERROR('O7 Amortization'!N42+'O7 Amortization'!N112+'O7 Amortization'!N183+'O7 Amortization'!N254), \"-\", 'O7 Amortization'!N42+'O7 Amortization'!N112+'O7 Amortization'!N183+'O7 Amortization'!N254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O42+'O7 Amortization'!O112+'O7 Amortization'!O183+'O7 Amortization'!O254), \"-\", 'O7 Amortization'!O42+'O7 Amortization'!O112+'O7 Amortization'!O183+'O7 Amortization'!O254)","v":-2425.7485149171184},{"$f":"IF(ISERROR('O7 Amortization'!P42+'O7 Amortization'!P112+'O7 Amortization'!P183+'O7 Amortization'!P254), \"-\", 'O7 Amortization'!P42+'O7 Amortization'!P112+'O7 Amortization'!P183+'O7 Amortization'!P254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q42+'O7 Amortization'!Q112+'O7 Amortization'!Q183+'O7 Amortization'!Q254), \"-\", 'O7 Amortization'!Q42+'O7 Amortization'!Q112+'O7 Amortization'!Q183+'O7 Amortization'!Q254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R42+'O7 Amortization'!R112+'O7 Amortization'!R183+'O7 Amortization'!R254), \"-\", 'O7 Amortization'!R42+'O7 Amortization'!R112+'O7 Amortization'!R183+'O7 Amortization'!R254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S42+'O7 Amortization'!S112+'O7 Amortization'!S183+'O7 Amortization'!S254), \"-\", 'O7 Amortization'!S42+'O7 Amortization'!S112+'O7 Amortization'!S183+'O7 Amortization'!S254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T42+'O7 Amortization'!T112+'O7 Amortization'!T183+'O7 Amortization'!T254), \"-\", 'O7 Amortization'!T42+'O7 Amortization'!T112+'O7 Amortization'!T183+'O7 Amortization'!T254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U42+'O7 Amortization'!U112+'O7 Amortization'!U183+'O7 Amortization'!U254), \"-\", 'O7 Amortization'!U42+'O7 Amortization'!U112+'O7 Amortization'!U183+'O7 Amortization'!U254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V42+'O7 Amortization'!V112+'O7 Amortization'!V183+'O7 Amortization'!V254), \"-\", 'O7 Amortization'!V42+'O7 Amortization'!V112+'O7 Amortization'!V183+'O7 Amortization'!V254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W42+'O7 Amortization'!W112+'O7 Amortization'!W183+'O7 Amortization'!W254), \"-\", 'O7 Amortization'!W42+'O7 Amortization'!W112+'O7 Amortization'!W183+'O7 Amortization'!W254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X42+'O7 Amortization'!X112+'O7 Amortization'!X183+'O7 Amortization'!X254), \"-\", 'O7 Amortization'!X42+'O7 Amortization'!X112+'O7 Amortization'!X183+'O7 Amortization'!X254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y42+'O7 Amortization'!Y112+'O7 Amortization'!Y183+'O7 Amortization'!Y254), \"-\", 'O7 Amortization'!Y42+'O7 Amortization'!Y112+'O7 Amortization'!Y183+'O7 Amortization'!Y254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z42+'O7 Amortization'!Z112+'O7 Amortization'!Z183+'O7 Amortization'!Z254), \"-\", 'O7 Amortization'!Z42+'O7 Amortization'!Z112+'O7 Amortization'!Z183+'O7 Amortization'!Z254)","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",-1678781.1147045714,{"$f":"IF(ISERROR('O7 Amortization'!G46+'O7 Amortization'!G116+'O7 Amortization'!G187+'O7 Amortization'!G258), \"-\", 'O7 Amortization'!G46+'O7 Amortization'!G116+'O7 Amortization'!G187+'O7 Amortization'!G258)","v":-466045.16572212509},{"$f":"IF(ISERROR('O7 Amortization'!H46+'O7 Amortization'!H116+'O7 Amortization'!H187+'O7 Amortization'!H258), \"-\", 'O7 Amortization'!H46+'O7 Amortization'!H116+'O7 Amortization'!H187+'O7 Amortization'!H258)","v":-332506.54439603165},{"$f":"IF(ISERROR('O7 Amortization'!I46+'O7 Amortization'!I116+'O7 Amortization'!I187+'O7 Amortization'!I258), \"-\", 'O7 Amortization'!I46+'O7 Amortization'!I116+'O7 Amortization'!I187+'O7 Amortization'!I258)","v":-871577.36753291881},{"$f":"IF(ISERROR('O7 Amortization'!J46+'O7 Amortization'!J116+'O7 Amortization'!J187+'O7 Amortization'!J258), \"-\", 'O7 Amortization'!J46+'O7 Amortization'!J116+'O7 Amortization'!J187+'O7 Amortization'!J258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K46+'O7 Amortization'!K116+'O7 Amortization'!K187+'O7 Amortization'!K258), \"-\", 'O7 Amortization'!K46+'O7 Amortization'!K116+'O7 Amortization'!K187+'O7 Amortization'!K258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L46+'O7 Amortization'!L116+'O7 Amortization'!L187+'O7 Amortization'!L258), \"-\", 'O7 Amortization'!L46+'O7 Amortization'!L116+'O7 Amortization'!L187+'O7 Amortization'!L258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M46+'O7 Amortization'!M116+'O7 Amortization'!M187+'O7 Amortization'!M258), \"-\", 'O7 Amortization'!M46+'O7 Amortization'!M116+'O7 Amortization'!M187+'O7 Amortization'!M258)","v":-7535.967983565256},{"$f":"IF(ISERROR('O7 Amortization'!N46+'O7 Amortization'!N116+'O7 Amortization'!N187+'O7 Amortization'!N258), \"-\", 'O7 Amortization'!N46+'O7 Amortization'!N116+'O7 Amortization'!N187+'O7 Amortization'!N258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O46+'O7 Amortization'!O116+'O7 Amortization'!O187+'O7 Amortization'!O258), \"-\", 'O7 Amortization'!O46+'O7 Amortization'!O116+'O7 Amortization'!O187+'O7 Amortization'!O258)","v":-1116.0690699306499},{"$f":"IF(ISERROR('O7 Amortization'!P46+'O7 Amortization'!P116+'O7 Amortization'!P187+'O7 Amortization'!P258), \"-\", 'O7 Amortization'!P46+'O7 Amortization'!P116+'O7 Amortization'!P187+'O7 Amortization'!P258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q46+'O7 Amortization'!Q116+'O7 Amortization'!Q187+'O7 Amortization'!Q258), \"-\", 'O7 Amortization'!Q46+'O7 Amortization'!Q116+'O7 Amortization'!Q187+'O7 Amortization'!Q258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R46+'O7 Amortization'!R116+'O7 Amortization'!R187+'O7 Amortization'!R258), \"-\", 'O7 Amortization'!R46+'O7 Amortization'!R116+'O7 Amortization'!R187+'O7 Amortization'!R258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S46+'O7 Amortization'!S116+'O7 Amortization'!S187+'O7 Amortization'!S258), \"-\", 'O7 Amortization'!S46+'O7 Amortization'!S116+'O7 Amortization'!S187+'O7 Amortization'!S258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T46+'O7 Amortization'!T116+'O7 Amortization'!T187+'O7 Amortization'!T258), \"-\", 'O7 Amortization'!T46+'O7 Amortization'!T116+'O7 Amortization'!T187+'O7 Amortization'!T258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U46+'O7 Amortization'!U116+'O7 Amortization'!U187+'O7 Amortization'!U258), \"-\", 'O7 Amortization'!U46+'O7 Amortization'!U116+'O7 Amortization'!U187+'O7 Amortization'!U258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V46+'O7 Amortization'!V116+'O7 Amortization'!V187+'O7 Amortization'!V258), \"-\", 'O7 Amortization'!V46+'O7 Amortization'!V116+'O7 Amortization'!V187+'O7 Amortization'!V258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W46+'O7 Amortization'!W116+'O7 Amortization'!W187+'O7 Amortization'!W258), \"-\", 'O7 Amortization'!W46+'O7 Amortization'!W116+'O7 Amortization'!W187+'O7 Amortization'!W258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X46+'O7 Amortization'!X116+'O7 Amortization'!X187+'O7 Amortization'!X258), \"-\", 'O7 Amortization'!X46+'O7 Amortization'!X116+'O7 Amortization'!X187+'O7 Amortization'!X258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y46+'O7 Amortization'!Y116+'O7 Amortization'!Y187+'O7 Amortization'!Y258), \"-\", 'O7 Amortization'!Y46+'O7 Amortization'!Y116+'O7 Amortization'!Y187+'O7 Amortization'!Y258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z46+'O7 Amortization'!Z116+'O7 Amortization'!Z187+'O7 Amortization'!Z258), \"-\", 'O7 Amortization'!Z46+'O7 Amortization'!Z116+'O7 Amortization'!Z187+'O7 Amortization'!Z258)","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit",-3818998.8697001212,{"$f":"IF(ISERROR('O7 Amortization'!G50+'O7 Amortization'!G120+'O7 Amortization'!G191+'O7 Amortization'!G262), \"-\", 'O7 Amortization'!G50+'O7 Amortization'!G120+'O7 Amortization'!G191+'O7 Amortization'!G262)","v":-1060189.4109555858},{"$f":"IF(ISERROR('O7 Amortization'!H50+'O7 Amortization'!H120+'O7 Amortization'!H191+'O7 Amortization'!H262), \"-\", 'O7 Amortization'!H50+'O7 Amortization'!H120+'O7 Amortization'!H191+'O7 Amortization'!H262)","v":-756407.19692025031},{"$f":"IF(ISERROR('O7 Amortization'!I50+'O7 Amortization'!I120+'O7 Amortization'!I191+'O7 Amortization'!I262), \"-\", 'O7 Amortization'!I50+'O7 Amortization'!I120+'O7 Amortization'!I191+'O7 Amortization'!I262)","v":-1982720.0534419734},{"$f":"IF(ISERROR('O7 Amortization'!J50+'O7 Amortization'!J120+'O7 Amortization'!J191+'O7 Amortization'!J262), \"-\", 'O7 Amortization'!J50+'O7 Amortization'!J120+'O7 Amortization'!J191+'O7 Amortization'!J262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K50+'O7 Amortization'!K120+'O7 Amortization'!K191+'O7 Amortization'!K262), \"-\", 'O7 Amortization'!K50+'O7 Amortization'!K120+'O7 Amortization'!K191+'O7 Amortization'!K262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L50+'O7 Amortization'!L120+'O7 Amortization'!L191+'O7 Amortization'!L262), \"-\", 'O7 Amortization'!L50+'O7 Amortization'!L120+'O7 Amortization'!L191+'O7 Amortization'!L262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M50+'O7 Amortization'!M120+'O7 Amortization'!M191+'O7 Amortization'!M262), \"-\", 'O7 Amortization'!M50+'O7 Amortization'!M120+'O7 Amortization'!M191+'O7 Amortization'!M262)","v":-17143.302935235028},{"$f":"IF(ISERROR('O7 Amortization'!N50+'O7 Amortization'!N120+'O7 Amortization'!N191+'O7 Amortization'!N262), \"-\", 'O7 Amortization'!N50+'O7 Amortization'!N120+'O7 Amortization'!N191+'O7 Amortization'!N262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O50+'O7 Amortization'!O120+'O7 Amortization'!O191+'O7 Amortization'!O262), \"-\", 'O7 Amortization'!O50+'O7 Amortization'!O120+'O7 Amortization'!O191+'O7 Amortization'!O262)","v":-2538.905447076394},{"$f":"IF(ISERROR('O7 Amortization'!P50+'O7 Amortization'!P120+'O7 Amortization'!P191+'O7 Amortization'!P262), \"-\", 'O7 Amortization'!P50+'O7 Amortization'!P120+'O7 Amortization'!P191+'O7 Amortization'!P262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q50+'O7 Amortization'!Q120+'O7 Amortization'!Q191+'O7 Amortization'!Q262), \"-\", 'O7 Amortization'!Q50+'O7 Amortization'!Q120+'O7 Amortization'!Q191+'O7 Amortization'!Q262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R50+'O7 Amortization'!R120+'O7 Amortization'!R191+'O7 Amortization'!R262), \"-\", 'O7 Amortization'!R50+'O7 Amortization'!R120+'O7 Amortization'!R191+'O7 Amortization'!R262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S50+'O7 Amortization'!S120+'O7 Amortization'!S191+'O7 Amortization'!S262), \"-\", 'O7 Amortization'!S50+'O7 Amortization'!S120+'O7 Amortization'!S191+'O7 Amortization'!S262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T50+'O7 Amortization'!T120+'O7 Amortization'!T191+'O7 Amortization'!T262), \"-\", 'O7 Amortization'!T50+'O7 Amortization'!T120+'O7 Amortization'!T191+'O7 Amortization'!T262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U50+'O7 Amortization'!U120+'O7 Amortization'!U191+'O7 Amortization'!U262), \"-\", 'O7 Amortization'!U50+'O7 Amortization'!U120+'O7 Amortization'!U191+'O7 Amortization'!U262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V50+'O7 Amortization'!V120+'O7 Amortization'!V191+'O7 Amortization'!V262), \"-\", 'O7 Amortization'!V50+'O7 Amortization'!V120+'O7 Amortization'!V191+'O7 Amortization'!V262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W50+'O7 Amortization'!W120+'O7 Amortization'!W191+'O7 Amortization'!W262), \"-\", 'O7 Amortization'!W50+'O7 Amortization'!W120+'O7 Amortization'!W191+'O7 Amortization'!W262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X50+'O7 Amortization'!X120+'O7 Amortization'!X191+'O7 Amortization'!X262), \"-\", 'O7 Amortization'!X50+'O7 Amortization'!X120+'O7 Amortization'!X191+'O7 Amortization'!X262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y50+'O7 Amortization'!Y120+'O7 Amortization'!Y191+'O7 Amortization'!Y262), \"-\", 'O7 Amortization'!Y50+'O7 Amortization'!Y120+'O7 Amortization'!Y191+'O7 Amortization'!Y262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z50+'O7 Amortization'!Z120+'O7 Amortization'!Z191+'O7 Amortization'!Z262), \"-\", 'O7 Amortization'!Z50+'O7 Amortization'!Z120+'O7 Amortization'!Z191+'O7 Amortization'!Z262)","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",-8324095.0125807039,{"$f":"IF(ISERROR('O7 Amortization'!G54+'O7 Amortization'!G124+'O7 Amortization'!G195+'O7 Amortization'!G266), \"-\", 'O7 Amortization'!G54+'O7 Amortization'!G124+'O7 Amortization'!G195+'O7 Amortization'!G266)","v":-2310845.7711639069},{"$f":"IF(ISERROR('O7 Amortization'!H54+'O7 Amortization'!H124+'O7 Amortization'!H195+'O7 Amortization'!H266), \"-\", 'O7 Amortization'!H54+'O7 Amortization'!H124+'O7 Amortization'!H195+'O7 Amortization'!H266)","v":-1648705.7446703087},{"$f":"IF(ISERROR('O7 Amortization'!I54+'O7 Amortization'!I124+'O7 Amortization'!I195+'O7 Amortization'!I266), \"-\", 'O7 Amortization'!I54+'O7 Amortization'!I124+'O7 Amortization'!I195+'O7 Amortization'!I266)","v":-4321643.0984427202},{"$f":"IF(ISERROR('O7 Amortization'!J54+'O7 Amortization'!J124+'O7 Amortization'!J195+'O7 Amortization'!J266), \"-\", 'O7 Amortization'!J54+'O7 Amortization'!J124+'O7 Amortization'!J195+'O7 Amortization'!J266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K54+'O7 Amortization'!K124+'O7 Amortization'!K195+'O7 Amortization'!K266), \"-\", 'O7 Amortization'!K54+'O7 Amortization'!K124+'O7 Amortization'!K195+'O7 Amortization'!K266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L54+'O7 Amortization'!L124+'O7 Amortization'!L195+'O7 Amortization'!L266), \"-\", 'O7 Amortization'!L54+'O7 Amortization'!L124+'O7 Amortization'!L195+'O7 Amortization'!L266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M54+'O7 Amortization'!M124+'O7 Amortization'!M195+'O7 Amortization'!M266), \"-\", 'O7 Amortization'!M54+'O7 Amortization'!M124+'O7 Amortization'!M195+'O7 Amortization'!M266)","v":-37366.463654794286},{"$f":"IF(ISERROR('O7 Amortization'!N54+'O7 Amortization'!N124+'O7 Amortization'!N195+'O7 Amortization'!N266), \"-\", 'O7 Amortization'!N54+'O7 Amortization'!N124+'O7 Amortization'!N195+'O7 Amortization'!N266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O54+'O7 Amortization'!O124+'O7 Amortization'!O195+'O7 Amortization'!O266), \"-\", 'O7 Amortization'!O54+'O7 Amortization'!O124+'O7 Amortization'!O195+'O7 Amortization'!O266)","v":-5533.934648973097},{"$f":"IF(ISERROR('O7 Amortization'!P54+'O7 Amortization'!P124+'O7 Amortization'!P195+'O7 Amortization'!P266), \"-\", 'O7 Amortization'!P54+'O7 Amortization'!P124+'O7 Amortization'!P195+'O7 Amortization'!P266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q54+'O7 Amortization'!Q124+'O7 Amortization'!Q195+'O7 Amortization'!Q266), \"-\", 'O7 Amortization'!Q54+'O7 Amortization'!Q124+'O7 Amortization'!Q195+'O7 Amortization'!Q266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R54+'O7 Amortization'!R124+'O7 Amortization'!R195+'O7 Amortization'!R266), \"-\", 'O7 Amortization'!R54+'O7 Amortization'!R124+'O7 Amortization'!R195+'O7 Amortization'!R266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S54+'O7 Amortization'!S124+'O7 Amortization'!S195+'O7 Amortization'!S266), \"-\", 'O7 Amortization'!S54+'O7 Amortization'!S124+'O7 Amortization'!S195+'O7 Amortization'!S266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T54+'O7 Amortization'!T124+'O7 Amortization'!T195+'O7 Amortization'!T266), \"-\", 'O7 Amortization'!T54+'O7 Amortization'!T124+'O7 Amortization'!T195+'O7 Amortization'!T266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U54+'O7 Amortization'!U124+'O7 Amortization'!U195+'O7 Amortization'!U266), \"-\", 'O7 Amortization'!U54+'O7 Amortization'!U124+'O7 Amortization'!U195+'O7 Amortization'!U266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V54+'O7 Amortization'!V124+'O7 Amortization'!V195+'O7 Amortization'!V266), \"-\", 'O7 Amortization'!V54+'O7 Amortization'!V124+'O7 Amortization'!V195+'O7 Amortization'!V266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W54+'O7 Amortization'!W124+'O7 Amortization'!W195+'O7 Amortization'!W266), \"-\", 'O7 Amortization'!W54+'O7 Amortization'!W124+'O7 Amortization'!W195+'O7 Amortization'!W266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X54+'O7 Amortization'!X124+'O7 Amortization'!X195+'O7 Amortization'!X266), \"-\", 'O7 Amortization'!X54+'O7 Amortization'!X124+'O7 Amortization'!X195+'O7 Amortization'!X266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y54+'O7 Amortization'!Y124+'O7 Amortization'!Y195+'O7 Amortization'!Y266), \"-\", 'O7 Amortization'!Y54+'O7 Amortization'!Y124+'O7 Amortization'!Y195+'O7 Amortization'!Y266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z54+'O7 Amortization'!Z124+'O7 Amortization'!Z195+'O7 Amortization'!Z266), \"-\", 'O7 Amortization'!Z54+'O7 Amortization'!Z124+'O7 Amortization'!Z195+'O7 Amortization'!Z266)","v":0}]
[null,"Subtotal ",-17470664.221220922,{"$f":"SUM(D51:D54)","v":-4850017.986822146},-3460314.2349047875,-9070292.3672469966,0,0,0,-78424.974566090968,0,-11614.65768089726,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Conductor & Pools - Net Fixed Assets",15385757.033339469,{"$f":"D49+D55","v":4271228.4666276397},3047368.6290978594,7987865.4192383774,0,0,0,69065.926099939621,0,10228.5922756523,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Secondary C&P - NFA",774931.11121418467,{"$f":"IF(ISERROR(D56/D38*D34),0,D56/D38*D34)","v":223864.6470576415},151957.95722499525,394959.56306194275,0,0,0,3617.3843672170119,0,531.55950238819344,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary C&P Net Fixed Assets Including General Plant",16160688.144553652,{"$f":"SUM(D56:D57)","v":4495093.113685281},3199326.5863228547,8382824.9823003197,0,0,0,72683.31046715664,0,10760.151778040494,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-3 Bulk Poles, Towers & Fixtures ",{"$f":"SUM(D60:W60)","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!D62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V62","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W62","v":0}]
[null,"Acct 1835-3 Bulk Overhead Conductors",{"$f":"SUM(D61:W61)","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!D63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V63","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W63","v":0}]
[null,"Acct 1840-3 Bulk Underground Conduit ",{"$f":"SUM(D62:W62)","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!D64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V64","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W64","v":0}]
[null,"Acct 1845-3 Bulk Underground Conductors ",{"$f":"SUM(D63:W63)","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!D65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V65","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W65","v":0}]
[null,"Subtotal",{"$f":"SUM(D64:W64)","v":0},{"$f":"SUM(D60:D63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",{"$f":"SUM(D66:W66)","v":33427192.377112195},{"$f":"'O2.2 Primary Cost PLCC Adj'!D47","v":8577330.4784442335},{"$f":"'O2.2 Primary Cost PLCC Adj'!E47","v":6159079.9272940876},{"$f":"'O2.2 Primary Cost PLCC Adj'!F47","v":16190597.376526255},{"$f":"'O2.2 Primary Cost PLCC Adj'!G47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I47","v":2339438.1709432243},{"$f":"'O2.2 Primary Cost PLCC Adj'!J47","v":140010.9473094159},{"$f":"'O2.2 Primary Cost PLCC Adj'!K47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L47","v":20735.476594979082},{"$f":"'O2.2 Primary Cost PLCC Adj'!M47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V47","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W47","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors ",{"$f":"SUM(D67:W67)","v":18926646.154053599},{"$f":"'O2.2 Primary Cost PLCC Adj'!D48","v":4856528.0948647233},{"$f":"'O2.2 Primary Cost PLCC Adj'!E48","v":3487302.3466441664},{"$f":"'O2.2 Primary Cost PLCC Adj'!F48","v":9167198.4925086908},{"$f":"'O2.2 Primary Cost PLCC Adj'!G48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I48","v":1324601.7781333614},{"$f":"'O2.2 Primary Cost PLCC Adj'!J48","v":79274.90970595504},{"$f":"'O2.2 Primary Cost PLCC Adj'!K48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L48","v":11740.532196701757},{"$f":"'O2.2 Primary Cost PLCC Adj'!M48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V48","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W48","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit",{"$f":"SUM(D68:W68)","v":5079737.8564679977},{"$f":"'O2.2 Primary Cost PLCC Adj'!D49","v":1303447.5000844817},{"$f":"'O2.2 Primary Cost PLCC Adj'!E49","v":935959.89500781405},{"$f":"'O2.2 Primary Cost PLCC Adj'!F49","v":2460391.8116881638},{"$f":"'O2.2 Primary Cost PLCC Adj'!G49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I49","v":355510.94168301759},{"$f":"'O2.2 Primary Cost PLCC Adj'!J49","v":21276.657080376335},{"$f":"'O2.2 Primary Cost PLCC Adj'!K49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L49","v":3151.0509241434825},{"$f":"'O2.2 Primary Cost PLCC Adj'!M49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V49","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W49","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors ",{"$f":"SUM(D69:W69)","v":14066941.089385793},{"$f":"'O2.2 Primary Cost PLCC Adj'!D50","v":3609540.4359201505},{"$f":"'O2.2 Primary Cost PLCC Adj'!E50","v":2591884.2816540878},{"$f":"'O2.2 Primary Cost PLCC Adj'!F50","v":6813380.4636701187},{"$f":"'O2.2 Primary Cost PLCC Adj'!G50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I50","v":984490.06909271854},{"$f":"'O2.2 Primary Cost PLCC Adj'!J50","v":58919.867557264486},{"$f":"'O2.2 Primary Cost PLCC Adj'!K50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L50","v":8725.9714914503838},{"$f":"'O2.2 Primary Cost PLCC Adj'!M50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V50","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W50","v":0}]
[null,"Subtotal",{"$f":"SUM(D70:W70)","v":71500517.477019578},{"$f":"SUM(D66:D69)","v":18346846.509313587},13174226.450600155,34631568.144393228,0,0,5004040.959852322,299482.38165301178,0,44353.031207274711,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
[null,"Acct 5020 Overhead Distribution Lines & Feeders - Labour",{"$f":"SUM(D73:W73)","v":400873.19999999995},{"$f":"'O2.2 Primary Cost PLCC Adj'!D75","v":104631.8675560424},{"$f":"'O2.2 Primary Cost PLCC Adj'!E75","v":75024.9526911024},{"$f":"'O2.2 Primary Cost PLCC Adj'!F75","v":197095.72446901532},{"$f":"'O2.2 Primary Cost PLCC Adj'!G75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I75","v":22163.879742407764},{"$f":"'O2.2 Primary Cost PLCC Adj'!J75","v":1704.3613821900062},{"$f":"'O2.2 Primary Cost PLCC Adj'!K75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L75","v":252.41415924203494},{"$f":"'O2.2 Primary Cost PLCC Adj'!M75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V75","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W75","v":0}]
[null,"Acct 5025 Overhead Distribution Lines & Feeders - Other",138576.59999999998,{"$f":"'O2.2 Primary Cost PLCC Adj'!D76","v":36169.862334440579},{"$f":"'O2.2 Primary Cost PLCC Adj'!E76","v":25935.140735508936},{"$f":"'O2.2 Primary Cost PLCC Adj'!F76","v":68133.403209426193},{"$f":"'O2.2 Primary Cost PLCC Adj'!G76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I76","v":7661.7621170777784},{"$f":"'O2.2 Primary Cost PLCC Adj'!J76","v":589.17534401200089},{"$f":"'O2.2 Primary Cost PLCC Adj'!K76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L76","v":87.256259534485665},{"$f":"'O2.2 Primary Cost PLCC Adj'!M76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V76","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W76","v":0}]
[null,"Acct 5040 Underground Distribution Lines & Feeders -  Labour",32596.800000000003,{"$f":"'O2.2 Primary Cost PLCC Adj'!D77","v":8704.8513892856099},{"$f":"'O2.2 Primary Cost PLCC Adj'!E77","v":6229.9451863840632},{"$f":"'O2.2 Primary Cost PLCC Adj'!F77","v":16352.795653944113},{"$f":"'O2.2 Primary Cost PLCC Adj'!G77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I77","v":1146.8636808982455},{"$f":"'O2.2 Primary Cost PLCC Adj'!J77","v":141.40252210409537},{"$f":"'O2.2 Primary Cost PLCC Adj'!K77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L77","v":20.941567383876254},{"$f":"'O2.2 Primary Cost PLCC Adj'!M77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V77","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W77","v":0}]
[null,"Acct 5045 Underground Distribution Lines & Feeders - Other",19332.000000000004,{"$f":"'O2.2 Primary Cost PLCC Adj'!D78","v":5162.5370299437182},{"$f":"'O2.2 Primary Cost PLCC Adj'!E78","v":3694.758391718718},{"$f":"'O2.2 Primary Cost PLCC Adj'!F78","v":9698.2601231423814},{"$f":"'O2.2 Primary Cost PLCC Adj'!G78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I78","v":680.16396330697739},{"$f":"'O2.2 Primary Cost PLCC Adj'!J78","v":83.860794842327209},{"$f":"'O2.2 Primary Cost PLCC Adj'!K78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L78","v":12.419697045878607},{"$f":"'O2.2 Primary Cost PLCC Adj'!M78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V78","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W78","v":0}]
[null,"Acct 5090 Underground Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O2.2 Primary Cost PLCC Adj'!D79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V79","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W79","v":0}]
[null,"Acct 5095 Overhead Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O2.2 Primary Cost PLCC Adj'!D80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V80","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W80","v":0}]
[null,"Acct 5120 Maintenance of Poles, Towers & Fixtures",147545.39999999997,{"$f":"'O2.2 Primary Cost PLCC Adj'!D81","v":38510.807784863886},{"$f":"'O2.2 Primary Cost PLCC Adj'!E81","v":27613.685960522627},{"$f":"'O2.2 Primary Cost PLCC Adj'!F81","v":72543.057268659162},{"$f":"'O2.2 Primary Cost PLCC Adj'!G81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I81","v":8157.6381313229485},{"$f":"'O2.2 Primary Cost PLCC Adj'!J81","v":627.3072928790881},{"$f":"'O2.2 Primary Cost PLCC Adj'!K81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L81","v":92.903561752269127},{"$f":"'O2.2 Primary Cost PLCC Adj'!M81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V81","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W81","v":0}]
[null,"Acct 5125 Maintenance of Overhead Conductors & Devices",74033.399999999994,{"$f":"'O2.2 Primary Cost PLCC Adj'!D82","v":19323.449169272255},{"$f":"'O2.2 Primary Cost PLCC Adj'!E82","v":13855.633982420026},{"$f":"'O2.2 Primary Cost PLCC Adj'!F82","v":36399.70596164673},{"$f":"'O2.2 Primary Cost PLCC Adj'!G82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I82","v":4093.2329088638771},{"$f":"'O2.2 Primary Cost PLCC Adj'!J82","v":314.76204433777468},{"$f":"'O2.2 Primary Cost PLCC Adj'!K82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L82","v":46.615933459331451},{"$f":"'O2.2 Primary Cost PLCC Adj'!M82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V82","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W82","v":0}]
[null,"Acct 5135 Overhead Distribution Lines & Feeders - Right of Way",177011.99999999997,{"$f":"'O2.2 Primary Cost PLCC Adj'!D83","v":46201.881641951062},{"$f":"'O2.2 Primary Cost PLCC Adj'!E83","v":33128.472858144218},{"$f":"'O2.2 Primary Cost PLCC Adj'!F83","v":87030.782750528946},{"$f":"'O2.2 Primary Cost PLCC Adj'!G83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I83","v":9786.8170807204933},{"$f":"'O2.2 Primary Cost PLCC Adj'!J83","v":752.58814254536685},{"$f":"'O2.2 Primary Cost PLCC Adj'!K83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L83","v":111.45752610987985},{"$f":"'O2.2 Primary Cost PLCC Adj'!M83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V83","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W83","v":0}]
[null,"Acct 5145 Maintenance of Underground Conduit",0,{"$f":"'O2.2 Primary Cost PLCC Adj'!D84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!E84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!F84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!G84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!J84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!K84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!M84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V84","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W84","v":0}]
[null,"Acct 5150 Maintenance of Underground Conductors & Devices",1300.2000000000005,{"$f":"'O2.2 Primary Cost PLCC Adj'!D85","v":346.46815117786122},{"$f":"'O2.2 Primary Cost PLCC Adj'!E85","v":248.00613158412148},{"$f":"'O2.2 Primary Cost PLCC Adj'!F85","v":651.03464796124626},{"$f":"'O2.2 Primary Cost PLCC Adj'!G85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I85","v":48.227827872550577},{"$f":"'O2.2 Primary Cost PLCC Adj'!J85","v":5.6295159152816394},{"$f":"'O2.2 Primary Cost PLCC Adj'!K85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L85","v":0.83372548893920939},{"$f":"'O2.2 Primary Cost PLCC Adj'!M85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V85","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W85","v":0}]
[null,"Total",991269.60000000009,{"$f":"SUM(D73:D83)","v":259051.72505697739},185730.59593738511,487904.76408432418,0,0,53738.585452470637,4219.0870388259409,0,624.84243001669506,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D87:W87)","v":352792.8},{"$f":"'O2.2 Primary Cost PLCC Adj'!D89","v":95138.133849259262},{"$f":"'O2.2 Primary Cost PLCC Adj'!E89","v":66495.762233126457},{"$f":"'O2.2 Primary Cost PLCC Adj'!F89","v":174886.99508317321},{"$f":"'O2.2 Primary Cost PLCC Adj'!G89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I89","v":14500.763619795036},{"$f":"'O2.2 Primary Cost PLCC Adj'!J89","v":1482.183920344637},{"$f":"'O2.2 Primary Cost PLCC Adj'!K89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L89","v":288.96129430140508},{"$f":"'O2.2 Primary Cost PLCC Adj'!M89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V89","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W89","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D88:W88)","v":539356.80000000005},{"$f":"'O2.2 Primary Cost PLCC Adj'!D90","v":145449.11186086608},{"$f":"'O2.2 Primary Cost PLCC Adj'!E90","v":101660.07223395698},{"$f":"'O2.2 Primary Cost PLCC Adj'!F90","v":267370.79109799303},{"$f":"'O2.2 Primary Cost PLCC Adj'!G90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I90","v":22169.062020339039},{"$f":"'O2.2 Primary Cost PLCC Adj'!J90","v":2265.9928895616299},{"$f":"'O2.2 Primary Cost PLCC Adj'!K90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L90","v":441.76989728323275},{"$f":"'O2.2 Primary Cost PLCC Adj'!M90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V90","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W90","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D89:W89)","v":1237356.6000000001},{"$f":"'O2.2 Primary Cost PLCC Adj'!D91","v":333679.7061336409},{"$f":"'O2.2 Primary Cost PLCC Adj'!E91","v":233221.79554455125},{"$f":"'O2.2 Primary Cost PLCC Adj'!F91","v":613384.33669942222},{"$f":"'O2.2 Primary Cost PLCC Adj'!G91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I91","v":50858.79181772779},{"$f":"'O2.2 Primary Cost PLCC Adj'!J91","v":5198.490604831818},{"$f":"'O2.2 Primary Cost PLCC Adj'!K91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L91","v":1013.4791998260338},{"$f":"'O2.2 Primary Cost PLCC Adj'!M91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V91","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W91","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D90:W90)","v":345681.00000000006},{"$f":"'O2.2 Primary Cost PLCC Adj'!D92","v":93220.284674590279},{"$f":"'O2.2 Primary Cost PLCC Adj'!E92","v":65155.302445257919},{"$f":"'O2.2 Primary Cost PLCC Adj'!F92","v":171361.52253488847},{"$f":"'O2.2 Primary Cost PLCC Adj'!G92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I92","v":14208.448893668941},{"$f":"'O2.2 Primary Cost PLCC Adj'!J92","v":1452.30520511942},{"$f":"'O2.2 Primary Cost PLCC Adj'!K92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L92","v":283.13624647499614},{"$f":"'O2.2 Primary Cost PLCC Adj'!M92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V92","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W92","v":0}]
[null,"Total ",{"$f":"SUM(D91:W91)","v":2475187.1999999997},{"$f":"SUM(D87:D90)","v":667487.23651835648},466532.93245689257,1227003.645415477,0,0,101737.06635153081,10398.972619857504,0,2027.3466378856676,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Secondary Conductors and Poles Gross Assets",{"$f":"SUM(D93:W93)","v":32856421.254560385},{"$f":"D49","v":9121246.4534497857},6507682.8640026469,17058157.786485374,0,0,0,147490.90066603059,0,21843.24995654956,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D95:W95)","v":177548760.82527879},{"$f":"'O2.2 Primary Cost PLCC Adj'!D97","v":47879825.699859783},{"$f":"'O2.2 Primary Cost PLCC Adj'!E97","v":33465082.577150032},{"$f":"'O2.2 Primary Cost PLCC Adj'!F97","v":88014747.640751258},{"$f":"'O2.2 Primary Cost PLCC Adj'!G97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!H97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!I97","v":7297747.0393808857},{"$f":"'O2.2 Primary Cost PLCC Adj'!J97","v":745933.35910580948},{"$f":"'O2.2 Primary Cost PLCC Adj'!K97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!L97","v":145424.5090310323},{"$f":"'O2.2 Primary Cost PLCC Adj'!M97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!N97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!O97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!P97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!Q97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!R97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!S97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!T97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!U97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!V97","v":0},{"$f":"'O2.2 Primary Cost PLCC Adj'!W97","v":0}]

{"sheet":"O3.1 Line Tran Unit Cost","index":18,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,0,8,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O3.1 Line Transformers Unit Cost Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.1 Line Transformers Unit Cost Worksheet  -  "}]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1850 Line Transformers",{"$f":"SUM(D12:W12)","v":834237.52845582482},{"$f":"IF(ISERROR('O7 Amortization'!G341+'O7 Amortization'!G414+'O7 Amortization'!G487+'O7 Amortization'!G560+'O7 Amortization'!AB341 +'O7 Amortization'!AB414+'O7 Amortization'!AB487+'O7 Amortization'!AB560), \"-\", 'O7 Amortization'!G341+'O7 Amortization'!G414+'O7 Amortization'!G487+'O7 Amortization'!G560+'O7 Amortization'!AB341 +'O7 Amortization'!AB414+'O7 Amortization'!AB487+'O7 Amortization'!AB560)","v":423973.39322429558},{"$f":"IF(ISERROR('O7 Amortization'!H341+'O7 Amortization'!H414+'O7 Amortization'!H487+'O7 Amortization'!H560+'O7 Amortization'!AC341 +'O7 Amortization'!AC414+'O7 Amortization'!AC487+'O7 Amortization'!AC560), \"-\", 'O7 Amortization'!H341+'O7 Amortization'!H414+'O7 Amortization'!H487+'O7 Amortization'!H560+'O7 Amortization'!AC341 +'O7 Amortization'!AC414+'O7 Amortization'!AC487+'O7 Amortization'!AC560)","v":130419.67600469397},{"$f":"IF(ISERROR('O7 Amortization'!I341+'O7 Amortization'!I414+'O7 Amortization'!I487+'O7 Amortization'!I560+'O7 Amortization'!AD341 +'O7 Amortization'!AD414+'O7 Amortization'!AD487+'O7 Amortization'!AD560), \"-\", 'O7 Amortization'!I341+'O7 Amortization'!I414+'O7 Amortization'!I487+'O7 Amortization'!I560+'O7 Amortization'!AD341 +'O7 Amortization'!AD414+'O7 Amortization'!AD487+'O7 Amortization'!AD560)","v":262402.93127068825},{"$f":"IF(ISERROR('O7 Amortization'!J341+'O7 Amortization'!J414+'O7 Amortization'!J487+'O7 Amortization'!J560+'O7 Amortization'!AE341 +'O7 Amortization'!AE414+'O7 Amortization'!AE487+'O7 Amortization'!AE560), \"-\", 'O7 Amortization'!J341+'O7 Amortization'!J414+'O7 Amortization'!J487+'O7 Amortization'!J560+'O7 Amortization'!AE341 +'O7 Amortization'!AE414+'O7 Amortization'!AE487+'O7 Amortization'!AE560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K341+'O7 Amortization'!K414+'O7 Amortization'!K487+'O7 Amortization'!K560+'O7 Amortization'!AF341 +'O7 Amortization'!AF414+'O7 Amortization'!AF487+'O7 Amortization'!AF560), \"-\", 'O7 Amortization'!K341+'O7 Amortization'!K414+'O7 Amortization'!K487+'O7 Amortization'!K560+'O7 Amortization'!AF341 +'O7 Amortization'!AF414+'O7 Amortization'!AF487+'O7 Amortization'!AF560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L341+'O7 Amortization'!L414+'O7 Amortization'!L487+'O7 Amortization'!L560+'O7 Amortization'!AG341 +'O7 Amortization'!AG414+'O7 Amortization'!AG487+'O7 Amortization'!AG560), \"-\", 'O7 Amortization'!L341+'O7 Amortization'!L414+'O7 Amortization'!L487+'O7 Amortization'!L560+'O7 Amortization'!AG341 +'O7 Amortization'!AG414+'O7 Amortization'!AG487+'O7 Amortization'!AG560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M341+'O7 Amortization'!M414+'O7 Amortization'!M487+'O7 Amortization'!M560+'O7 Amortization'!AH341 +'O7 Amortization'!AH414+'O7 Amortization'!AH487+'O7 Amortization'!AH560), \"-\", 'O7 Amortization'!M341+'O7 Amortization'!M414+'O7 Amortization'!M487+'O7 Amortization'!M560+'O7 Amortization'!AH341 +'O7 Amortization'!AH414+'O7 Amortization'!AH487+'O7 Amortization'!AH560)","v":13723.684540084269},{"$f":"IF(ISERROR('O7 Amortization'!N341+'O7 Amortization'!N414+'O7 Amortization'!N487+'O7 Amortization'!N560+'O7 Amortization'!AI341 +'O7 Amortization'!AI414+'O7 Amortization'!AI487+'O7 Amortization'!AI560), \"-\", 'O7 Amortization'!N341+'O7 Amortization'!N414+'O7 Amortization'!N487+'O7 Amortization'!N560+'O7 Amortization'!AI341 +'O7 Amortization'!AI414+'O7 Amortization'!AI487+'O7 Amortization'!AI560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O341+'O7 Amortization'!O414+'O7 Amortization'!O487+'O7 Amortization'!O560+'O7 Amortization'!AJ341 +'O7 Amortization'!AJ414+'O7 Amortization'!AJ487+'O7 Amortization'!AJ560), \"-\", 'O7 Amortization'!O341+'O7 Amortization'!O414+'O7 Amortization'!O487+'O7 Amortization'!O560+'O7 Amortization'!AJ341 +'O7 Amortization'!AJ414+'O7 Amortization'!AJ487+'O7 Amortization'!AJ560)","v":3717.8434160627521},{"$f":"IF(ISERROR('O7 Amortization'!P341+'O7 Amortization'!P414+'O7 Amortization'!P487+'O7 Amortization'!P560+'O7 Amortization'!AK341 +'O7 Amortization'!AK414+'O7 Amortization'!AK487+'O7 Amortization'!AK560), \"-\", 'O7 Amortization'!P341+'O7 Amortization'!P414+'O7 Amortization'!P487+'O7 Amortization'!P560+'O7 Amortization'!AK341 +'O7 Amortization'!AK414+'O7 Amortization'!AK487+'O7 Amortization'!AK560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q341+'O7 Amortization'!Q414+'O7 Amortization'!Q487+'O7 Amortization'!Q560+'O7 Amortization'!AL341 +'O7 Amortization'!AL414+'O7 Amortization'!AL487+'O7 Amortization'!AL560), \"-\", 'O7 Amortization'!Q341+'O7 Amortization'!Q414+'O7 Amortization'!Q487+'O7 Amortization'!Q560+'O7 Amortization'!AL341 +'O7 Amortization'!AL414+'O7 Amortization'!AL487+'O7 Amortization'!AL560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R341+'O7 Amortization'!R414+'O7 Amortization'!R487+'O7 Amortization'!R560+'O7 Amortization'!AM341 +'O7 Amortization'!AM414+'O7 Amortization'!AM487+'O7 Amortization'!AM560), \"-\", 'O7 Amortization'!R341+'O7 Amortization'!R414+'O7 Amortization'!R487+'O7 Amortization'!R560+'O7 Amortization'!AM341 +'O7 Amortization'!AM414+'O7 Amortization'!AM487+'O7 Amortization'!AM560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S341+'O7 Amortization'!S414+'O7 Amortization'!S487+'O7 Amortization'!S560+'O7 Amortization'!AN341 +'O7 Amortization'!AN414+'O7 Amortization'!AN487+'O7 Amortization'!AN560), \"-\", 'O7 Amortization'!S341+'O7 Amortization'!S414+'O7 Amortization'!S487+'O7 Amortization'!S560+'O7 Amortization'!AN341 +'O7 Amortization'!AN414+'O7 Amortization'!AN487+'O7 Amortization'!AN560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T341+'O7 Amortization'!T414+'O7 Amortization'!T487+'O7 Amortization'!T560+'O7 Amortization'!AO341 +'O7 Amortization'!AO414+'O7 Amortization'!AO487+'O7 Amortization'!AO560), \"-\", 'O7 Amortization'!T341+'O7 Amortization'!T414+'O7 Amortization'!T487+'O7 Amortization'!T560+'O7 Amortization'!AO341 +'O7 Amortization'!AO414+'O7 Amortization'!AO487+'O7 Amortization'!AO560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U341+'O7 Amortization'!U414+'O7 Amortization'!U487+'O7 Amortization'!U560+'O7 Amortization'!AP341 +'O7 Amortization'!AP414+'O7 Amortization'!AP487+'O7 Amortization'!AP560), \"-\", 'O7 Amortization'!U341+'O7 Amortization'!U414+'O7 Amortization'!U487+'O7 Amortization'!U560+'O7 Amortization'!AP341 +'O7 Amortization'!AP414+'O7 Amortization'!AP487+'O7 Amortization'!AP560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V341+'O7 Amortization'!V414+'O7 Amortization'!V487+'O7 Amortization'!V560+'O7 Amortization'!AQ341 +'O7 Amortization'!AQ414+'O7 Amortization'!AQ487+'O7 Amortization'!AQ560), \"-\", 'O7 Amortization'!V341+'O7 Amortization'!V414+'O7 Amortization'!V487+'O7 Amortization'!V560+'O7 Amortization'!AQ341 +'O7 Amortization'!AQ414+'O7 Amortization'!AQ487+'O7 Amortization'!AQ560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W341+'O7 Amortization'!W414+'O7 Amortization'!W487+'O7 Amortization'!W560+'O7 Amortization'!AR341 +'O7 Amortization'!AR414+'O7 Amortization'!AR487+'O7 Amortization'!AR560), \"-\", 'O7 Amortization'!W341+'O7 Amortization'!W414+'O7 Amortization'!W487+'O7 Amortization'!W560+'O7 Amortization'!AR341 +'O7 Amortization'!AR414+'O7 Amortization'!AR487+'O7 Amortization'!AR560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X341+'O7 Amortization'!X414+'O7 Amortization'!X487+'O7 Amortization'!X560+'O7 Amortization'!AS341 +'O7 Amortization'!AS414+'O7 Amortization'!AS487+'O7 Amortization'!AS560), \"-\", 'O7 Amortization'!X341+'O7 Amortization'!X414+'O7 Amortization'!X487+'O7 Amortization'!X560+'O7 Amortization'!AS341 +'O7 Amortization'!AS414+'O7 Amortization'!AS487+'O7 Amortization'!AS560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y341+'O7 Amortization'!Y414+'O7 Amortization'!Y487+'O7 Amortization'!Y560+'O7 Amortization'!AT341 +'O7 Amortization'!AT414+'O7 Amortization'!AT487+'O7 Amortization'!AT560), \"-\", 'O7 Amortization'!Y341+'O7 Amortization'!Y414+'O7 Amortization'!Y487+'O7 Amortization'!Y560+'O7 Amortization'!AT341 +'O7 Amortization'!AT414+'O7 Amortization'!AT487+'O7 Amortization'!AT560)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z341+'O7 Amortization'!Z414+'O7 Amortization'!Z487+'O7 Amortization'!Z560+'O7 Amortization'!AU341 +'O7 Amortization'!AU414+'O7 Amortization'!AU487+'O7 Amortization'!AU560), \"-\", 'O7 Amortization'!Z341+'O7 Amortization'!Z414+'O7 Amortization'!Z487+'O7 Amortization'!Z560+'O7 Amortization'!AU341 +'O7 Amortization'!AU414+'O7 Amortization'!AU487+'O7 Amortization'!AU560)","v":0}]
[null,"Depreciation on General Plant Assigned to Line Transformers",186912.1066445194,{"$f":"IF(ISERROR(D35*(D47/D33)),0,D35*(D47/D33))","v":97472.899231807489},{"$f":"IF(ISERROR(E35*(E47/E33)),0,E35*(E47/E33))","v":28526.871100467066},56911.907928589695,0,0,0,3152.9284322786289,0,847.49995137653036,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acct 5035 - Overhead Distribution Transformers- Operation",5444,{"$f":"'O4 Summary by Class & Accounts'!E141","v":2766.7313852271582},{"$f":"'O4 Summary by Class & Accounts'!F141","v":851.08220614789889},{"$f":"'O4 Summary by Class & Accounts'!G141","v":1712.3678917703726},{"$f":"'O4 Summary by Class & Accounts'!H141","v":0},{"$f":"'O4 Summary by Class & Accounts'!I141","v":0},{"$f":"'O4 Summary by Class & Accounts'!J141","v":0},{"$f":"'O4 Summary by Class & Accounts'!K141","v":89.556914053615287},{"$f":"'O4 Summary by Class & Accounts'!L141","v":0},{"$f":"'O4 Summary by Class & Accounts'!M141","v":24.261602800955004},{"$f":"'O4 Summary by Class & Accounts'!N141","v":0},{"$f":"'O4 Summary by Class & Accounts'!O141","v":0},{"$f":"'O4 Summary by Class & Accounts'!P141","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q141","v":0},{"$f":"'O4 Summary by Class & Accounts'!R141","v":0},{"$f":"'O4 Summary by Class & Accounts'!S141","v":0},{"$f":"'O4 Summary by Class & Accounts'!T141","v":0},{"$f":"'O4 Summary by Class & Accounts'!U141","v":0},{"$f":"'O4 Summary by Class & Accounts'!V141","v":0},{"$f":"'O4 Summary by Class & Accounts'!W141","v":0},{"$f":"'O4 Summary by Class & Accounts'!X141","v":0}]
[null,"Acct 5055 - Underground Distribution Transformers - Operation",21745,{"$f":"'O4 Summary by Class & Accounts'!E145","v":11051.170825085333},{"$f":"'O4 Summary by Class & Accounts'!F145","v":3399.4824711032443},{"$f":"'O4 Summary by Class & Accounts'!G145","v":6839.7207579990363},{"$f":"'O4 Summary by Class & Accounts'!H145","v":0},{"$f":"'O4 Summary by Class & Accounts'!I145","v":0},{"$f":"'O4 Summary by Class & Accounts'!J145","v":0},{"$f":"'O4 Summary by Class & Accounts'!K145","v":357.71768848197365},{"$f":"'O4 Summary by Class & Accounts'!L145","v":0},{"$f":"'O4 Summary by Class & Accounts'!M145","v":96.908257330412681},{"$f":"'O4 Summary by Class & Accounts'!N145","v":0},{"$f":"'O4 Summary by Class & Accounts'!O145","v":0},{"$f":"'O4 Summary by Class & Accounts'!P145","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q145","v":0},{"$f":"'O4 Summary by Class & Accounts'!R145","v":0},{"$f":"'O4 Summary by Class & Accounts'!S145","v":0},{"$f":"'O4 Summary by Class & Accounts'!T145","v":0},{"$f":"'O4 Summary by Class & Accounts'!U145","v":0},{"$f":"'O4 Summary by Class & Accounts'!V145","v":0},{"$f":"'O4 Summary by Class & Accounts'!W145","v":0},{"$f":"'O4 Summary by Class & Accounts'!X145","v":0}]
[null,"Acct 5160 - Maintenance of Line Transformers",74575.999999999985,{"$f":"'O4 Summary by Class & Accounts'!E164","v":37900.764104463728},{"$f":"'O4 Summary by Class & Accounts'!F164","v":11658.763153138449},{"$f":"'O4 Summary by Class & Accounts'!G164","v":23457.301230100533},{"$f":"'O4 Summary by Class & Accounts'!H164","v":0},{"$f":"'O4 Summary by Class & Accounts'!I164","v":0},{"$f":"'O4 Summary by Class & Accounts'!J164","v":0},{"$f":"'O4 Summary by Class & Accounts'!K164","v":1226.8178586448225},{"$f":"'O4 Summary by Class & Accounts'!L164","v":0},{"$f":"'O4 Summary by Class & Accounts'!M164","v":332.3536536524652},{"$f":"'O4 Summary by Class & Accounts'!N164","v":0},{"$f":"'O4 Summary by Class & Accounts'!O164","v":0},{"$f":"'O4 Summary by Class & Accounts'!P164","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q164","v":0},{"$f":"'O4 Summary by Class & Accounts'!R164","v":0},{"$f":"'O4 Summary by Class & Accounts'!S164","v":0},{"$f":"'O4 Summary by Class & Accounts'!T164","v":0},{"$f":"'O4 Summary by Class & Accounts'!U164","v":0},{"$f":"'O4 Summary by Class & Accounts'!V164","v":0},{"$f":"'O4 Summary by Class & Accounts'!W164","v":0},{"$f":"'O4 Summary by Class & Accounts'!X164","v":0}]
[null,"Allocation of General Expenses",{"$f":"SUM(D17:W17)","v":822537.74824746465},{"$f":"IF(ISERROR(D57/D59*D55),0, D57/D59*D55)","v":415378.91467813228},{"$f":"IF(ISERROR(E57/E59*E55),0, E57/E59*E55)","v":129145.64970142761},260974.98740188894,0,0,0,13409.952487598248,0,3628.2439784176381,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Line Transformers",38636.432041895867,{"$f":"IF(ISERROR(SUM(D14:D17)/D41*D39),0,SUM(D14:D16)/D41*D39)","v":19006.497900403447},6113.9168718591327,12675.385029182249,0,0,0,661.55880444657055,0,179.07343600447376,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Line Transformers",114748.54087648058,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D48/(D33+D37)),0,'O4 Summary by Class & Accounts'!E209*D48/(D33+D37))","v":58317.117827329224},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E48/(E33+E37)),0,'O4 Summary by Class & Accounts'!F209*E48/(E33+E37))","v":17939.096495482627},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F48/(F33+F37)),0,'O4 Summary by Class & Accounts'!G209*F48/(F33+F37))","v":36093.261760541049},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G48/(G33+G37)),0,'O4 Summary by Class & Accounts'!H209*G48/(G33+G37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H48/(H33+H37)),0,'O4 Summary by Class & Accounts'!I209*H48/(H33+H37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I48/(I33+I37)),0,'O4 Summary by Class & Accounts'!J209*I48/(I33+I37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J48/(J33+J37)),0,'O4 Summary by Class & Accounts'!K209*J48/(J33+J37))","v":1887.679135388084},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K48/(K33+K37)),0,'O4 Summary by Class & Accounts'!L209*K48/(K33+K37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L48/(L33+L37)),0,'O4 Summary by Class & Accounts'!M209*L48/(L33+L37))","v":511.38565773958862},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M48/(M33+M37)),0,'O4 Summary by Class & Accounts'!N209*M48/(M33+M37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N48/(N33+N37)),0,'O4 Summary by Class & Accounts'!O209*N48/(N33+N37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O48/(O33+O37)),0,'O4 Summary by Class & Accounts'!P209*O48/(O33+O37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P48/(P33+P37)),0,'O4 Summary by Class & Accounts'!Q209*P48/(P33+P37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q48/(Q33+Q37)),0,'O4 Summary by Class & Accounts'!R209*Q48/(Q33+Q37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R48/(R33+R37)),0,'O4 Summary by Class & Accounts'!S209*R48/(R33+R37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S48/(S33+S37)),0,'O4 Summary by Class & Accounts'!T209*S48/(S33+S37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T48/(T33+T37)),0,'O4 Summary by Class & Accounts'!U209*T48/(T33+T37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U48/(U33+U37)),0,'O4 Summary by Class & Accounts'!V209*U48/(U33+U37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V48/(V33+V37)),0,'O4 Summary by Class & Accounts'!W209*V48/(V33+V37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W48/(W33+W37)),0,'O4 Summary by Class & Accounts'!X209*W48/(W33+W37))","v":0}]
[null,"Debt Return on Line Transformers",761926.7423210491,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D48/(D33+D37)),0,'O4 Summary by Class & Accounts'!E207*D48/(D33+D37))","v":387223.84849807713},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E48/(E33+E37)),0,'O4 Summary by Class & Accounts'!F207*E48/(E33+E37))","v":119115.04275857456},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F48/(F33+F37)),0,'O4 Summary by Class & Accounts'!G207*F48/(F33+F37))","v":239658.13545770806},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G48/(G33+G37)),0,'O4 Summary by Class & Accounts'!H207*G48/(G33+G37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H48/(H33+H37)),0,'O4 Summary by Class & Accounts'!I207*H48/(H33+H37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I48/(I33+I37)),0,'O4 Summary by Class & Accounts'!J207*I48/(I33+I37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J48/(J33+J37)),0,'O4 Summary by Class & Accounts'!K207*J48/(J33+J37))","v":12534.130745260336},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K48/(K33+K37)),0,'O4 Summary by Class & Accounts'!L207*K48/(K33+K37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L48/(L33+L37)),0,'O4 Summary by Class & Accounts'!M207*L48/(L33+L37))","v":3395.5848614288911},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M48/(M33+M37)),0,'O4 Summary by Class & Accounts'!N207*M48/(M33+M37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N48/(N33+N37)),0,'O4 Summary by Class & Accounts'!O207*N48/(N33+N37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O48/(O33+O37)),0,'O4 Summary by Class & Accounts'!P207*O48/(O33+O37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P48/(P33+P37)),0,'O4 Summary by Class & Accounts'!Q207*P48/(P33+P37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q48/(Q33+Q37)),0,'O4 Summary by Class & Accounts'!R207*Q48/(Q33+Q37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R48/(R33+R37)),0,'O4 Summary by Class & Accounts'!S207*R48/(R33+R37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S48/(S33+S37)),0,'O4 Summary by Class & Accounts'!T207*S48/(S33+S37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T48/(T33+T37)),0,'O4 Summary by Class & Accounts'!U207*T48/(T33+T37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U48/(U33+U37)),0,'O4 Summary by Class & Accounts'!V207*U48/(U33+U37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V48/(V33+V37)),0,'O4 Summary by Class & Accounts'!W207*V48/(V33+V37))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W48/(W33+W37)),0,'O4 Summary by Class & Accounts'!X207*W48/(W33+W37))","v":0}]
[null,"Equity Return on Line Transformers",1154916.5540725468,{"$f":"IF(ISERROR(D48/(D33+D37)*'O1 Revenue to cost|RR'!D38),0,D48/(D33+D37)*'O1 Revenue to cost|RR'!D38)","v":586947.8099689408},{"$f":"IF(ISERROR(E48/(E33+E37)*'O1 Revenue to cost|RR'!E38),0,E48/(E33+E37)*'O1 Revenue to cost|RR'!E38)","v":180552.70550271712},{"$f":"IF(ISERROR(F48/(F33+F37)*'O1 Revenue to cost|RR'!F38),0,F48/(F33+F37)*'O1 Revenue to cost|RR'!F38)","v":363270.02661056403},{"$f":"IF(ISERROR(G48/(G33+G37)*'O1 Revenue to cost|RR'!G38),0,G48/(G33+G37)*'O1 Revenue to cost|RR'!G38)","v":0},{"$f":"IF(ISERROR(H48/(H33+H37)*'O1 Revenue to cost|RR'!H38),0,H48/(H33+H37)*'O1 Revenue to cost|RR'!H38)","v":0},{"$f":"IF(ISERROR(I48/(I33+I37)*'O1 Revenue to cost|RR'!I38),0,I48/(I33+I37)*'O1 Revenue to cost|RR'!I38)","v":0},{"$f":"IF(ISERROR(J48/(J33+J37)*'O1 Revenue to cost|RR'!J38),0,J48/(J33+J37)*'O1 Revenue to cost|RR'!J38)","v":18999.037944925163},{"$f":"IF(ISERROR(K48/(K33+K37)*'O1 Revenue to cost|RR'!K38),0,K48/(K33+K37)*'O1 Revenue to cost|RR'!K38)","v":0},{"$f":"IF(ISERROR(L48/(L33+L37)*'O1 Revenue to cost|RR'!L38),0,L48/(L33+L37)*'O1 Revenue to cost|RR'!L38)","v":5146.9740453996692},{"$f":"IF(ISERROR(M48/(M33+M37)*'O1 Revenue to cost|RR'!M38),0,M48/(M33+M37)*'O1 Revenue to cost|RR'!M38)","v":0},{"$f":"IF(ISERROR(N48/(N33+N37)*'O1 Revenue to cost|RR'!N38),0,N48/(N33+N37)*'O1 Revenue to cost|RR'!N38)","v":0},{"$f":"IF(ISERROR(O48/(O33+O37)*'O1 Revenue to cost|RR'!O38),0,O48/(O33+O37)*'O1 Revenue to cost|RR'!O38)","v":0},{"$f":"IF(ISERROR(P48/(P33+P37)*'O1 Revenue to cost|RR'!P38),0,P48/(P33+P37)*'O1 Revenue to cost|RR'!P38)","v":0},{"$f":"IF(ISERROR(Q48/(Q33+Q37)*'O1 Revenue to cost|RR'!Q38),0,Q48/(Q33+Q37)*'O1 Revenue to cost|RR'!Q38)","v":0},{"$f":"IF(ISERROR(R48/(R33+R37)*'O1 Revenue to cost|RR'!R38),0,R48/(R33+R37)*'O1 Revenue to cost|RR'!R38)","v":0},{"$f":"IF(ISERROR(S48/(S33+S37)*'O1 Revenue to cost|RR'!S38),0,S48/(S33+S37)*'O1 Revenue to cost|RR'!S38)","v":0},{"$f":"IF(ISERROR(T48/(T33+T37)*'O1 Revenue to cost|RR'!T38),0,T48/(T33+T37)*'O1 Revenue to cost|RR'!T38)","v":0},{"$f":"IF(ISERROR(U48/(U33+U37)*'O1 Revenue to cost|RR'!U38),0,U48/(U33+U37)*'O1 Revenue to cost|RR'!U38)","v":0},{"$f":"IF(ISERROR(V48/(V33+V37)*'O1 Revenue to cost|RR'!V38),0,V48/(V33+V37)*'O1 Revenue to cost|RR'!V38)","v":0},{"$f":"IF(ISERROR(W48/(W33+W37)*'O1 Revenue to cost|RR'!W38),0,W48/(W33+W37)*'O1 Revenue to cost|RR'!W38)","v":0}]
[null,"Total",{"$f":"IF(SUM(C12:C21)=SUM(D22:W22), SUM(C12:C21), \"Error - Please Revise\")","v":4015680.6526597813},{"$f":"SUM(D12:D21)","v":2040039.1476437622},627722.28626561165,1263996.0253390321,0,0,0,66043.064551161719,0,17880.128860213379,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Billed kW without Line Transformer Allowance",null,{"$f":"IF('I6.1 Revenue'!D26-'I6.1 Revenue'!D27=0,0,'I6.1 Revenue'!D26-'I6.1 Revenue'!D27)","v":0},{"$f":"IF('I6.1 Revenue'!E26-'I6.1 Revenue'!E27=0,0,'I6.1 Revenue'!E26-'I6.1 Revenue'!E27)","v":-124353.16666666666},{"$f":"IF('I6.1 Revenue'!F26-'I6.1 Revenue'!F27=0,0,'I6.1 Revenue'!F26-'I6.1 Revenue'!F27)","v":689423.76656035264},{"$f":"IF('I6.1 Revenue'!G26-'I6.1 Revenue'!G27=0,0,'I6.1 Revenue'!G26-'I6.1 Revenue'!G27)","v":0},{"$f":"IF('I6.1 Revenue'!H26-'I6.1 Revenue'!H27=0,0,'I6.1 Revenue'!H26-'I6.1 Revenue'!H27)","v":0},{"$f":"IF('I6.1 Revenue'!I26-'I6.1 Revenue'!I27=0,0,'I6.1 Revenue'!I26-'I6.1 Revenue'!I27)","v":173580.8037846073},{"$f":"IF('I6.1 Revenue'!J26-'I6.1 Revenue'!J27=0,0,'I6.1 Revenue'!J26-'I6.1 Revenue'!J27)","v":21114.613090851304},{"$f":"IF('I6.1 Revenue'!K26-'I6.1 Revenue'!K27=0,0,'I6.1 Revenue'!K26-'I6.1 Revenue'!K27)","v":0},{"$f":"IF('I6.1 Revenue'!L26-'I6.1 Revenue'!L27=0,0,'I6.1 Revenue'!L26-'I6.1 Revenue'!L27)","v":0},{"$f":"IF('I6.1 Revenue'!M26-'I6.1 Revenue'!M27=0,0,'I6.1 Revenue'!M26-'I6.1 Revenue'!M27)","v":71405.700633654502},{"$f":"IF('I6.1 Revenue'!N26-'I6.1 Revenue'!N27=0,0,'I6.1 Revenue'!N26-'I6.1 Revenue'!N27)","v":0},{"$f":"IF('I6.1 Revenue'!O26-'I6.1 Revenue'!O27=0,0,'I6.1 Revenue'!O26-'I6.1 Revenue'!O27)","v":0},{"$f":"IF('I6.1 Revenue'!P26-'I6.1 Revenue'!P27=0,0,'I6.1 Revenue'!P26-'I6.1 Revenue'!P27)","v":0},{"$f":"IF('I6.1 Revenue'!Q26-'I6.1 Revenue'!Q27=0,0,'I6.1 Revenue'!Q26-'I6.1 Revenue'!Q27)","v":0},{"$f":"IF('I6.1 Revenue'!R26-'I6.1 Revenue'!R27=0,0,'I6.1 Revenue'!R26-'I6.1 Revenue'!R27)","v":0},{"$f":"IF('I6.1 Revenue'!S26-'I6.1 Revenue'!S27=0,0,'I6.1 Revenue'!S26-'I6.1 Revenue'!S27)","v":0},{"$f":"IF('I6.1 Revenue'!T26-'I6.1 Revenue'!T27=0,0,'I6.1 Revenue'!T26-'I6.1 Revenue'!T27)","v":0},{"$f":"IF('I6.1 Revenue'!U26-'I6.1 Revenue'!U27=0,0,'I6.1 Revenue'!U26-'I6.1 Revenue'!U27)","v":0},{"$f":"IF('I6.1 Revenue'!V26-'I6.1 Revenue'!V27=0,0,'I6.1 Revenue'!V26-'I6.1 Revenue'!V27)","v":0},{"$f":"IF('I6.1 Revenue'!W26-'I6.1 Revenue'!W27=0,0,'I6.1 Revenue'!W26-'I6.1 Revenue'!W27)","v":0}]
[null,"Billed kWh without Line Transformer Allowance ",null,{"$f":"IF('I6.1 Revenue'!D25-'I6.1 Revenue'!D28=0,0,'I6.1 Revenue'!D25-'I6.1 Revenue'!D28)","v":399341267.63941514},{"$f":"IF('I6.1 Revenue'!E25-'I6.1 Revenue'!E28=0,0,'I6.1 Revenue'!E25-'I6.1 Revenue'!E28)","v":192108794.68761566},{"$f":"IF('I6.1 Revenue'!F25-'I6.1 Revenue'!F28=0,0,'I6.1 Revenue'!F25-'I6.1 Revenue'!F28)","v":717187813.18353188},{"$f":"IF('I6.1 Revenue'!G25-'I6.1 Revenue'!G28=0,0,'I6.1 Revenue'!G25-'I6.1 Revenue'!G28)","v":0},{"$f":"IF('I6.1 Revenue'!H25-'I6.1 Revenue'!H28=0,0,'I6.1 Revenue'!H25-'I6.1 Revenue'!H28)","v":0},{"$f":"IF('I6.1 Revenue'!I25-'I6.1 Revenue'!I28=0,0,'I6.1 Revenue'!I25-'I6.1 Revenue'!I28)","v":95063905.676509753},{"$f":"IF('I6.1 Revenue'!J25-'I6.1 Revenue'!J28=0,0,'I6.1 Revenue'!J25-'I6.1 Revenue'!J28)","v":7594659.600579272},{"$f":"IF('I6.1 Revenue'!K25-'I6.1 Revenue'!K28=0,0,'I6.1 Revenue'!K25-'I6.1 Revenue'!K28)","v":0},{"$f":"IF('I6.1 Revenue'!L25-'I6.1 Revenue'!L28=0,0,'I6.1 Revenue'!L25-'I6.1 Revenue'!L28)","v":3140371.9950475856},{"$f":"IF('I6.1 Revenue'!M25-'I6.1 Revenue'!M28=0,0,'I6.1 Revenue'!M25-'I6.1 Revenue'!M28)","v":31378863.308056679},{"$f":"IF('I6.1 Revenue'!N25-'I6.1 Revenue'!N28=0,0,'I6.1 Revenue'!N25-'I6.1 Revenue'!N28)","v":0},{"$f":"IF('I6.1 Revenue'!O25-'I6.1 Revenue'!O28=0,0,'I6.1 Revenue'!O25-'I6.1 Revenue'!O28)","v":0},{"$f":"IF('I6.1 Revenue'!P25-'I6.1 Revenue'!P28=0,0,'I6.1 Revenue'!P25-'I6.1 Revenue'!P28)","v":0},{"$f":"IF('I6.1 Revenue'!Q25-'I6.1 Revenue'!Q28=0,0,'I6.1 Revenue'!Q25-'I6.1 Revenue'!Q28)","v":0},{"$f":"IF('I6.1 Revenue'!R25-'I6.1 Revenue'!R28=0,0,'I6.1 Revenue'!R25-'I6.1 Revenue'!R28)","v":0},{"$f":"IF('I6.1 Revenue'!S25-'I6.1 Revenue'!S28=0,0,'I6.1 Revenue'!S25-'I6.1 Revenue'!S28)","v":0},{"$f":"IF('I6.1 Revenue'!T25-'I6.1 Revenue'!T28=0,0,'I6.1 Revenue'!T25-'I6.1 Revenue'!T28)","v":0},{"$f":"IF('I6.1 Revenue'!U25-'I6.1 Revenue'!U28=0,0,'I6.1 Revenue'!U25-'I6.1 Revenue'!U28)","v":0},{"$f":"IF('I6.1 Revenue'!V25-'I6.1 Revenue'!V28=0,0,'I6.1 Revenue'!V25-'I6.1 Revenue'!V28)","v":0},{"$f":"IF('I6.1 Revenue'!W25-'I6.1 Revenue'!W28=0,0,'I6.1 Revenue'!W25-'I6.1 Revenue'!W28)","v":0}]
[]
[null,"Line Transformation Unit Cost ($/kW)",null,{"$f":"IF(ISERROR(D22/D24),0,D22/D24)","v":0},{"$f":"IF(ISERROR(E22/E24),0,E22/E24)","v":-5.0478994873387091},1.8334094161640437,0,0,0,3.1278368335234781,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Line Transformation Unit Cost ($/kWh)",null,{"$f":"IF(ISERROR(D22/D25),0,D22/D25)","v":5.1085107224275502E-3},{"$f":"IF(ISERROR(E22/E25),0,E22/E25)","v":3.267535394651445E-3},1.762433775510306E-3,0,0,0,8.6959874470377025E-3,0,5.6936340307487824E-3,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D31:W31)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D32:W32)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D33:W33)","v":9408388.4444999956},{"$f":"D31+D32","v":4553690.1892799176},{"$f":"E31+E32","v":1415256.0891623078},3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D35:W35)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D37:W37)","v":184958491.81017515},{"$f":"'O6 Source Data for E2'!D102","v":86882191.629156023},{"$f":"'O6 Source Data for E2'!E102","v":28381580.583287381},{"$f":"'O6 Source Data for E2'!F102","v":61277369.712217607},{"$f":"'O6 Source Data for E2'!G102","v":0},{"$f":"'O6 Source Data for E2'!H102","v":0},{"$f":"'O6 Source Data for E2'!I102","v":5774926.2047460722},{"$f":"'O6 Source Data for E2'!J102","v":2052527.6188877483},{"$f":"'O6 Source Data for E2'!K102","v":0},{"$f":"'O6 Source Data for E2'!L102","v":585395.10929407924},{"$f":"'O6 Source Data for E2'!M102","v":4500.952586228017},{"$f":"'O6 Source Data for E2'!N102","v":0},{"$f":"'O6 Source Data for E2'!O102","v":0},{"$f":"'O6 Source Data for E2'!P102","v":0},{"$f":"'O6 Source Data for E2'!Q102","v":0},{"$f":"'O6 Source Data for E2'!R102","v":0},{"$f":"'O6 Source Data for E2'!S102","v":0},{"$f":"'O6 Source Data for E2'!T102","v":0},{"$f":"'O6 Source Data for E2'!U102","v":0},{"$f":"'O6 Source Data for E2'!V102","v":0},{"$f":"'O6 Source Data for E2'!W102","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D39:W39)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D41:W41)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Line Transformer Rate Base"]
[null,"Acct 1850 - Line Transformers - Gross Assets",{"$f":"SUM(D44:W44)","v":59535619.354099967},{"$f":"'O4 Summary by Class & Accounts'!E57","v":30256992.396386079},{"$f":"'O4 Summary by Class & Accounts'!F57","v":9307440.5334807038},{"$f":"'O4 Summary by Class & Accounts'!G57","v":18726466.384758186},{"$f":"'O4 Summary by Class & Accounts'!H57","v":0},{"$f":"'O4 Summary by Class & Accounts'!I57","v":0},{"$f":"'O4 Summary by Class & Accounts'!J57","v":0},{"$f":"'O4 Summary by Class & Accounts'!K57","v":979394.99368550442},{"$f":"'O4 Summary by Class & Accounts'!L57","v":0},{"$f":"'O4 Summary by Class & Accounts'!M57","v":265325.04578949721},{"$f":"'O4 Summary by Class & Accounts'!N57","v":0},{"$f":"'O4 Summary by Class & Accounts'!O57","v":0},{"$f":"'O4 Summary by Class & Accounts'!P57","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q57","v":0},{"$f":"'O4 Summary by Class & Accounts'!R57","v":0},{"$f":"'O4 Summary by Class & Accounts'!S57","v":0},{"$f":"'O4 Summary by Class & Accounts'!T57","v":0},{"$f":"'O4 Summary by Class & Accounts'!U57","v":0},{"$f":"'O4 Summary by Class & Accounts'!V57","v":0},{"$f":"'O4 Summary by Class & Accounts'!W57","v":0},{"$f":"'O4 Summary by Class & Accounts'!X57","v":0}]
[null,"Line Transformers - Accumulated Depreciation",{"$f":"SUM(D45:W45)","v":-33131898.642446503},{"$f":"IF(ISERROR('O7 Amortization'!G55+'O7 Amortization'!G125+'O7 Amortization'!G196+'O7 Amortization'!G267+'O7 Amortization'!AB55+'O7 Amortization'!AB125+'O7 Amortization'!AB196+'O7 Amortization'!AB267), \"-\", 'O7 Amortization'!G55+'O7 Amortization'!G125+'O7 Amortization'!G196+'O7 Amortization'!G267+'O7 Amortization'!AB55+'O7 Amortization'!AB125+'O7 Amortization'!AB196+'O7 Amortization'!AB267)","v":-16838182.187035602},{"$f":"IF(ISERROR('O7 Amortization'!H55+'O7 Amortization'!H125+'O7 Amortization'!H196+'O7 Amortization'!H267+'O7 Amortization'!AC55+'O7 Amortization'!AC125+'O7 Amortization'!AC196+'O7 Amortization'!AC267), \"-\", 'O7 Amortization'!H55+'O7 Amortization'!H125+'O7 Amortization'!H196+'O7 Amortization'!H267+'O7 Amortization'!AC55+'O7 Amortization'!AC125+'O7 Amortization'!AC196+'O7 Amortization'!AC267)","v":-5179641.6955330558},{"$f":"IF(ISERROR('O7 Amortization'!I55+'O7 Amortization'!I125+'O7 Amortization'!I196+'O7 Amortization'!I267+'O7 Amortization'!AD55+'O7 Amortization'!AD125+'O7 Amortization'!AD196+'O7 Amortization'!AD267), \"-\", 'O7 Amortization'!I55+'O7 Amortization'!I125+'O7 Amortization'!I196+'O7 Amortization'!I267+'O7 Amortization'!AD55+'O7 Amortization'!AD125+'O7 Amortization'!AD196+'O7 Amortization'!AD267)","v":-10421381.232313702},{"$f":"IF(ISERROR('O7 Amortization'!J55+'O7 Amortization'!J125+'O7 Amortization'!J196+'O7 Amortization'!J267+'O7 Amortization'!AE55+'O7 Amortization'!AE125+'O7 Amortization'!AE196+'O7 Amortization'!AE267), \"-\", 'O7 Amortization'!J55+'O7 Amortization'!J125+'O7 Amortization'!J196+'O7 Amortization'!J267+'O7 Amortization'!AE55+'O7 Amortization'!AE125+'O7 Amortization'!AE196+'O7 Amortization'!AE267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K55+'O7 Amortization'!K125+'O7 Amortization'!K196+'O7 Amortization'!K267+'O7 Amortization'!AF55+'O7 Amortization'!AF125+'O7 Amortization'!AF196+'O7 Amortization'!AF267), \"-\", 'O7 Amortization'!K55+'O7 Amortization'!K125+'O7 Amortization'!K196+'O7 Amortization'!K267+'O7 Amortization'!AF55+'O7 Amortization'!AF125+'O7 Amortization'!AF196+'O7 Amortization'!AF267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L55+'O7 Amortization'!L125+'O7 Amortization'!L196+'O7 Amortization'!L267+'O7 Amortization'!AG55+'O7 Amortization'!AG125+'O7 Amortization'!AG196+'O7 Amortization'!AG267), \"-\", 'O7 Amortization'!L55+'O7 Amortization'!L125+'O7 Amortization'!L196+'O7 Amortization'!L267+'O7 Amortization'!AG55+'O7 Amortization'!AG125+'O7 Amortization'!AG196+'O7 Amortization'!AG267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M55+'O7 Amortization'!M125+'O7 Amortization'!M196+'O7 Amortization'!M267+'O7 Amortization'!AH55+'O7 Amortization'!AH125+'O7 Amortization'!AH196+'O7 Amortization'!AH267), \"-\", 'O7 Amortization'!M55+'O7 Amortization'!M125+'O7 Amortization'!M196+'O7 Amortization'!M267+'O7 Amortization'!AH55+'O7 Amortization'!AH125+'O7 Amortization'!AH196+'O7 Amortization'!AH267)","v":-545038.6846353187},{"$f":"IF(ISERROR('O7 Amortization'!N55+'O7 Amortization'!N125+'O7 Amortization'!N196+'O7 Amortization'!N267+'O7 Amortization'!AI55+'O7 Amortization'!AI125+'O7 Amortization'!AI196+'O7 Amortization'!AI267), \"-\", 'O7 Amortization'!N55+'O7 Amortization'!N125+'O7 Amortization'!N196+'O7 Amortization'!N267+'O7 Amortization'!AI55+'O7 Amortization'!AI125+'O7 Amortization'!AI196+'O7 Amortization'!AI267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O55+'O7 Amortization'!O125+'O7 Amortization'!O196+'O7 Amortization'!O267+'O7 Amortization'!AJ55+'O7 Amortization'!AJ125+'O7 Amortization'!AJ196+'O7 Amortization'!AJ267), \"-\", 'O7 Amortization'!O55+'O7 Amortization'!O125+'O7 Amortization'!O196+'O7 Amortization'!O267+'O7 Amortization'!AJ55+'O7 Amortization'!AJ125+'O7 Amortization'!AJ196+'O7 Amortization'!AJ267)","v":-147654.84292882762},{"$f":"IF(ISERROR('O7 Amortization'!P55+'O7 Amortization'!P125+'O7 Amortization'!P196+'O7 Amortization'!P267+'O7 Amortization'!AK55+'O7 Amortization'!AK125+'O7 Amortization'!AK196+'O7 Amortization'!AK267), \"-\", 'O7 Amortization'!P55+'O7 Amortization'!P125+'O7 Amortization'!P196+'O7 Amortization'!P267+'O7 Amortization'!AK55+'O7 Amortization'!AK125+'O7 Amortization'!AK196+'O7 Amortization'!AK267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q55+'O7 Amortization'!Q125+'O7 Amortization'!Q196+'O7 Amortization'!Q267+'O7 Amortization'!AL55+'O7 Amortization'!AL125+'O7 Amortization'!AL196+'O7 Amortization'!AL267), \"-\", 'O7 Amortization'!Q55+'O7 Amortization'!Q125+'O7 Amortization'!Q196+'O7 Amortization'!Q267+'O7 Amortization'!AL55+'O7 Amortization'!AL125+'O7 Amortization'!AL196+'O7 Amortization'!AL267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R55+'O7 Amortization'!R125+'O7 Amortization'!R196+'O7 Amortization'!R267+'O7 Amortization'!AM55+'O7 Amortization'!AM125+'O7 Amortization'!AM196+'O7 Amortization'!AM267), \"-\", 'O7 Amortization'!R55+'O7 Amortization'!R125+'O7 Amortization'!R196+'O7 Amortization'!R267+'O7 Amortization'!AM55+'O7 Amortization'!AM125+'O7 Amortization'!AM196+'O7 Amortization'!AM267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S55+'O7 Amortization'!S125+'O7 Amortization'!S196+'O7 Amortization'!S267+'O7 Amortization'!AN55+'O7 Amortization'!AN125+'O7 Amortization'!AN196+'O7 Amortization'!AN267), \"-\", 'O7 Amortization'!S55+'O7 Amortization'!S125+'O7 Amortization'!S196+'O7 Amortization'!S267+'O7 Amortization'!AN55+'O7 Amortization'!AN125+'O7 Amortization'!AN196+'O7 Amortization'!AN267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T55+'O7 Amortization'!T125+'O7 Amortization'!T196+'O7 Amortization'!T267+'O7 Amortization'!AO55+'O7 Amortization'!AO125+'O7 Amortization'!AO196+'O7 Amortization'!AO267), \"-\", 'O7 Amortization'!T55+'O7 Amortization'!T125+'O7 Amortization'!T196+'O7 Amortization'!T267+'O7 Amortization'!AO55+'O7 Amortization'!AO125+'O7 Amortization'!AO196+'O7 Amortization'!AO267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U55+'O7 Amortization'!U125+'O7 Amortization'!U196+'O7 Amortization'!U267+'O7 Amortization'!AP55+'O7 Amortization'!AP125+'O7 Amortization'!AP196+'O7 Amortization'!AP267), \"-\", 'O7 Amortization'!U55+'O7 Amortization'!U125+'O7 Amortization'!U196+'O7 Amortization'!U267+'O7 Amortization'!AP55+'O7 Amortization'!AP125+'O7 Amortization'!AP196+'O7 Amortization'!AP267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V55+'O7 Amortization'!V125+'O7 Amortization'!V196+'O7 Amortization'!V267+'O7 Amortization'!AQ55+'O7 Amortization'!AQ125+'O7 Amortization'!AQ196+'O7 Amortization'!AQ267), \"-\", 'O7 Amortization'!V55+'O7 Amortization'!V125+'O7 Amortization'!V196+'O7 Amortization'!V267+'O7 Amortization'!AQ55+'O7 Amortization'!AQ125+'O7 Amortization'!AQ196+'O7 Amortization'!AQ267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W55+'O7 Amortization'!W125+'O7 Amortization'!W196+'O7 Amortization'!W267+'O7 Amortization'!AR55+'O7 Amortization'!AR125+'O7 Amortization'!AR196+'O7 Amortization'!AR267), \"-\", 'O7 Amortization'!W55+'O7 Amortization'!W125+'O7 Amortization'!W196+'O7 Amortization'!W267+'O7 Amortization'!AR55+'O7 Amortization'!AR125+'O7 Amortization'!AR196+'O7 Amortization'!AR267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X55+'O7 Amortization'!X125+'O7 Amortization'!X196+'O7 Amortization'!X267+'O7 Amortization'!AS55+'O7 Amortization'!AS125+'O7 Amortization'!AS196+'O7 Amortization'!AS267), \"-\", 'O7 Amortization'!X55+'O7 Amortization'!X125+'O7 Amortization'!X196+'O7 Amortization'!X267+'O7 Amortization'!AS55+'O7 Amortization'!AS125+'O7 Amortization'!AS196+'O7 Amortization'!AS267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y55+'O7 Amortization'!Y125+'O7 Amortization'!Y196+'O7 Amortization'!Y267+'O7 Amortization'!AT55+'O7 Amortization'!AT125+'O7 Amortization'!AT196+'O7 Amortization'!AT267), \"-\", 'O7 Amortization'!Y55+'O7 Amortization'!Y125+'O7 Amortization'!Y196+'O7 Amortization'!Y267+'O7 Amortization'!AT55+'O7 Amortization'!AT125+'O7 Amortization'!AT196+'O7 Amortization'!AT267)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z55+'O7 Amortization'!Z125+'O7 Amortization'!Z196+'O7 Amortization'!Z267+'O7 Amortization'!AU55+'O7 Amortization'!AU125+'O7 Amortization'!AU196+'O7 Amortization'!AU267), \"-\", 'O7 Amortization'!Z55+'O7 Amortization'!Z125+'O7 Amortization'!Z196+'O7 Amortization'!Z267+'O7 Amortization'!AU55+'O7 Amortization'!AU125+'O7 Amortization'!AU196+'O7 Amortization'!AU267)","v":0}]
[null,"Line Transformers - Net Fixed Assets",{"$f":"SUM(D46:W46)","v":26403720.711653464},{"$f":"IF(ISERROR(D44+D45), \"-\", D44+D45)","v":13418810.209350478},{"$f":"IF(ISERROR(E44+E45), \"-\", E44+E45)","v":4127798.837947648},8305085.1524444837,0,0,0,434356.30905018572,0,117670.20286066958,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Line Transformers - NFA",{"$f":"SUM(D47:W47)","v":1348653.1507028465},{"$f":"IF(ISERROR(D46/D37*D33),0,D46/D37*D33)","v":703309.88728906272},{"$f":"IF(ISERROR(E46/E37*E33),0,E46/E37*E33)","v":205833.9359606537},410644.47519378178,0,0,0,22749.766938426626,0,6115.0853209217821,0,0,0,0,0,0,0,0,0,0,0]
[null,"Line Transformer Net Fixed Assets Including General Plant",{"$f":"SUM(D48:W48)","v":27752373.862356313},{"$f":"SUM(D46:D47)","v":14122120.09663954},4333632.7739083022,8715729.6276382655,0,0,0,457106.07598861237,0,123785.28818159137,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D51:W51)","v":587988},{"$f":"'O4 Summary by Class & Accounts'!E131","v":302144.67363096541},{"$f":"'O4 Summary by Class & Accounts'!F131","v":84008.601135978766},{"$f":"'O4 Summary by Class & Accounts'!G131","v":177553.60540066293},{"$f":"'O4 Summary by Class & Accounts'!H131","v":0},{"$f":"'O4 Summary by Class & Accounts'!I131","v":0},{"$f":"'O4 Summary by Class & Accounts'!J131","v":14594.734442206076},{"$f":"'O4 Summary by Class & Accounts'!K131","v":7570.5119560847716},{"$f":"'O4 Summary by Class & Accounts'!L131","v":0},{"$f":"'O4 Summary by Class & Accounts'!M131","v":2085.3815451174528},{"$f":"'O4 Summary by Class & Accounts'!N131","v":30.491888984549437},{"$f":"'O4 Summary by Class & Accounts'!O131","v":0},{"$f":"'O4 Summary by Class & Accounts'!P131","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q131","v":0},{"$f":"'O4 Summary by Class & Accounts'!R131","v":0},{"$f":"'O4 Summary by Class & Accounts'!S131","v":0},{"$f":"'O4 Summary by Class & Accounts'!T131","v":0},{"$f":"'O4 Summary by Class & Accounts'!U131","v":0},{"$f":"'O4 Summary by Class & Accounts'!V131","v":0},{"$f":"'O4 Summary by Class & Accounts'!W131","v":0},{"$f":"'O4 Summary by Class & Accounts'!X131","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D52:W52)","v":898928},{"$f":"'O4 Summary by Class & Accounts'!E132","v":461924.91543660156},{"$f":"'O4 Summary by Class & Accounts'!F132","v":128434.05614053879},{"$f":"'O4 Summary by Class & Accounts'!G132","v":271447.55912638886},{"$f":"'O4 Summary by Class & Accounts'!H132","v":0},{"$f":"'O4 Summary by Class & Accounts'!I132","v":0},{"$f":"'O4 Summary by Class & Accounts'!J132","v":22312.726522757985},{"$f":"'O4 Summary by Class & Accounts'!K132","v":11573.95248144413},{"$f":"'O4 Summary by Class & Accounts'!L132","v":0},{"$f":"'O4 Summary by Class & Accounts'!M132","v":3188.1736729139734},{"$f":"'O4 Summary by Class & Accounts'!N132","v":46.616619354651888},{"$f":"'O4 Summary by Class & Accounts'!O132","v":0},{"$f":"'O4 Summary by Class & Accounts'!P132","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q132","v":0},{"$f":"'O4 Summary by Class & Accounts'!R132","v":0},{"$f":"'O4 Summary by Class & Accounts'!S132","v":0},{"$f":"'O4 Summary by Class & Accounts'!T132","v":0},{"$f":"'O4 Summary by Class & Accounts'!U132","v":0},{"$f":"'O4 Summary by Class & Accounts'!V132","v":0},{"$f":"'O4 Summary by Class & Accounts'!W132","v":0},{"$f":"'O4 Summary by Class & Accounts'!X132","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D53:W53)","v":2062260.9999999995},{"$f":"'O4 Summary by Class & Accounts'!E149","v":1059717.505777105},{"$f":"'O4 Summary by Class & Accounts'!F149","v":294644.89375171723},{"$f":"'O4 Summary by Class & Accounts'!G149","v":622736.98753576016},{"$f":"'O4 Summary by Class & Accounts'!H149","v":0},{"$f":"'O4 Summary by Class & Accounts'!I149","v":0},{"$f":"'O4 Summary by Class & Accounts'!J149","v":51188.377391236456},{"$f":"'O4 Summary by Class & Accounts'!K149","v":26552.194189451719},{"$f":"'O4 Summary by Class & Accounts'!L149","v":0},{"$f":"'O4 Summary by Class & Accounts'!M149","v":7314.0965982561938},{"$f":"'O4 Summary by Class & Accounts'!N149","v":106.94475647320337},{"$f":"'O4 Summary by Class & Accounts'!O149","v":0},{"$f":"'O4 Summary by Class & Accounts'!P149","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q149","v":0},{"$f":"'O4 Summary by Class & Accounts'!R149","v":0},{"$f":"'O4 Summary by Class & Accounts'!S149","v":0},{"$f":"'O4 Summary by Class & Accounts'!T149","v":0},{"$f":"'O4 Summary by Class & Accounts'!U149","v":0},{"$f":"'O4 Summary by Class & Accounts'!V149","v":0},{"$f":"'O4 Summary by Class & Accounts'!W149","v":0},{"$f":"'O4 Summary by Class & Accounts'!X149","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D54:W54)","v":576134.99999999988},{"$f":"'O4 Summary by Class & Accounts'!E153","v":296053.86766800727},{"$f":"'O4 Summary by Class & Accounts'!F153","v":82315.107477494661},{"$f":"'O4 Summary by Class & Accounts'!G153","v":173974.37778919117},{"$f":"'O4 Summary by Class & Accounts'!H153","v":0},{"$f":"'O4 Summary by Class & Accounts'!I153","v":0},{"$f":"'O4 Summary by Class & Accounts'!J153","v":14300.525398240097},{"$f":"'O4 Summary by Class & Accounts'!K153","v":7417.9012255673579},{"$f":"'O4 Summary by Class & Accounts'!L153","v":0},{"$f":"'O4 Summary by Class & Accounts'!M153","v":2043.3432255356292},{"$f":"'O4 Summary by Class & Accounts'!N153","v":29.877215963783936},{"$f":"'O4 Summary by Class & Accounts'!O153","v":0},{"$f":"'O4 Summary by Class & Accounts'!P153","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q153","v":0},{"$f":"'O4 Summary by Class & Accounts'!R153","v":0},{"$f":"'O4 Summary by Class & Accounts'!S153","v":0},{"$f":"'O4 Summary by Class & Accounts'!T153","v":0},{"$f":"'O4 Summary by Class & Accounts'!U153","v":0},{"$f":"'O4 Summary by Class & Accounts'!V153","v":0},{"$f":"'O4 Summary by Class & Accounts'!W153","v":0},{"$f":"'O4 Summary by Class & Accounts'!X153","v":0}]
[null,"Total ",{"$f":"SUM(D55:W55)","v":4125312},{"$f":"SUM(D51:D54)","v":2119840.9625126794},{"$f":"SUM(E51:E54)","v":589402.6585057294},1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1850 - Line Transformers - Gross Assets",{"$f":"SUM(D57:W57)","v":59535619.354099967},{"$f":"D44","v":30256992.396386079},{"$f":"E44","v":9307440.5334807038},18726466.384758186,0,0,0,979394.99368550442,0,265325.04578949721,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D59:W59)","v":298589149.93199992},{"$f":"'O6 Source Data for E2'!D88+'O6 Source Data for E2'!Y88","v":154413258.87712556},{"$f":"'O6 Source Data for E2'!E88+'O6 Source Data for E2'!Z88","v":42477855.096166432},{"$f":"'O6 Source Data for E2'!F88+'O6 Source Data for E2'!AA88","v":89387086.661381587},{"$f":"'O6 Source Data for E2'!G88+'O6 Source Data for E2'!AB88","v":0},{"$f":"'O6 Source Data for E2'!H88+'O6 Source Data for E2'!AC88","v":0},{"$f":"'O6 Source Data for E2'!I88+'O6 Source Data for E2'!AD88","v":7346107.9961917009},{"$f":"'O6 Source Data for E2'!J88+'O6 Source Data for E2'!AE88","v":3879218.3685589996},{"$f":"'O6 Source Data for E2'!K88+'O6 Source Data for E2'!AF88","v":0},{"$f":"'O6 Source Data for E2'!L88+'O6 Source Data for E2'!AG88","v":1069930.6475830432},{"$f":"'O6 Source Data for E2'!M88+'O6 Source Data for E2'!AH88","v":15692.284992588315},{"$f":"'O6 Source Data for E2'!N88+'O6 Source Data for E2'!AI88","v":0},{"$f":"'O6 Source Data for E2'!O88+'O6 Source Data for E2'!AJ88","v":0},{"$f":"'O6 Source Data for E2'!P88+'O6 Source Data for E2'!AK88","v":0},{"$f":"'O6 Source Data for E2'!Q88+'O6 Source Data for E2'!AL88","v":0},{"$f":"'O6 Source Data for E2'!R88+'O6 Source Data for E2'!AM88","v":0},{"$f":"'O6 Source Data for E2'!S88+'O6 Source Data for E2'!AN88","v":0},{"$f":"'O6 Source Data for E2'!T88+'O6 Source Data for E2'!AO88","v":0},{"$f":"'O6 Source Data for E2'!U88+'O6 Source Data for E2'!AP88","v":0},{"$f":"'O6 Source Data for E2'!V88+'O6 Source Data for E2'!AQ88","v":0},{"$f":"'O6 Source Data for E2'!W88+'O6 Source Data for E2'!AR88","v":0}]

{"sheet":"O3.2 Substat Tran Unit Cost ","index":19,"n_rows":81,"n_cols":23,"rows_kept":81,"cut":false,"hidden":false,"merged":[[7,0,8,1],[6,0,6,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O3.2 Substation Transformers Unit Cost Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.2 Substation Transformers Unit Cost Worksheet  -  "}]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1820-2 Distribution Station Equipment",{"$f":"SUM(D12:W12)","v":118663.22607010743},{"$f":"'O7 Amortization'!G320+'O7 Amortization'!G393+'O7 Amortization'!G466+'O7 Amortization'!G539 +'O7 Amortization'!AB320+'O7 Amortization'!AB393+'O7 Amortization'!AB466+'O7 Amortization'!AB539","v":30448.674664598941},{"$f":"'O7 Amortization'!H320+'O7 Amortization'!H393+'O7 Amortization'!H466+'O7 Amortization'!H539 +'O7 Amortization'!AC320+'O7 Amortization'!AC393+'O7 Amortization'!AC466+'O7 Amortization'!AC539","v":21864.12443950216},{"$f":"'O7 Amortization'!I320+'O7 Amortization'!I393+'O7 Amortization'!I466+'O7 Amortization'!I539 +'O7 Amortization'!AD320+'O7 Amortization'!AD393+'O7 Amortization'!AD466+'O7 Amortization'!AD539","v":57475.018991313795},{"$f":"'O7 Amortization'!J320+'O7 Amortization'!J393+'O7 Amortization'!J466+'O7 Amortization'!J539 +'O7 Amortization'!AE320+'O7 Amortization'!AE393+'O7 Amortization'!AE466+'O7 Amortization'!AE539","v":0},{"$f":"'O7 Amortization'!K320+'O7 Amortization'!K393+'O7 Amortization'!K466+'O7 Amortization'!K539 +'O7 Amortization'!AF320+'O7 Amortization'!AF393+'O7 Amortization'!AF466+'O7 Amortization'!AF539","v":0},{"$f":"'O7 Amortization'!L320+'O7 Amortization'!L393+'O7 Amortization'!L466+'O7 Amortization'!L539 +'O7 Amortization'!AG320+'O7 Amortization'!AG393+'O7 Amortization'!AG466+'O7 Amortization'!AG539","v":8304.7740720741022},{"$f":"'O7 Amortization'!M320+'O7 Amortization'!M393+'O7 Amortization'!M466+'O7 Amortization'!M539 +'O7 Amortization'!AH320+'O7 Amortization'!AH393+'O7 Amortization'!AH466+'O7 Amortization'!AH539","v":497.02501201515599},{"$f":"'O7 Amortization'!N320+'O7 Amortization'!N393+'O7 Amortization'!N466+'O7 Amortization'!N539 +'O7 Amortization'!AI320+'O7 Amortization'!AI393+'O7 Amortization'!AI466+'O7 Amortization'!AI539","v":0},{"$f":"'O7 Amortization'!O320+'O7 Amortization'!O393+'O7 Amortization'!O466+'O7 Amortization'!O539 +'O7 Amortization'!AJ320+'O7 Amortization'!AJ393+'O7 Amortization'!AJ466+'O7 Amortization'!AJ539","v":73.608890603273338},{"$f":"'O7 Amortization'!P320+'O7 Amortization'!P393+'O7 Amortization'!P466+'O7 Amortization'!P539 +'O7 Amortization'!AK320+'O7 Amortization'!AK393+'O7 Amortization'!AK466+'O7 Amortization'!AK539","v":0},{"$f":"'O7 Amortization'!Q320+'O7 Amortization'!Q393+'O7 Amortization'!Q466+'O7 Amortization'!Q539 +'O7 Amortization'!AL320+'O7 Amortization'!AL393+'O7 Amortization'!AL466+'O7 Amortization'!AL539","v":0},{"$f":"'O7 Amortization'!R320+'O7 Amortization'!R393+'O7 Amortization'!R466+'O7 Amortization'!R539 +'O7 Amortization'!AM320+'O7 Amortization'!AM393+'O7 Amortization'!AM466+'O7 Amortization'!AM539","v":0},{"$f":"'O7 Amortization'!S320+'O7 Amortization'!S393+'O7 Amortization'!S466+'O7 Amortization'!S539 +'O7 Amortization'!AN320+'O7 Amortization'!AN393+'O7 Amortization'!AN466+'O7 Amortization'!AN539","v":0},{"$f":"'O7 Amortization'!T320+'O7 Amortization'!T393+'O7 Amortization'!T466+'O7 Amortization'!T539 +'O7 Amortization'!AO320+'O7 Amortization'!AO393+'O7 Amortization'!AO466+'O7 Amortization'!AO539","v":0},{"$f":"'O7 Amortization'!U320+'O7 Amortization'!U393+'O7 Amortization'!U466+'O7 Amortization'!U539 +'O7 Amortization'!AP320+'O7 Amortization'!AP393+'O7 Amortization'!AP466+'O7 Amortization'!AP539","v":0},{"$f":"'O7 Amortization'!V320+'O7 Amortization'!V393+'O7 Amortization'!V466+'O7 Amortization'!V539 +'O7 Amortization'!AQ320+'O7 Amortization'!AQ393+'O7 Amortization'!AQ466+'O7 Amortization'!AQ539","v":0},{"$f":"'O7 Amortization'!W320+'O7 Amortization'!W393+'O7 Amortization'!W466+'O7 Amortization'!W539 +'O7 Amortization'!AR320+'O7 Amortization'!AR393+'O7 Amortization'!AR466+'O7 Amortization'!AR539","v":0},{"$f":"'O7 Amortization'!X320+'O7 Amortization'!X393+'O7 Amortization'!X466+'O7 Amortization'!X539 +'O7 Amortization'!AS320+'O7 Amortization'!AS393+'O7 Amortization'!AS466+'O7 Amortization'!AS539","v":0},{"$f":"'O7 Amortization'!Y320+'O7 Amortization'!Y393+'O7 Amortization'!Y466+'O7 Amortization'!Y539 +'O7 Amortization'!AT320+'O7 Amortization'!AT393+'O7 Amortization'!AT466+'O7 Amortization'!AT539","v":0},{"$f":"'O7 Amortization'!Z320+'O7 Amortization'!Z393+'O7 Amortization'!Z466+'O7 Amortization'!Z539 +'O7 Amortization'!AU320+'O7 Amortization'!AU393+'O7 Amortization'!AU466+'O7 Amortization'!AU539","v":0}]
[null,"Depreciation on Acct 1825-2 Storage Battery Equipment",0,{"$f":"'O7 Amortization'!G324+'O7 Amortization'!G397+'O7 Amortization'!G470+'O7 Amortization'!G543 + 'O7 Amortization'!AB324+'O7 Amortization'!AB397+'O7 Amortization'!AB470+'O7 Amortization'!AB543","v":0},{"$f":"'O7 Amortization'!H324+'O7 Amortization'!H397+'O7 Amortization'!H470+'O7 Amortization'!H543 + 'O7 Amortization'!AC324+'O7 Amortization'!AC397+'O7 Amortization'!AC470+'O7 Amortization'!AC543","v":0},{"$f":"'O7 Amortization'!I324+'O7 Amortization'!I397+'O7 Amortization'!I470+'O7 Amortization'!I543 + 'O7 Amortization'!AD324+'O7 Amortization'!AD397+'O7 Amortization'!AD470+'O7 Amortization'!AD543","v":0},{"$f":"'O7 Amortization'!J324+'O7 Amortization'!J397+'O7 Amortization'!J470+'O7 Amortization'!J543 + 'O7 Amortization'!AE324+'O7 Amortization'!AE397+'O7 Amortization'!AE470+'O7 Amortization'!AE543","v":0},{"$f":"'O7 Amortization'!K324+'O7 Amortization'!K397+'O7 Amortization'!K470+'O7 Amortization'!K543 + 'O7 Amortization'!AF324+'O7 Amortization'!AF397+'O7 Amortization'!AF470+'O7 Amortization'!AF543","v":0},{"$f":"'O7 Amortization'!L324+'O7 Amortization'!L397+'O7 Amortization'!L470+'O7 Amortization'!L543 + 'O7 Amortization'!AG324+'O7 Amortization'!AG397+'O7 Amortization'!AG470+'O7 Amortization'!AG543","v":0},{"$f":"'O7 Amortization'!M324+'O7 Amortization'!M397+'O7 Amortization'!M470+'O7 Amortization'!M543 + 'O7 Amortization'!AH324+'O7 Amortization'!AH397+'O7 Amortization'!AH470+'O7 Amortization'!AH543","v":0},{"$f":"'O7 Amortization'!N324+'O7 Amortization'!N397+'O7 Amortization'!N470+'O7 Amortization'!N543 + 'O7 Amortization'!AI324+'O7 Amortization'!AI397+'O7 Amortization'!AI470+'O7 Amortization'!AI543","v":0},{"$f":"'O7 Amortization'!O324+'O7 Amortization'!O397+'O7 Amortization'!O470+'O7 Amortization'!O543 + 'O7 Amortization'!AJ324+'O7 Amortization'!AJ397+'O7 Amortization'!AJ470+'O7 Amortization'!AJ543","v":0},{"$f":"'O7 Amortization'!P324+'O7 Amortization'!P397+'O7 Amortization'!P470+'O7 Amortization'!P543 + 'O7 Amortization'!AK324+'O7 Amortization'!AK397+'O7 Amortization'!AK470+'O7 Amortization'!AK543","v":0},{"$f":"'O7 Amortization'!Q324+'O7 Amortization'!Q397+'O7 Amortization'!Q470+'O7 Amortization'!Q543 + 'O7 Amortization'!AL324+'O7 Amortization'!AL397+'O7 Amortization'!AL470+'O7 Amortization'!AL543","v":0},{"$f":"'O7 Amortization'!R324+'O7 Amortization'!R397+'O7 Amortization'!R470+'O7 Amortization'!R543 + 'O7 Amortization'!AM324+'O7 Amortization'!AM397+'O7 Amortization'!AM470+'O7 Amortization'!AM543","v":0},{"$f":"'O7 Amortization'!S324+'O7 Amortization'!S397+'O7 Amortization'!S470+'O7 Amortization'!S543 + 'O7 Amortization'!AN324+'O7 Amortization'!AN397+'O7 Amortization'!AN470+'O7 Amortization'!AN543","v":0},{"$f":"'O7 Amortization'!T324+'O7 Amortization'!T397+'O7 Amortization'!T470+'O7 Amortization'!T543 + 'O7 Amortization'!AO324+'O7 Amortization'!AO397+'O7 Amortization'!AO470+'O7 Amortization'!AO543","v":0},{"$f":"'O7 Amortization'!U324+'O7 Amortization'!U397+'O7 Amortization'!U470+'O7 Amortization'!U543 + 'O7 Amortization'!AP324+'O7 Amortization'!AP397+'O7 Amortization'!AP470+'O7 Amortization'!AP543","v":0},{"$f":"'O7 Amortization'!V324+'O7 Amortization'!V397+'O7 Amortization'!V470+'O7 Amortization'!V543 + 'O7 Amortization'!AQ324+'O7 Amortization'!AQ397+'O7 Amortization'!AQ470+'O7 Amortization'!AQ543","v":0},{"$f":"'O7 Amortization'!W324+'O7 Amortization'!W397+'O7 Amortization'!W470+'O7 Amortization'!W543 + 'O7 Amortization'!AR324+'O7 Amortization'!AR397+'O7 Amortization'!AR470+'O7 Amortization'!AR543","v":0},{"$f":"'O7 Amortization'!X324+'O7 Amortization'!X397+'O7 Amortization'!X470+'O7 Amortization'!X543 + 'O7 Amortization'!AS324+'O7 Amortization'!AS397+'O7 Amortization'!AS470+'O7 Amortization'!AS543","v":0},{"$f":"'O7 Amortization'!Y324+'O7 Amortization'!Y397+'O7 Amortization'!Y470+'O7 Amortization'!Y543 + 'O7 Amortization'!AT324+'O7 Amortization'!AT397+'O7 Amortization'!AT470+'O7 Amortization'!AT543","v":0},{"$f":"'O7 Amortization'!Z324+'O7 Amortization'!Z397+'O7 Amortization'!Z470+'O7 Amortization'!Z543 + 'O7 Amortization'!AU324+'O7 Amortization'!AU397+'O7 Amortization'!AU470+'O7 Amortization'!AU543","v":0}]
[null,"Depreciation on Acct 1805-2 Land Station <50 kV",0,{"$f":"'O7 Amortization'!G307+'O7 Amortization'!G380+'O7 Amortization'!G453+'O7 Amortization'!G526+'O7 Amortization'!AB307+'O7 Amortization'!AB380+'O7 Amortization'!AB453+'O7 Amortization'!AB526","v":0},{"$f":"'O7 Amortization'!H307+'O7 Amortization'!H380+'O7 Amortization'!H453+'O7 Amortization'!H526+'O7 Amortization'!AC307+'O7 Amortization'!AC380+'O7 Amortization'!AC453+'O7 Amortization'!AC526","v":0},{"$f":"'O7 Amortization'!I307+'O7 Amortization'!I380+'O7 Amortization'!I453+'O7 Amortization'!I526+'O7 Amortization'!AD307+'O7 Amortization'!AD380+'O7 Amortization'!AD453+'O7 Amortization'!AD526","v":0},{"$f":"'O7 Amortization'!J307+'O7 Amortization'!J380+'O7 Amortization'!J453+'O7 Amortization'!J526+'O7 Amortization'!AE307+'O7 Amortization'!AE380+'O7 Amortization'!AE453+'O7 Amortization'!AE526","v":0},{"$f":"'O7 Amortization'!K307+'O7 Amortization'!K380+'O7 Amortization'!K453+'O7 Amortization'!K526+'O7 Amortization'!AF307+'O7 Amortization'!AF380+'O7 Amortization'!AF453+'O7 Amortization'!AF526","v":0},{"$f":"'O7 Amortization'!L307+'O7 Amortization'!L380+'O7 Amortization'!L453+'O7 Amortization'!L526+'O7 Amortization'!AG307+'O7 Amortization'!AG380+'O7 Amortization'!AG453+'O7 Amortization'!AG526","v":0},{"$f":"'O7 Amortization'!M307+'O7 Amortization'!M380+'O7 Amortization'!M453+'O7 Amortization'!M526+'O7 Amortization'!AH307+'O7 Amortization'!AH380+'O7 Amortization'!AH453+'O7 Amortization'!AH526","v":0},{"$f":"'O7 Amortization'!N307+'O7 Amortization'!N380+'O7 Amortization'!N453+'O7 Amortization'!N526+'O7 Amortization'!AI307+'O7 Amortization'!AI380+'O7 Amortization'!AI453+'O7 Amortization'!AI526","v":0},{"$f":"'O7 Amortization'!O307+'O7 Amortization'!O380+'O7 Amortization'!O453+'O7 Amortization'!O526+'O7 Amortization'!AJ307+'O7 Amortization'!AJ380+'O7 Amortization'!AJ453+'O7 Amortization'!AJ526","v":0},{"$f":"'O7 Amortization'!P307+'O7 Amortization'!P380+'O7 Amortization'!P453+'O7 Amortization'!P526+'O7 Amortization'!AK307+'O7 Amortization'!AK380+'O7 Amortization'!AK453+'O7 Amortization'!AK526","v":0},{"$f":"'O7 Amortization'!Q307+'O7 Amortization'!Q380+'O7 Amortization'!Q453+'O7 Amortization'!Q526+'O7 Amortization'!AL307+'O7 Amortization'!AL380+'O7 Amortization'!AL453+'O7 Amortization'!AL526","v":0},{"$f":"'O7 Amortization'!R307+'O7 Amortization'!R380+'O7 Amortization'!R453+'O7 Amortization'!R526+'O7 Amortization'!AM307+'O7 Amortization'!AM380+'O7 Amortization'!AM453+'O7 Amortization'!AM526","v":0},{"$f":"'O7 Amortization'!S307+'O7 Amortization'!S380+'O7 Amortization'!S453+'O7 Amortization'!S526+'O7 Amortization'!AN307+'O7 Amortization'!AN380+'O7 Amortization'!AN453+'O7 Amortization'!AN526","v":0},{"$f":"'O7 Amortization'!T307+'O7 Amortization'!T380+'O7 Amortization'!T453+'O7 Amortization'!T526+'O7 Amortization'!AO307+'O7 Amortization'!AO380+'O7 Amortization'!AO453+'O7 Amortization'!AO526","v":0},{"$f":"'O7 Amortization'!U307+'O7 Amortization'!U380+'O7 Amortization'!U453+'O7 Amortization'!U526+'O7 Amortization'!AP307+'O7 Amortization'!AP380+'O7 Amortization'!AP453+'O7 Amortization'!AP526","v":0},{"$f":"'O7 Amortization'!V307+'O7 Amortization'!V380+'O7 Amortization'!V453+'O7 Amortization'!V526+'O7 Amortization'!AQ307+'O7 Amortization'!AQ380+'O7 Amortization'!AQ453+'O7 Amortization'!AQ526","v":0},{"$f":"'O7 Amortization'!W307+'O7 Amortization'!W380+'O7 Amortization'!W453+'O7 Amortization'!W526+'O7 Amortization'!AR307+'O7 Amortization'!AR380+'O7 Amortization'!AR453+'O7 Amortization'!AR526","v":0},{"$f":"'O7 Amortization'!X307+'O7 Amortization'!X380+'O7 Amortization'!X453+'O7 Amortization'!X526+'O7 Amortization'!AS307+'O7 Amortization'!AS380+'O7 Amortization'!AS453+'O7 Amortization'!AS526","v":0},{"$f":"'O7 Amortization'!Y307+'O7 Amortization'!Y380+'O7 Amortization'!Y453+'O7 Amortization'!Y526+'O7 Amortization'!AT307+'O7 Amortization'!AT380+'O7 Amortization'!AT453+'O7 Amortization'!AT526","v":0},{"$f":"'O7 Amortization'!Z307+'O7 Amortization'!Z380+'O7 Amortization'!Z453+'O7 Amortization'!Z526+'O7 Amortization'!AU307+'O7 Amortization'!AU380+'O7 Amortization'!AU453+'O7 Amortization'!AU526","v":0}]
[null,"Depreciation on Acct 1806-2 Land Rights Station <50 kV",-5625.2038957587338,{"$f":"'O7 Amortization'!G310+'O7 Amortization'!G383+'O7 Amortization'!G456+'O7 Amortization'!G529+'O7 Amortization'!AB310+'O7 Amortization'!AB383+'O7 Amortization'!AB456+'O7 Amortization'!AB529","v":-1591.4921814035949},{"$f":"'O7 Amortization'!H310+'O7 Amortization'!H383+'O7 Amortization'!H456+'O7 Amortization'!H529+'O7 Amortization'!AC310+'O7 Amortization'!AC383+'O7 Amortization'!AC456+'O7 Amortization'!AC529","v":-1003.6393066534065},{"$f":"'O7 Amortization'!I310+'O7 Amortization'!I383+'O7 Amortization'!I456+'O7 Amortization'!I529+'O7 Amortization'!AD310+'O7 Amortization'!AD383+'O7 Amortization'!AD456+'O7 Amortization'!AD529","v":-2663.0935596038685},{"$f":"'O7 Amortization'!J310+'O7 Amortization'!J383+'O7 Amortization'!J456+'O7 Amortization'!J529+'O7 Amortization'!AE310+'O7 Amortization'!AE383+'O7 Amortization'!AE456+'O7 Amortization'!AE529","v":0},{"$f":"'O7 Amortization'!K310+'O7 Amortization'!K383+'O7 Amortization'!K456+'O7 Amortization'!K529+'O7 Amortization'!AF310+'O7 Amortization'!AF383+'O7 Amortization'!AF456+'O7 Amortization'!AF529","v":0},{"$f":"'O7 Amortization'!L310+'O7 Amortization'!L383+'O7 Amortization'!L456+'O7 Amortization'!L529+'O7 Amortization'!AG310+'O7 Amortization'!AG383+'O7 Amortization'!AG456+'O7 Amortization'!AG529","v":-337.51530669936244},{"$f":"'O7 Amortization'!M310+'O7 Amortization'!M383+'O7 Amortization'!M456+'O7 Amortization'!M529+'O7 Amortization'!AH310+'O7 Amortization'!AH383+'O7 Amortization'!AH456+'O7 Amortization'!AH529","v":-20.460487057903311},{"$f":"'O7 Amortization'!N310+'O7 Amortization'!N383+'O7 Amortization'!N456+'O7 Amortization'!N529+'O7 Amortization'!AI310+'O7 Amortization'!AI383+'O7 Amortization'!AI456+'O7 Amortization'!AI529","v":0},{"$f":"'O7 Amortization'!O310+'O7 Amortization'!O383+'O7 Amortization'!O456+'O7 Amortization'!O529+'O7 Amortization'!AJ310+'O7 Amortization'!AJ383+'O7 Amortization'!AJ456+'O7 Amortization'!AJ529","v":-9.0030543405982328},{"$f":"'O7 Amortization'!P310+'O7 Amortization'!P383+'O7 Amortization'!P456+'O7 Amortization'!P529+'O7 Amortization'!AK310+'O7 Amortization'!AK383+'O7 Amortization'!AK456+'O7 Amortization'!AK529","v":0},{"$f":"'O7 Amortization'!Q310+'O7 Amortization'!Q383+'O7 Amortization'!Q456+'O7 Amortization'!Q529+'O7 Amortization'!AL310+'O7 Amortization'!AL383+'O7 Amortization'!AL456+'O7 Amortization'!AL529","v":0},{"$f":"'O7 Amortization'!R310+'O7 Amortization'!R383+'O7 Amortization'!R456+'O7 Amortization'!R529+'O7 Amortization'!AM310+'O7 Amortization'!AM383+'O7 Amortization'!AM456+'O7 Amortization'!AM529","v":0},{"$f":"'O7 Amortization'!S310+'O7 Amortization'!S383+'O7 Amortization'!S456+'O7 Amortization'!S529+'O7 Amortization'!AN310+'O7 Amortization'!AN383+'O7 Amortization'!AN456+'O7 Amortization'!AN529","v":0},{"$f":"'O7 Amortization'!T310+'O7 Amortization'!T383+'O7 Amortization'!T456+'O7 Amortization'!T529+'O7 Amortization'!AO310+'O7 Amortization'!AO383+'O7 Amortization'!AO456+'O7 Amortization'!AO529","v":0},{"$f":"'O7 Amortization'!U310+'O7 Amortization'!U383+'O7 Amortization'!U456+'O7 Amortization'!U529+'O7 Amortization'!AP310+'O7 Amortization'!AP383+'O7 Amortization'!AP456+'O7 Amortization'!AP529","v":0},{"$f":"'O7 Amortization'!V310+'O7 Amortization'!V383+'O7 Amortization'!V456+'O7 Amortization'!V529+'O7 Amortization'!AQ310+'O7 Amortization'!AQ383+'O7 Amortization'!AQ456+'O7 Amortization'!AQ529","v":0},{"$f":"'O7 Amortization'!W310+'O7 Amortization'!W383+'O7 Amortization'!W456+'O7 Amortization'!W529+'O7 Amortization'!AR310+'O7 Amortization'!AR383+'O7 Amortization'!AR456+'O7 Amortization'!AR529","v":0},{"$f":"'O7 Amortization'!X310+'O7 Amortization'!X383+'O7 Amortization'!X456+'O7 Amortization'!X529+'O7 Amortization'!AS310+'O7 Amortization'!AS383+'O7 Amortization'!AS456+'O7 Amortization'!AS529","v":0},{"$f":"'O7 Amortization'!Y310+'O7 Amortization'!Y383+'O7 Amortization'!Y456+'O7 Amortization'!Y529+'O7 Amortization'!AT310+'O7 Amortization'!AT383+'O7 Amortization'!AT456+'O7 Amortization'!AT529","v":0},{"$f":"'O7 Amortization'!Z310+'O7 Amortization'!Z383+'O7 Amortization'!Z456+'O7 Amortization'!Z529+'O7 Amortization'!AU310+'O7 Amortization'!AU383+'O7 Amortization'!AU456+'O7 Amortization'!AU529","v":0}]
[null,"Depreciation on Acct 1808-2 Buildings and Fixtures < 50 KV",736218.77761849726,{"$f":"'O7 Amortization'!G313+'O7 Amortization'!G386+'O7 Amortization'!G459+'O7 Amortization'!G532+'O7 Amortization'!AB313+'O7 Amortization'!AB386+'O7 Amortization'!AB459+'O7 Amortization'!AB532","v":208292.25928428536},{"$f":"'O7 Amortization'!H313+'O7 Amortization'!H386+'O7 Amortization'!H459+'O7 Amortization'!H532+'O7 Amortization'!AC313+'O7 Amortization'!AC386+'O7 Amortization'!AC459+'O7 Amortization'!AC532","v":131354.90147679058},{"$f":"'O7 Amortization'!I313+'O7 Amortization'!I386+'O7 Amortization'!I459+'O7 Amortization'!I532+'O7 Amortization'!AD313+'O7 Amortization'!AD386+'O7 Amortization'!AD459+'O7 Amortization'!AD532","v":348541.9411398602},{"$f":"'O7 Amortization'!J313+'O7 Amortization'!J386+'O7 Amortization'!J459+'O7 Amortization'!J532+'O7 Amortization'!AE313+'O7 Amortization'!AE386+'O7 Amortization'!AE459+'O7 Amortization'!AE532","v":0},{"$f":"'O7 Amortization'!K313+'O7 Amortization'!K386+'O7 Amortization'!K459+'O7 Amortization'!K532+'O7 Amortization'!AF313+'O7 Amortization'!AF386+'O7 Amortization'!AF459+'O7 Amortization'!AF532","v":0},{"$f":"'O7 Amortization'!L313+'O7 Amortization'!L386+'O7 Amortization'!L459+'O7 Amortization'!L532+'O7 Amortization'!AG313+'O7 Amortization'!AG386+'O7 Amortization'!AG459+'O7 Amortization'!AG532","v":44173.52884098806},{"$f":"'O7 Amortization'!M313+'O7 Amortization'!M386+'O7 Amortization'!M459+'O7 Amortization'!M532+'O7 Amortization'!AH313+'O7 Amortization'!AH386+'O7 Amortization'!AH459+'O7 Amortization'!AH532","v":2677.8397815243798},{"$f":"'O7 Amortization'!N313+'O7 Amortization'!N386+'O7 Amortization'!N459+'O7 Amortization'!N532+'O7 Amortization'!AI313+'O7 Amortization'!AI386+'O7 Amortization'!AI459+'O7 Amortization'!AI532","v":0},{"$f":"'O7 Amortization'!O313+'O7 Amortization'!O386+'O7 Amortization'!O459+'O7 Amortization'!O532+'O7 Amortization'!AJ313+'O7 Amortization'!AJ386+'O7 Amortization'!AJ459+'O7 Amortization'!AJ532","v":1178.3070950487058},{"$f":"'O7 Amortization'!P313+'O7 Amortization'!P386+'O7 Amortization'!P459+'O7 Amortization'!P532+'O7 Amortization'!AK313+'O7 Amortization'!AK386+'O7 Amortization'!AK459+'O7 Amortization'!AK532","v":0},{"$f":"'O7 Amortization'!Q313+'O7 Amortization'!Q386+'O7 Amortization'!Q459+'O7 Amortization'!Q532+'O7 Amortization'!AL313+'O7 Amortization'!AL386+'O7 Amortization'!AL459+'O7 Amortization'!AL532","v":0},{"$f":"'O7 Amortization'!R313+'O7 Amortization'!R386+'O7 Amortization'!R459+'O7 Amortization'!R532+'O7 Amortization'!AM313+'O7 Amortization'!AM386+'O7 Amortization'!AM459+'O7 Amortization'!AM532","v":0},{"$f":"'O7 Amortization'!S313+'O7 Amortization'!S386+'O7 Amortization'!S459+'O7 Amortization'!S532+'O7 Amortization'!AN313+'O7 Amortization'!AN386+'O7 Amortization'!AN459+'O7 Amortization'!AN532","v":0},{"$f":"'O7 Amortization'!T313+'O7 Amortization'!T386+'O7 Amortization'!T459+'O7 Amortization'!T532+'O7 Amortization'!AO313+'O7 Amortization'!AO386+'O7 Amortization'!AO459+'O7 Amortization'!AO532","v":0},{"$f":"'O7 Amortization'!U313+'O7 Amortization'!U386+'O7 Amortization'!U459+'O7 Amortization'!U532+'O7 Amortization'!AP313+'O7 Amortization'!AP386+'O7 Amortization'!AP459+'O7 Amortization'!AP532","v":0},{"$f":"'O7 Amortization'!V313+'O7 Amortization'!V386+'O7 Amortization'!V459+'O7 Amortization'!V532+'O7 Amortization'!AQ313+'O7 Amortization'!AQ386+'O7 Amortization'!AQ459+'O7 Amortization'!AQ532","v":0},{"$f":"'O7 Amortization'!W313+'O7 Amortization'!W386+'O7 Amortization'!W459+'O7 Amortization'!W532+'O7 Amortization'!AR313+'O7 Amortization'!AR386+'O7 Amortization'!AR459+'O7 Amortization'!AR532","v":0},{"$f":"'O7 Amortization'!X313+'O7 Amortization'!X386+'O7 Amortization'!X459+'O7 Amortization'!X532+'O7 Amortization'!AS313+'O7 Amortization'!AS386+'O7 Amortization'!AS459+'O7 Amortization'!AS532","v":0},{"$f":"'O7 Amortization'!Y313+'O7 Amortization'!Y386+'O7 Amortization'!Y459+'O7 Amortization'!Y532+'O7 Amortization'!AT313+'O7 Amortization'!AT386+'O7 Amortization'!AT459+'O7 Amortization'!AT532","v":0},{"$f":"'O7 Amortization'!Z313+'O7 Amortization'!Z386+'O7 Amortization'!Z459+'O7 Amortization'!Z532+'O7 Amortization'!AU313+'O7 Amortization'!AU386+'O7 Amortization'!AU459+'O7 Amortization'!AU532","v":0}]
[null,"Depreciation on Acct 1810-2 Leasehold Improvements <50 kV",0,{"$f":"'O7 Amortization'!G316+'O7 Amortization'!G389+'O7 Amortization'!G462+'O7 Amortization'!G535+'O7 Amortization'!AB316+'O7 Amortization'!AB389+'O7 Amortization'!AB462+'O7 Amortization'!AB535","v":0},{"$f":"'O7 Amortization'!H316+'O7 Amortization'!H389+'O7 Amortization'!H462+'O7 Amortization'!H535+'O7 Amortization'!AC316+'O7 Amortization'!AC389+'O7 Amortization'!AC462+'O7 Amortization'!AC535","v":0},{"$f":"'O7 Amortization'!I316+'O7 Amortization'!I389+'O7 Amortization'!I462+'O7 Amortization'!I535+'O7 Amortization'!AD316+'O7 Amortization'!AD389+'O7 Amortization'!AD462+'O7 Amortization'!AD535","v":0},{"$f":"'O7 Amortization'!J316+'O7 Amortization'!J389+'O7 Amortization'!J462+'O7 Amortization'!J535+'O7 Amortization'!AE316+'O7 Amortization'!AE389+'O7 Amortization'!AE462+'O7 Amortization'!AE535","v":0},{"$f":"'O7 Amortization'!K316+'O7 Amortization'!K389+'O7 Amortization'!K462+'O7 Amortization'!K535+'O7 Amortization'!AF316+'O7 Amortization'!AF389+'O7 Amortization'!AF462+'O7 Amortization'!AF535","v":0},{"$f":"'O7 Amortization'!L316+'O7 Amortization'!L389+'O7 Amortization'!L462+'O7 Amortization'!L535+'O7 Amortization'!AG316+'O7 Amortization'!AG389+'O7 Amortization'!AG462+'O7 Amortization'!AG535","v":0},{"$f":"'O7 Amortization'!M316+'O7 Amortization'!M389+'O7 Amortization'!M462+'O7 Amortization'!M535+'O7 Amortization'!AH316+'O7 Amortization'!AH389+'O7 Amortization'!AH462+'O7 Amortization'!AH535","v":0},{"$f":"'O7 Amortization'!N316+'O7 Amortization'!N389+'O7 Amortization'!N462+'O7 Amortization'!N535+'O7 Amortization'!AI316+'O7 Amortization'!AI389+'O7 Amortization'!AI462+'O7 Amortization'!AI535","v":0},{"$f":"'O7 Amortization'!O316+'O7 Amortization'!O389+'O7 Amortization'!O462+'O7 Amortization'!O535+'O7 Amortization'!AJ316+'O7 Amortization'!AJ389+'O7 Amortization'!AJ462+'O7 Amortization'!AJ535","v":0},{"$f":"'O7 Amortization'!P316+'O7 Amortization'!P389+'O7 Amortization'!P462+'O7 Amortization'!P535+'O7 Amortization'!AK316+'O7 Amortization'!AK389+'O7 Amortization'!AK462+'O7 Amortization'!AK535","v":0},{"$f":"'O7 Amortization'!Q316+'O7 Amortization'!Q389+'O7 Amortization'!Q462+'O7 Amortization'!Q535+'O7 Amortization'!AL316+'O7 Amortization'!AL389+'O7 Amortization'!AL462+'O7 Amortization'!AL535","v":0},{"$f":"'O7 Amortization'!R316+'O7 Amortization'!R389+'O7 Amortization'!R462+'O7 Amortization'!R535+'O7 Amortization'!AM316+'O7 Amortization'!AM389+'O7 Amortization'!AM462+'O7 Amortization'!AM535","v":0},{"$f":"'O7 Amortization'!S316+'O7 Amortization'!S389+'O7 Amortization'!S462+'O7 Amortization'!S535+'O7 Amortization'!AN316+'O7 Amortization'!AN389+'O7 Amortization'!AN462+'O7 Amortization'!AN535","v":0},{"$f":"'O7 Amortization'!T316+'O7 Amortization'!T389+'O7 Amortization'!T462+'O7 Amortization'!T535+'O7 Amortization'!AO316+'O7 Amortization'!AO389+'O7 Amortization'!AO462+'O7 Amortization'!AO535","v":0},{"$f":"'O7 Amortization'!U316+'O7 Amortization'!U389+'O7 Amortization'!U462+'O7 Amortization'!U535+'O7 Amortization'!AP316+'O7 Amortization'!AP389+'O7 Amortization'!AP462+'O7 Amortization'!AP535","v":0},{"$f":"'O7 Amortization'!V316+'O7 Amortization'!V389+'O7 Amortization'!V462+'O7 Amortization'!V535+'O7 Amortization'!AQ316+'O7 Amortization'!AQ389+'O7 Amortization'!AQ462+'O7 Amortization'!AQ535","v":0},{"$f":"'O7 Amortization'!W316+'O7 Amortization'!W389+'O7 Amortization'!W462+'O7 Amortization'!W535+'O7 Amortization'!AR316+'O7 Amortization'!AR389+'O7 Amortization'!AR462+'O7 Amortization'!AR535","v":0},{"$f":"'O7 Amortization'!X316+'O7 Amortization'!X389+'O7 Amortization'!X462+'O7 Amortization'!X535+'O7 Amortization'!AS316+'O7 Amortization'!AS389+'O7 Amortization'!AS462+'O7 Amortization'!AS535","v":0},{"$f":"'O7 Amortization'!Y316+'O7 Amortization'!Y389+'O7 Amortization'!Y462+'O7 Amortization'!Y535+'O7 Amortization'!AT316+'O7 Amortization'!AT389+'O7 Amortization'!AT462+'O7 Amortization'!AT535","v":0},{"$f":"'O7 Amortization'!Z316+'O7 Amortization'!Z389+'O7 Amortization'!Z462+'O7 Amortization'!Z535+'O7 Amortization'!AU316+'O7 Amortization'!AU389+'O7 Amortization'!AU462+'O7 Amortization'!AU535","v":0}]
[null,"Depreciation on General Plant Assigned to Substation Transformers",151758.4469503935,{"$f":"IF(ISERROR(D41*(D65/D43)),0,D41*(D65/D43))","v":45410.405850388022},26742.056424646744,70461.44615848588,0,0,8307.9610869221542,562.43083744813771,0,274.14659250258057,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acct 5012 - Station Buildings and Fixtures Expense",249300,{"$f":"'O4 Summary by Class & Accounts'!E133","v":70532.376812698785},{"$f":"'O4 Summary by Class & Accounts'!F133","v":44479.681765374655},{"$f":"'O4 Summary by Class & Accounts'!G133","v":118024.02841074183},{"$f":"'O4 Summary by Class & Accounts'!H133","v":0},{"$f":"'O4 Summary by Class & Accounts'!I133","v":0},{"$f":"'O4 Summary by Class & Accounts'!J133","v":14958.136188377544},{"$f":"'O4 Summary by Class & Accounts'!K133","v":906.77591747050678},{"$f":"'O4 Summary by Class & Accounts'!L133","v":0},{"$f":"'O4 Summary by Class & Accounts'!M133","v":399.00090533667742},{"$f":"'O4 Summary by Class & Accounts'!N133","v":0},{"$f":"'O4 Summary by Class & Accounts'!O133","v":0},{"$f":"'O4 Summary by Class & Accounts'!P133","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q133","v":0},{"$f":"'O4 Summary by Class & Accounts'!R133","v":0},{"$f":"'O4 Summary by Class & Accounts'!S133","v":0},{"$f":"'O4 Summary by Class & Accounts'!T133","v":0},{"$f":"'O4 Summary by Class & Accounts'!U133","v":0},{"$f":"'O4 Summary by Class & Accounts'!V133","v":0},{"$f":"'O4 Summary by Class & Accounts'!W133","v":0},{"$f":"'O4 Summary by Class & Accounts'!X133","v":0}]
[null,"Acct 5016 - Distributon Station Equipment - Labour",182289.00000000003,{"$f":"'O4 Summary by Class & Accounts'!E136","v":46774.882495237485},{"$f":"'O4 Summary by Class & Accounts'!F136","v":33587.401185247429},{"$f":"'O4 Summary by Class & Accounts'!G136","v":88292.422883544787},{"$f":"'O4 Summary by Class & Accounts'!H136","v":0},{"$f":"'O4 Summary by Class & Accounts'!I136","v":0},{"$f":"'O4 Summary by Class & Accounts'!J136","v":12757.692597451438},{"$f":"'O4 Summary by Class & Accounts'!K136","v":763.52375892512885},{"$f":"'O4 Summary by Class & Accounts'!L136","v":0},{"$f":"'O4 Summary by Class & Accounts'!M136","v":113.077079593745},{"$f":"'O4 Summary by Class & Accounts'!N136","v":0},{"$f":"'O4 Summary by Class & Accounts'!O136","v":0},{"$f":"'O4 Summary by Class & Accounts'!P136","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q136","v":0},{"$f":"'O4 Summary by Class & Accounts'!R136","v":0},{"$f":"'O4 Summary by Class & Accounts'!S136","v":0},{"$f":"'O4 Summary by Class & Accounts'!T136","v":0},{"$f":"'O4 Summary by Class & Accounts'!U136","v":0},{"$f":"'O4 Summary by Class & Accounts'!V136","v":0},{"$f":"'O4 Summary by Class & Accounts'!W136","v":0},{"$f":"'O4 Summary by Class & Accounts'!X136","v":0}]
[null,"Acct 5017 - Distributon Station Equipment - Other",73316.999999999985,{"$f":"'O4 Summary by Class & Accounts'!E137","v":18812.951192355689},{"$f":"'O4 Summary by Class & Accounts'!F137","v":13508.919861861032},{"$f":"'O4 Summary by Class & Accounts'!G137","v":35511.388885521628},{"$f":"'O4 Summary by Class & Accounts'!H137","v":0},{"$f":"'O4 Summary by Class & Accounts'!I137","v":0},{"$f":"'O4 Summary by Class & Accounts'!J137","v":5131.1694516254247},{"$f":"'O4 Summary by Class & Accounts'!K137","v":307.09078130393868},{"$f":"'O4 Summary by Class & Accounts'!L137","v":0},{"$f":"'O4 Summary by Class & Accounts'!M137","v":45.479827332283364},{"$f":"'O4 Summary by Class & Accounts'!N137","v":0},{"$f":"'O4 Summary by Class & Accounts'!O137","v":0},{"$f":"'O4 Summary by Class & Accounts'!P137","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q137","v":0},{"$f":"'O4 Summary by Class & Accounts'!R137","v":0},{"$f":"'O4 Summary by Class & Accounts'!S137","v":0},{"$f":"'O4 Summary by Class & Accounts'!T137","v":0},{"$f":"'O4 Summary by Class & Accounts'!U137","v":0},{"$f":"'O4 Summary by Class & Accounts'!V137","v":0},{"$f":"'O4 Summary by Class & Accounts'!W137","v":0},{"$f":"'O4 Summary by Class & Accounts'!X137","v":0}]
[null,"Acct 5114 - Maintenance of Distribution Station Equipment",8538,{"$f":"'O4 Summary by Class & Accounts'!E156","v":2190.8285565466795},{"$f":"'O4 Summary by Class & Accounts'!F156","v":1573.1570819942099},{"$f":"'O4 Summary by Class & Accounts'!G156","v":4135.415228454297},{"$f":"'O4 Summary by Class & Accounts'!H156","v":0},{"$f":"'O4 Summary by Class & Accounts'!I156","v":0},{"$f":"'O4 Summary by Class & Accounts'!J156","v":597.54115386578667},{"$f":"'O4 Summary by Class & Accounts'!K156","v":35.76170725442978},{"$f":"'O4 Summary by Class & Accounts'!L156","v":0},{"$f":"'O4 Summary by Class & Accounts'!M156","v":5.2962718845975063},{"$f":"'O4 Summary by Class & Accounts'!N156","v":0},{"$f":"'O4 Summary by Class & Accounts'!O156","v":0},{"$f":"'O4 Summary by Class & Accounts'!P156","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q156","v":0},{"$f":"'O4 Summary by Class & Accounts'!R156","v":0},{"$f":"'O4 Summary by Class & Accounts'!S156","v":0},{"$f":"'O4 Summary by Class & Accounts'!T156","v":0},{"$f":"'O4 Summary by Class & Accounts'!U156","v":0},{"$f":"'O4 Summary by Class & Accounts'!V156","v":0},{"$f":"'O4 Summary by Class & Accounts'!W156","v":0},{"$f":"'O4 Summary by Class & Accounts'!X156","v":0}]
[null,"Allocation of General Expenses",0,{"$f":"IF(ISERROR(D79/D81*D75),0, D79/D81*D75)","v":0},{"$f":"IF(ISERROR(E79/E81*E75),0, E79/E81*E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to SubstationTransformers",102210.26218560748,{"$f":"IF(ISERROR(SUM(D19:D23)/D47*D45),0,SUM(D20:D22)/D47*D45)","v":24908.511634750816},{"$f":"IF(ISERROR(SUM(E19:E23)/E47*E45),0,SUM(E20:E22)/E47*E45)","v":18703.564767186846},50662.601462121733,0,0,7433.6752291180082,437.21178162236987,0,64.697310807702991,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on SubstationTransformers",94715.915036054634,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D67/(D39+D43)),0,'O4 Summary by Class & Accounts'!E209*D67/(D39+D43))","v":27168.618246042217},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E67/(E39+E43)),0,'O4 Summary by Class & Accounts'!F209*E67/(E39+E43))","v":16816.717438090309},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F67/(F39+F43)),0,'O4 Summary by Class & Accounts'!G209*F67/(F39+F43))","v":44686.314565583772},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G67/(G39+G43)),0,'O4 Summary by Class & Accounts'!H209*G67/(G39+G43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H67/(H39+H43)),0,'O4 Summary by Class & Accounts'!I209*H67/(H39+H43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I67/(I39+I43)),0,'O4 Summary by Class & Accounts'!J209*I67/(I39+I43))","v":5542.112310436657},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J67/(J39+J43)),0,'O4 Summary by Class & Accounts'!K209*J67/(J39+J43))","v":336.73106756261245},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K67/(K39+K43)),0,'O4 Summary by Class & Accounts'!L209*K67/(K39+K43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L67/(L39+L43)),0,'O4 Summary by Class & Accounts'!M209*L67/(L39+L43))","v":165.42140833907013},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M67/(M39+M43)),0,'O4 Summary by Class & Accounts'!N209*M67/(M39+M43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N67/(N39+N43)),0,'O4 Summary by Class & Accounts'!O209*N67/(N39+N43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O67/(O39+O43)),0,'O4 Summary by Class & Accounts'!P209*O67/(O39+O43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P67/(P39+P43)),0,'O4 Summary by Class & Accounts'!Q209*P67/(P39+P43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q67/(Q39+Q43)),0,'O4 Summary by Class & Accounts'!R209*Q67/(Q39+Q43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R67/(R39+R43)),0,'O4 Summary by Class & Accounts'!S209*R67/(R39+R43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S67/(S39+S43)),0,'O4 Summary by Class & Accounts'!T209*S67/(S39+S43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T67/(T39+T43)),0,'O4 Summary by Class & Accounts'!U209*T67/(T39+T43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U67/(U39+U43)),0,'O4 Summary by Class & Accounts'!V209*U67/(U39+U43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V67/(V39+V43)),0,'O4 Summary by Class & Accounts'!W209*V67/(V39+V43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W67/(W39+W43)),0,'O4 Summary by Class & Accounts'!X209*W67/(W39+W43))","v":0}]
[null,"Debt Return on Substation Transformers",628910.72982846096,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D67/(D39+D43)),0,'O4 Summary by Class & Accounts'!E207*D67/(D39+D43))","v":180398.78011044962},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E67/(E39+E43)),0,'O4 Summary by Class & Accounts'!F207*E67/(E39+E43))","v":111662.48072757818},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F67/(F39+F43)),0,'O4 Summary by Class & Accounts'!G207*F67/(F39+F43))","v":296715.73880786024},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G67/(G39+G43)),0,'O4 Summary by Class & Accounts'!H207*G67/(G39+G43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H67/(H39+H43)),0,'O4 Summary by Class & Accounts'!I207*H67/(H39+H43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I67/(I39+I43)),0,'O4 Summary by Class & Accounts'!J207*I67/(I39+I43))","v":36799.453361361971},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J67/(J39+J43)),0,'O4 Summary by Class & Accounts'!K207*J67/(J39+J43))","v":2235.8838150495135},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K67/(K39+K43)),0,'O4 Summary by Class & Accounts'!L207*K67/(K39+K43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L67/(L39+L43)),0,'O4 Summary by Class & Accounts'!M207*L67/(L39+L43))","v":1098.3930061613646},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M67/(M39+M43)),0,'O4 Summary by Class & Accounts'!N207*M67/(M39+M43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N67/(N39+N43)),0,'O4 Summary by Class & Accounts'!O207*N67/(N39+N43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O67/(O39+O43)),0,'O4 Summary by Class & Accounts'!P207*O67/(O39+O43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P67/(P39+P43)),0,'O4 Summary by Class & Accounts'!Q207*P67/(P39+P43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q67/(Q39+Q43)),0,'O4 Summary by Class & Accounts'!R207*Q67/(Q39+Q43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R67/(R39+R43)),0,'O4 Summary by Class & Accounts'!S207*R67/(R39+R43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S67/(S39+S43)),0,'O4 Summary by Class & Accounts'!T207*S67/(S39+S43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T67/(T39+T43)),0,'O4 Summary by Class & Accounts'!U207*T67/(T39+T43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U67/(U39+U43)),0,'O4 Summary by Class & Accounts'!V207*U67/(U39+U43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V67/(V39+V43)),0,'O4 Summary by Class & Accounts'!W207*V67/(V39+V43))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W67/(W39+W43)),0,'O4 Summary by Class & Accounts'!X207*W67/(W39+W43))","v":0}]
[null,"Equity Return on Substation Transformers",953292.9776163213,{"$f":"IF(ISERROR(D67/(D39+D43)*'O1 Revenue to cost|RR'!D38),0,D67/(D39+D43)*'O1 Revenue to cost|RR'!D38)","v":273445.62923381693},{"$f":"IF(ISERROR(E67/(E39+E43)*'O1 Revenue to cost|RR'!E38),0,E67/(E39+E43)*'O1 Revenue to cost|RR'!E38)","v":169256.22936955164},{"$f":"IF(ISERROR(F67/(F39+F43)*'O1 Revenue to cost|RR'!F38),0,F67/(F39+F43)*'O1 Revenue to cost|RR'!F38)","v":449757.04299229034},{"$f":"IF(ISERROR(G67/(G39+G43)*'O1 Revenue to cost|RR'!G38),0,G67/(G39+G43)*'O1 Revenue to cost|RR'!G38)","v":0},{"$f":"IF(ISERROR(H67/(H39+H43)*'O1 Revenue to cost|RR'!H38),0,H67/(H39+H43)*'O1 Revenue to cost|RR'!H38)","v":0},{"$f":"IF(ISERROR(I67/(I39+I43)*'O1 Revenue to cost|RR'!I38),0,I67/(I39+I43)*'O1 Revenue to cost|RR'!I38)","v":55780.031736895551},{"$f":"IF(ISERROR(J67/(J39+J43)*'O1 Revenue to cost|RR'!J38),0,J67/(J39+J43)*'O1 Revenue to cost|RR'!J38)","v":3389.1174670116648},{"$f":"IF(ISERROR(K67/(K39+K43)*'O1 Revenue to cost|RR'!K38),0,K67/(K39+K43)*'O1 Revenue to cost|RR'!K38)","v":0},{"$f":"IF(ISERROR(L67/(L39+L43)*'O1 Revenue to cost|RR'!L38),0,L67/(L39+L43)*'O1 Revenue to cost|RR'!L38)","v":1664.9268167552329},{"$f":"IF(ISERROR(M67/(M39+M43)*'O1 Revenue to cost|RR'!M38),0,M67/(M39+M43)*'O1 Revenue to cost|RR'!M38)","v":0},{"$f":"IF(ISERROR(N67/(N39+N43)*'O1 Revenue to cost|RR'!N38),0,N67/(N39+N43)*'O1 Revenue to cost|RR'!N38)","v":0},{"$f":"IF(ISERROR(O67/(O39+O43)*'O1 Revenue to cost|RR'!O38),0,O67/(O39+O43)*'O1 Revenue to cost|RR'!O38)","v":0},{"$f":"IF(ISERROR(P67/(P39+P43)*'O1 Revenue to cost|RR'!P38),0,P67/(P39+P43)*'O1 Revenue to cost|RR'!P38)","v":0},{"$f":"IF(ISERROR(Q67/(Q39+Q43)*'O1 Revenue to cost|RR'!Q38),0,Q67/(Q39+Q43)*'O1 Revenue to cost|RR'!Q38)","v":0},{"$f":"IF(ISERROR(R67/(R39+R43)*'O1 Revenue to cost|RR'!R38),0,R67/(R39+R43)*'O1 Revenue to cost|RR'!R38)","v":0},{"$f":"IF(ISERROR(S67/(S39+S43)*'O1 Revenue to cost|RR'!S38),0,S67/(S39+S43)*'O1 Revenue to cost|RR'!S38)","v":0},{"$f":"IF(ISERROR(T67/(T39+T43)*'O1 Revenue to cost|RR'!T38),0,T67/(T39+T43)*'O1 Revenue to cost|RR'!T38)","v":0},{"$f":"IF(ISERROR(U67/(U39+U43)*'O1 Revenue to cost|RR'!U38),0,U67/(U39+U43)*'O1 Revenue to cost|RR'!U38)","v":0},{"$f":"IF(ISERROR(V67/(V39+V43)*'O1 Revenue to cost|RR'!V38),0,V67/(V39+V43)*'O1 Revenue to cost|RR'!V38)","v":0},{"$f":"IF(ISERROR(W67/(W39+W43)*'O1 Revenue to cost|RR'!W38),0,W67/(W39+W43)*'O1 Revenue to cost|RR'!W38)","v":0}]
[null,"Total",{"$f":"IF(SUM(C12:C27)=SUM(D28:W28), SUM(C12:C27), \"Error - Please Revise\")","v":3293589.1314096837},{"$f":"SUM(D12:D27)","v":926792.42589976708},{"$f":"SUM(E12:E27)","v":588545.5952311703},1561600.2659661747,0,0,199448.56072241734,12128.931440129936,0,5073.3521500246361,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Billed kW without Substation Transformer Allowance",null,{"$f":"IF('I6.1 Revenue'!D26=0,0,'I6.1 Revenue'!D26)","v":0},{"$f":"IF('I6.1 Revenue'!E26=0,0,'I6.1 Revenue'!E26)","v":0},{"$f":"IF('I6.1 Revenue'!F26=0,0,'I6.1 Revenue'!F26)","v":1759406.8235676105},{"$f":"IF('I6.1 Revenue'!G26=0,0,'I6.1 Revenue'!G26)","v":0},{"$f":"IF('I6.1 Revenue'!H26=0,0,'I6.1 Revenue'!H26)","v":0},{"$f":"IF('I6.1 Revenue'!I26=0,0,'I6.1 Revenue'!I26)","v":173580.8037846073},{"$f":"IF('I6.1 Revenue'!J26=0,0,'I6.1 Revenue'!J26)","v":21114.613090851304},{"$f":"IF('I6.1 Revenue'!K26=0,0,'I6.1 Revenue'!K26)","v":0},{"$f":"IF('I6.1 Revenue'!L26=0,0,'I6.1 Revenue'!L26)","v":0},{"$f":"IF('I6.1 Revenue'!M26=0,0,'I6.1 Revenue'!M26)","v":71405.700633654502},{"$f":"IF('I6.1 Revenue'!N26=0,0,'I6.1 Revenue'!N26)","v":0},{"$f":"IF('I6.1 Revenue'!O26=0,0,'I6.1 Revenue'!O26)","v":0},{"$f":"IF('I6.1 Revenue'!P26=0,0,'I6.1 Revenue'!P26)","v":0},{"$f":"IF('I6.1 Revenue'!Q26=0,0,'I6.1 Revenue'!Q26)","v":0},{"$f":"IF('I6.1 Revenue'!R26=0,0,'I6.1 Revenue'!R26)","v":0},{"$f":"IF('I6.1 Revenue'!S26=0,0,'I6.1 Revenue'!S26)","v":0},{"$f":"IF('I6.1 Revenue'!T26=0,0,'I6.1 Revenue'!T26)","v":0},{"$f":"IF('I6.1 Revenue'!U26=0,0,'I6.1 Revenue'!U26)","v":0},{"$f":"IF('I6.1 Revenue'!V26=0,0,'I6.1 Revenue'!V26)","v":0},{"$f":"IF('I6.1 Revenue'!W26=0,0,'I6.1 Revenue'!W26)","v":0}]
[null,"Billed kWh without Substation Transformer Allowance",null,{"$f":"IF('I6.1 Revenue'!D25=0,0,'I6.1 Revenue'!D25)","v":399341267.63941514},{"$f":"IF('I6.1 Revenue'!E25=0,0,'I6.1 Revenue'!E25)","v":192108794.68761566},{"$f":"IF('I6.1 Revenue'!F25=0,0,'I6.1 Revenue'!F25)","v":717187813.18353188},{"$f":"IF('I6.1 Revenue'!G25=0,0,'I6.1 Revenue'!G25)","v":0},{"$f":"IF('I6.1 Revenue'!H25=0,0,'I6.1 Revenue'!H25)","v":0},{"$f":"IF('I6.1 Revenue'!I25=0,0,'I6.1 Revenue'!I25)","v":95063905.676509753},{"$f":"IF('I6.1 Revenue'!J25=0,0,'I6.1 Revenue'!J25)","v":7594659.600579272},{"$f":"IF('I6.1 Revenue'!K25=0,0,'I6.1 Revenue'!K25)","v":0},{"$f":"IF('I6.1 Revenue'!L25=0,0,'I6.1 Revenue'!L25)","v":3140371.9950475856},{"$f":"IF('I6.1 Revenue'!M25=0,0,'I6.1 Revenue'!M25)","v":31378863.308056679},{"$f":"IF('I6.1 Revenue'!N25=0,0,'I6.1 Revenue'!N25)","v":0},{"$f":"IF('I6.1 Revenue'!O25=0,0,'I6.1 Revenue'!O25)","v":0},{"$f":"IF('I6.1 Revenue'!P25=0,0,'I6.1 Revenue'!P25)","v":0},{"$f":"IF('I6.1 Revenue'!Q25=0,0,'I6.1 Revenue'!Q25)","v":0},{"$f":"IF('I6.1 Revenue'!R25=0,0,'I6.1 Revenue'!R25)","v":0},{"$f":"IF('I6.1 Revenue'!S25=0,0,'I6.1 Revenue'!S25)","v":0},{"$f":"IF('I6.1 Revenue'!T25=0,0,'I6.1 Revenue'!T25)","v":0},{"$f":"IF('I6.1 Revenue'!U25=0,0,'I6.1 Revenue'!U25)","v":0},{"$f":"IF('I6.1 Revenue'!V25=0,0,'I6.1 Revenue'!V25)","v":0},{"$f":"IF('I6.1 Revenue'!W25=0,0,'I6.1 Revenue'!W25)","v":0}]
[]
[null,"Substation Transformation Unit Cost ($/kW)",null,{"$f":"IF(ISERROR(D28/D30),0,D28/D30)","v":0},0,0.88757201861912949,0,0,1.1490242951628959,0.57443304255408068,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Transformation Unit Cost ($/kWh)",null,{"$f":"IF(ISERROR(D28/D31),0,D28/D31)","v":2.3208030349035039E-3},3.0636056833743229E-3,2.1773937555274012E-3,0,0,2.0980471957581372E-3,1.5970342422199962E-3,0,1.6155258542699367E-3,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D37:W37)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D38:W38)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D39:W39)","v":9408388.4444999956},{"$f":"D37+D38","v":4553690.1892799176},{"$f":"E37+E38","v":1415256.0891623078},3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D41:W41)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D43:W43)","v":184958491.81017515},{"$f":"'O6 Source Data for E2'!D102","v":86882191.629156023},{"$f":"'O6 Source Data for E2'!E102","v":28381580.583287381},{"$f":"'O6 Source Data for E2'!F102","v":61277369.712217607},{"$f":"'O6 Source Data for E2'!G102","v":0},{"$f":"'O6 Source Data for E2'!H102","v":0},{"$f":"'O6 Source Data for E2'!I102","v":5774926.2047460722},{"$f":"'O6 Source Data for E2'!J102","v":2052527.6188877483},{"$f":"'O6 Source Data for E2'!K102","v":0},{"$f":"'O6 Source Data for E2'!L102","v":585395.10929407924},{"$f":"'O6 Source Data for E2'!M102","v":4500.952586228017},{"$f":"'O6 Source Data for E2'!N102","v":0},{"$f":"'O6 Source Data for E2'!O102","v":0},{"$f":"'O6 Source Data for E2'!P102","v":0},{"$f":"'O6 Source Data for E2'!Q102","v":0},{"$f":"'O6 Source Data for E2'!R102","v":0},{"$f":"'O6 Source Data for E2'!S102","v":0},{"$f":"'O6 Source Data for E2'!T102","v":0},{"$f":"'O6 Source Data for E2'!U102","v":0},{"$f":"'O6 Source Data for E2'!V102","v":0},{"$f":"'O6 Source Data for E2'!W102","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D45:W45)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D47:W47)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Substation Transformer Rate Base Gross Plant"]
[null,"Acct 1820-2 Distribution Station Equipment",{"$f":"SUM(D50:W50)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E35","v":0},{"$f":"'O4 Summary by Class & Accounts'!F35","v":0},{"$f":"'O4 Summary by Class & Accounts'!G35","v":0},{"$f":"'O4 Summary by Class & Accounts'!H35","v":0},{"$f":"'O4 Summary by Class & Accounts'!I35","v":0},{"$f":"'O4 Summary by Class & Accounts'!J35","v":0},{"$f":"'O4 Summary by Class & Accounts'!K35","v":0},{"$f":"'O4 Summary by Class & Accounts'!L35","v":0},{"$f":"'O4 Summary by Class & Accounts'!M35","v":0},{"$f":"'O4 Summary by Class & Accounts'!N35","v":0},{"$f":"'O4 Summary by Class & Accounts'!O35","v":0},{"$f":"'O4 Summary by Class & Accounts'!P35","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q35","v":0},{"$f":"'O4 Summary by Class & Accounts'!R35","v":0},{"$f":"'O4 Summary by Class & Accounts'!S35","v":0},{"$f":"'O4 Summary by Class & Accounts'!T35","v":0},{"$f":"'O4 Summary by Class & Accounts'!U35","v":0},{"$f":"'O4 Summary by Class & Accounts'!V35","v":0},{"$f":"'O4 Summary by Class & Accounts'!W35","v":0},{"$f":"'O4 Summary by Class & Accounts'!X35","v":0}]
[null,"Acct 1825-2 Storage Battery Equipment",{"$f":"SUM(D51:W51)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E40","v":0},{"$f":"'O4 Summary by Class & Accounts'!F40","v":0},{"$f":"'O4 Summary by Class & Accounts'!G40","v":0},{"$f":"'O4 Summary by Class & Accounts'!H40","v":0},{"$f":"'O4 Summary by Class & Accounts'!I40","v":0},{"$f":"'O4 Summary by Class & Accounts'!J40","v":0},{"$f":"'O4 Summary by Class & Accounts'!K40","v":0},{"$f":"'O4 Summary by Class & Accounts'!L40","v":0},{"$f":"'O4 Summary by Class & Accounts'!M40","v":0},{"$f":"'O4 Summary by Class & Accounts'!N40","v":0},{"$f":"'O4 Summary by Class & Accounts'!O40","v":0},{"$f":"'O4 Summary by Class & Accounts'!P40","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q40","v":0},{"$f":"'O4 Summary by Class & Accounts'!R40","v":0},{"$f":"'O4 Summary by Class & Accounts'!S40","v":0},{"$f":"'O4 Summary by Class & Accounts'!T40","v":0},{"$f":"'O4 Summary by Class & Accounts'!U40","v":0},{"$f":"'O4 Summary by Class & Accounts'!V40","v":0},{"$f":"'O4 Summary by Class & Accounts'!W40","v":0},{"$f":"'O4 Summary by Class & Accounts'!X40","v":0}]
[null,"Acct 1805-2 Land Station <50 kV",1624988.662935365,{"$f":"'O4 Summary by Class & Accounts'!E23","v":459744.53546137485},{"$f":"'O4 Summary by Class & Accounts'!F23","v":289927.71199240553},{"$f":"'O4 Summary by Class & Accounts'!G23","v":769304.88616693497},{"$f":"'O4 Summary by Class & Accounts'!H23","v":0},{"$f":"'O4 Summary by Class & Accounts'!I23","v":0},{"$f":"'O4 Summary by Class & Accounts'!J23","v":97500.207479970806},{"$f":"'O4 Summary by Class & Accounts'!K23","v":5910.5518881363332},{"$f":"'O4 Summary by Class & Accounts'!L23","v":0},{"$f":"'O4 Summary by Class & Accounts'!M23","v":2600.7699465425089},{"$f":"'O4 Summary by Class & Accounts'!N23","v":0},{"$f":"'O4 Summary by Class & Accounts'!O23","v":0},{"$f":"'O4 Summary by Class & Accounts'!P23","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q23","v":0},{"$f":"'O4 Summary by Class & Accounts'!R23","v":0},{"$f":"'O4 Summary by Class & Accounts'!S23","v":0},{"$f":"'O4 Summary by Class & Accounts'!T23","v":0},{"$f":"'O4 Summary by Class & Accounts'!U23","v":0},{"$f":"'O4 Summary by Class & Accounts'!V23","v":0},{"$f":"'O4 Summary by Class & Accounts'!W23","v":0},{"$f":"'O4 Summary by Class & Accounts'!X23","v":0}]
[null,"Acct 1806-2 Land Rights Station <50 kV",718809.04999999993,{"$f":"'O4 Summary by Class & Accounts'!E26","v":203366.66975923802},{"$f":"'O4 Summary by Class & Accounts'!F26","v":128248.68750128872},{"$f":"'O4 Summary by Class & Accounts'!G26","v":340299.79839189065},{"$f":"'O4 Summary by Class & Accounts'!H26","v":0},{"$f":"'O4 Summary by Class & Accounts'!I26","v":0},{"$f":"'O4 Summary by Class & Accounts'!J26","v":43128.935673238193},{"$f":"'O4 Summary by Class & Accounts'!K26","v":2614.5155868425727},{"$f":"'O4 Summary by Class & Accounts'!L26","v":0},{"$f":"'O4 Summary by Class & Accounts'!M26","v":1150.4430875017929},{"$f":"'O4 Summary by Class & Accounts'!N26","v":0},{"$f":"'O4 Summary by Class & Accounts'!O26","v":0},{"$f":"'O4 Summary by Class & Accounts'!P26","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q26","v":0},{"$f":"'O4 Summary by Class & Accounts'!R26","v":0},{"$f":"'O4 Summary by Class & Accounts'!S26","v":0},{"$f":"'O4 Summary by Class & Accounts'!T26","v":0},{"$f":"'O4 Summary by Class & Accounts'!U26","v":0},{"$f":"'O4 Summary by Class & Accounts'!V26","v":0},{"$f":"'O4 Summary by Class & Accounts'!W26","v":0},{"$f":"'O4 Summary by Class & Accounts'!X26","v":0}]
[null,"Acct 1808-2 Buildings and Fixtures < 50 KV",26631257.417938761,{"$f":"'O4 Summary by Class & Accounts'!E29","v":7534560.3016367285},{"$f":"'O4 Summary by Class & Accounts'!F29","v":4751503.6300107865},{"$f":"'O4 Summary by Class & Accounts'!G29","v":12607815.010463631},{"$f":"'O4 Summary by Class & Accounts'!H29","v":0},{"$f":"'O4 Summary by Class & Accounts'!I29","v":0},{"$f":"'O4 Summary by Class & Accounts'!J29","v":1597889.9932822608},{"$f":"'O4 Summary by Class & Accounts'!K29","v":96865.555068370071},{"$f":"'O4 Summary by Class & Accounts'!L29","v":0},{"$f":"'O4 Summary by Class & Accounts'!M29","v":42622.92747698223},{"$f":"'O4 Summary by Class & Accounts'!N29","v":0},{"$f":"'O4 Summary by Class & Accounts'!O29","v":0},{"$f":"'O4 Summary by Class & Accounts'!P29","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q29","v":0},{"$f":"'O4 Summary by Class & Accounts'!R29","v":0},{"$f":"'O4 Summary by Class & Accounts'!S29","v":0},{"$f":"'O4 Summary by Class & Accounts'!T29","v":0},{"$f":"'O4 Summary by Class & Accounts'!U29","v":0},{"$f":"'O4 Summary by Class & Accounts'!V29","v":0},{"$f":"'O4 Summary by Class & Accounts'!W29","v":0},{"$f":"'O4 Summary by Class & Accounts'!X29","v":0}]
[null,"Acct 1810-2 Leasehold Improvements <50 kV",0,{"$f":"'O4 Summary by Class & Accounts'!E32","v":0},{"$f":"'O4 Summary by Class & Accounts'!F32","v":0},{"$f":"'O4 Summary by Class & Accounts'!G32","v":0},{"$f":"'O4 Summary by Class & Accounts'!H32","v":0},{"$f":"'O4 Summary by Class & Accounts'!I32","v":0},{"$f":"'O4 Summary by Class & Accounts'!J32","v":0},{"$f":"'O4 Summary by Class & Accounts'!K32","v":0},{"$f":"'O4 Summary by Class & Accounts'!L32","v":0},{"$f":"'O4 Summary by Class & Accounts'!M32","v":0},{"$f":"'O4 Summary by Class & Accounts'!N32","v":0},{"$f":"'O4 Summary by Class & Accounts'!O32","v":0},{"$f":"'O4 Summary by Class & Accounts'!P32","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q32","v":0},{"$f":"'O4 Summary by Class & Accounts'!R32","v":0},{"$f":"'O4 Summary by Class & Accounts'!S32","v":0},{"$f":"'O4 Summary by Class & Accounts'!T32","v":0},{"$f":"'O4 Summary by Class & Accounts'!U32","v":0},{"$f":"'O4 Summary by Class & Accounts'!V32","v":0},{"$f":"'O4 Summary by Class & Accounts'!W32","v":0},{"$f":"'O4 Summary by Class & Accounts'!X32","v":0}]
[null,"Subtotal",28975055.130874123,{"$f":"SUM(D50:D55)","v":8197671.5068573412},{"$f":"SUM(E50:E55)","v":5169680.0295044808},13717419.695022456,0,0,1738519.1364354698,105390.62254334897,0,46374.140511026533,0,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Transformers - Accumulated Depreciation"]
[null,"Acct 1820-2 Distribution Station Equipment",-3246685.253181119,{"$f":"'O7 Amortization'!G34+'O7 Amortization'!AB34+'O7 Amortization'!G104+'O7 Amortization'!AB104+'O7 Amortization'!G175+'O7 Amortization'!AB175+'O7 Amortization'!G246+'O7 Amortization'!AB246","v":-833090.97760461236},{"$f":"'O7 Amortization'!H34+'O7 Amortization'!AC34+'O7 Amortization'!H104+'O7 Amortization'!AC104+'O7 Amortization'!H175+'O7 Amortization'!AC175+'O7 Amortization'!H246+'O7 Amortization'!AC246","v":-598213.38709862274},{"$f":"'O7 Amortization'!I34+'O7 Amortization'!AD34+'O7 Amortization'!I104+'O7 Amortization'!AD104+'O7 Amortization'!I175+'O7 Amortization'!AD175+'O7 Amortization'!I246+'O7 Amortization'!AD246","v":-1572545.284376106},{"$f":"'O7 Amortization'!J34+'O7 Amortization'!AE34+'O7 Amortization'!J104+'O7 Amortization'!AE104+'O7 Amortization'!J175+'O7 Amortization'!AE175+'O7 Amortization'!J246+'O7 Amortization'!AE246","v":0},{"$f":"'O7 Amortization'!K34+'O7 Amortization'!AF34+'O7 Amortization'!K104+'O7 Amortization'!AF104+'O7 Amortization'!K175+'O7 Amortization'!AF175+'O7 Amortization'!K246+'O7 Amortization'!AF246","v":0},{"$f":"'O7 Amortization'!L34+'O7 Amortization'!AG34+'O7 Amortization'!L104+'O7 Amortization'!AG104+'O7 Amortization'!L175+'O7 Amortization'!AG175+'O7 Amortization'!L246+'O7 Amortization'!AG246","v":-227222.77493849603},{"$f":"'O7 Amortization'!M34+'O7 Amortization'!AH34+'O7 Amortization'!M104+'O7 Amortization'!AH104+'O7 Amortization'!M175+'O7 Amortization'!AH175+'O7 Amortization'!M246+'O7 Amortization'!AH246","v":-13598.853077013047},{"$f":"'O7 Amortization'!N34+'O7 Amortization'!AI34+'O7 Amortization'!N104+'O7 Amortization'!AI104+'O7 Amortization'!N175+'O7 Amortization'!AI175+'O7 Amortization'!N246+'O7 Amortization'!AI246","v":0},{"$f":"'O7 Amortization'!O34+'O7 Amortization'!AJ34+'O7 Amortization'!O104+'O7 Amortization'!AJ104+'O7 Amortization'!O175+'O7 Amortization'!AJ175+'O7 Amortization'!O246+'O7 Amortization'!AJ246","v":-2013.9760862685048},{"$f":"'O7 Amortization'!P34+'O7 Amortization'!AK34+'O7 Amortization'!P104+'O7 Amortization'!AK104+'O7 Amortization'!P175+'O7 Amortization'!AK175+'O7 Amortization'!P246+'O7 Amortization'!AK246","v":0},{"$f":"'O7 Amortization'!Q34+'O7 Amortization'!AL34+'O7 Amortization'!Q104+'O7 Amortization'!AL104+'O7 Amortization'!Q175+'O7 Amortization'!AL175+'O7 Amortization'!Q246+'O7 Amortization'!AL246","v":0},{"$f":"'O7 Amortization'!R34+'O7 Amortization'!AM34+'O7 Amortization'!R104+'O7 Amortization'!AM104+'O7 Amortization'!R175+'O7 Amortization'!AM175+'O7 Amortization'!R246+'O7 Amortization'!AM246","v":0},{"$f":"'O7 Amortization'!S34+'O7 Amortization'!AN34+'O7 Amortization'!S104+'O7 Amortization'!AN104+'O7 Amortization'!S175+'O7 Amortization'!AN175+'O7 Amortization'!S246+'O7 Amortization'!AN246","v":0},{"$f":"'O7 Amortization'!T34+'O7 Amortization'!AO34+'O7 Amortization'!T104+'O7 Amortization'!AO104+'O7 Amortization'!T175+'O7 Amortization'!AO175+'O7 Amortization'!T246+'O7 Amortization'!AO246","v":0},{"$f":"'O7 Amortization'!U34+'O7 Amortization'!AP34+'O7 Amortization'!U104+'O7 Amortization'!AP104+'O7 Amortization'!U175+'O7 Amortization'!AP175+'O7 Amortization'!U246+'O7 Amortization'!AP246","v":0},{"$f":"'O7 Amortization'!V34+'O7 Amortization'!AQ34+'O7 Amortization'!V104+'O7 Amortization'!AQ104+'O7 Amortization'!V175+'O7 Amortization'!AQ175+'O7 Amortization'!V246+'O7 Amortization'!AQ246","v":0},{"$f":"'O7 Amortization'!W34+'O7 Amortization'!AR34+'O7 Amortization'!W104+'O7 Amortization'!AR104+'O7 Amortization'!W175+'O7 Amortization'!AR175+'O7 Amortization'!W246+'O7 Amortization'!AR246","v":0},{"$f":"'O7 Amortization'!X34+'O7 Amortization'!AS34+'O7 Amortization'!X104+'O7 Amortization'!AS104+'O7 Amortization'!X175+'O7 Amortization'!AS175+'O7 Amortization'!X246+'O7 Amortization'!AS246","v":0},{"$f":"'O7 Amortization'!Y34+'O7 Amortization'!AT34+'O7 Amortization'!Y104+'O7 Amortization'!AT104+'O7 Amortization'!Y175+'O7 Amortization'!AT175+'O7 Amortization'!Y246+'O7 Amortization'!AT246","v":0},{"$f":"'O7 Amortization'!Z34+'O7 Amortization'!AU34+'O7 Amortization'!Z104+'O7 Amortization'!AU104+'O7 Amortization'!Z175+'O7 Amortization'!AU175+'O7 Amortization'!Z246+'O7 Amortization'!AU246","v":0}]
[null,"Acct 1825-2 Storage Battery Equipment",0,{"$f":"'O7 Amortization'!G38+'O7 Amortization'!AB38+'O7 Amortization'!G108+'O7 Amortization'!AB108+'O7 Amortization'!G179+'O7 Amortization'!AB179+'O7 Amortization'!G250+'O7 Amortization'!AB250","v":0},{"$f":"'O7 Amortization'!H38+'O7 Amortization'!AC38+'O7 Amortization'!H108+'O7 Amortization'!AC108+'O7 Amortization'!H179+'O7 Amortization'!AC179+'O7 Amortization'!H250+'O7 Amortization'!AC250","v":0},{"$f":"'O7 Amortization'!I38+'O7 Amortization'!AD38+'O7 Amortization'!I108+'O7 Amortization'!AD108+'O7 Amortization'!I179+'O7 Amortization'!AD179+'O7 Amortization'!I250+'O7 Amortization'!AD250","v":0},{"$f":"'O7 Amortization'!J38+'O7 Amortization'!AE38+'O7 Amortization'!J108+'O7 Amortization'!AE108+'O7 Amortization'!J179+'O7 Amortization'!AE179+'O7 Amortization'!J250+'O7 Amortization'!AE250","v":0},{"$f":"'O7 Amortization'!K38+'O7 Amortization'!AF38+'O7 Amortization'!K108+'O7 Amortization'!AF108+'O7 Amortization'!K179+'O7 Amortization'!AF179+'O7 Amortization'!K250+'O7 Amortization'!AF250","v":0},{"$f":"'O7 Amortization'!L38+'O7 Amortization'!AG38+'O7 Amortization'!L108+'O7 Amortization'!AG108+'O7 Amortization'!L179+'O7 Amortization'!AG179+'O7 Amortization'!L250+'O7 Amortization'!AG250","v":0},{"$f":"'O7 Amortization'!M38+'O7 Amortization'!AH38+'O7 Amortization'!M108+'O7 Amortization'!AH108+'O7 Amortization'!M179+'O7 Amortization'!AH179+'O7 Amortization'!M250+'O7 Amortization'!AH250","v":0},{"$f":"'O7 Amortization'!N38+'O7 Amortization'!AI38+'O7 Amortization'!N108+'O7 Amortization'!AI108+'O7 Amortization'!N179+'O7 Amortization'!AI179+'O7 Amortization'!N250+'O7 Amortization'!AI250","v":0},{"$f":"'O7 Amortization'!O38+'O7 Amortization'!AJ38+'O7 Amortization'!O108+'O7 Amortization'!AJ108+'O7 Amortization'!O179+'O7 Amortization'!AJ179+'O7 Amortization'!O250+'O7 Amortization'!AJ250","v":0},{"$f":"'O7 Amortization'!P38+'O7 Amortization'!AK38+'O7 Amortization'!P108+'O7 Amortization'!AK108+'O7 Amortization'!P179+'O7 Amortization'!AK179+'O7 Amortization'!P250+'O7 Amortization'!AK250","v":0},{"$f":"'O7 Amortization'!Q38+'O7 Amortization'!AL38+'O7 Amortization'!Q108+'O7 Amortization'!AL108+'O7 Amortization'!Q179+'O7 Amortization'!AL179+'O7 Amortization'!Q250+'O7 Amortization'!AL250","v":0},{"$f":"'O7 Amortization'!R38+'O7 Amortization'!AM38+'O7 Amortization'!R108+'O7 Amortization'!AM108+'O7 Amortization'!R179+'O7 Amortization'!AM179+'O7 Amortization'!R250+'O7 Amortization'!AM250","v":0},{"$f":"'O7 Amortization'!S38+'O7 Amortization'!AN38+'O7 Amortization'!S108+'O7 Amortization'!AN108+'O7 Amortization'!S179+'O7 Amortization'!AN179+'O7 Amortization'!S250+'O7 Amortization'!AN250","v":0},{"$f":"'O7 Amortization'!T38+'O7 Amortization'!AO38+'O7 Amortization'!T108+'O7 Amortization'!AO108+'O7 Amortization'!T179+'O7 Amortization'!AO179+'O7 Amortization'!T250+'O7 Amortization'!AO250","v":0},{"$f":"'O7 Amortization'!U38+'O7 Amortization'!AP38+'O7 Amortization'!U108+'O7 Amortization'!AP108+'O7 Amortization'!U179+'O7 Amortization'!AP179+'O7 Amortization'!U250+'O7 Amortization'!AP250","v":0},{"$f":"'O7 Amortization'!V38+'O7 Amortization'!AQ38+'O7 Amortization'!V108+'O7 Amortization'!AQ108+'O7 Amortization'!V179+'O7 Amortization'!AQ179+'O7 Amortization'!V250+'O7 Amortization'!AQ250","v":0},{"$f":"'O7 Amortization'!W38+'O7 Amortization'!AR38+'O7 Amortization'!W108+'O7 Amortization'!AR108+'O7 Amortization'!W179+'O7 Amortization'!AR179+'O7 Amortization'!W250+'O7 Amortization'!AR250","v":0},{"$f":"'O7 Amortization'!X38+'O7 Amortization'!AS38+'O7 Amortization'!X108+'O7 Amortization'!AS108+'O7 Amortization'!X179+'O7 Amortization'!AS179+'O7 Amortization'!X250+'O7 Amortization'!AS250","v":0},{"$f":"'O7 Amortization'!Y38+'O7 Amortization'!AT38+'O7 Amortization'!Y108+'O7 Amortization'!AT108+'O7 Amortization'!Y179+'O7 Amortization'!AT179+'O7 Amortization'!Y250+'O7 Amortization'!AT250","v":0},{"$f":"'O7 Amortization'!Z38+'O7 Amortization'!AU38+'O7 Amortization'!Z108+'O7 Amortization'!AU108+'O7 Amortization'!Z179+'O7 Amortization'!AU179+'O7 Amortization'!Z250+'O7 Amortization'!AU250","v":0}]
[null,"Acct 1805-2 Land Station <50 kV",0,{"$f":"'O7 Amortization'!G21+'O7 Amortization'!AB21+'O7 Amortization'!G91+'O7 Amortization'!AB91+'O7 Amortization'!G162+'O7 Amortization'!AB162+'O7 Amortization'!G233+'O7 Amortization'!AB233","v":0},{"$f":"'O7 Amortization'!H21+'O7 Amortization'!AC21+'O7 Amortization'!H91+'O7 Amortization'!AC91+'O7 Amortization'!H162+'O7 Amortization'!AC162+'O7 Amortization'!H233+'O7 Amortization'!AC233","v":0},{"$f":"'O7 Amortization'!I21+'O7 Amortization'!AD21+'O7 Amortization'!I91+'O7 Amortization'!AD91+'O7 Amortization'!I162+'O7 Amortization'!AD162+'O7 Amortization'!I233+'O7 Amortization'!AD233","v":0},{"$f":"'O7 Amortization'!J21+'O7 Amortization'!AE21+'O7 Amortization'!J91+'O7 Amortization'!AE91+'O7 Amortization'!J162+'O7 Amortization'!AE162+'O7 Amortization'!J233+'O7 Amortization'!AE233","v":0},{"$f":"'O7 Amortization'!K21+'O7 Amortization'!AF21+'O7 Amortization'!K91+'O7 Amortization'!AF91+'O7 Amortization'!K162+'O7 Amortization'!AF162+'O7 Amortization'!K233+'O7 Amortization'!AF233","v":0},{"$f":"'O7 Amortization'!L21+'O7 Amortization'!AG21+'O7 Amortization'!L91+'O7 Amortization'!AG91+'O7 Amortization'!L162+'O7 Amortization'!AG162+'O7 Amortization'!L233+'O7 Amortization'!AG233","v":0},{"$f":"'O7 Amortization'!M21+'O7 Amortization'!AH21+'O7 Amortization'!M91+'O7 Amortization'!AH91+'O7 Amortization'!M162+'O7 Amortization'!AH162+'O7 Amortization'!M233+'O7 Amortization'!AH233","v":0},{"$f":"'O7 Amortization'!N21+'O7 Amortization'!AI21+'O7 Amortization'!N91+'O7 Amortization'!AI91+'O7 Amortization'!N162+'O7 Amortization'!AI162+'O7 Amortization'!N233+'O7 Amortization'!AI233","v":0},{"$f":"'O7 Amortization'!O21+'O7 Amortization'!AJ21+'O7 Amortization'!O91+'O7 Amortization'!AJ91+'O7 Amortization'!O162+'O7 Amortization'!AJ162+'O7 Amortization'!O233+'O7 Amortization'!AJ233","v":0},{"$f":"'O7 Amortization'!P21+'O7 Amortization'!AK21+'O7 Amortization'!P91+'O7 Amortization'!AK91+'O7 Amortization'!P162+'O7 Amortization'!AK162+'O7 Amortization'!P233+'O7 Amortization'!AK233","v":0},{"$f":"'O7 Amortization'!Q21+'O7 Amortization'!AL21+'O7 Amortization'!Q91+'O7 Amortization'!AL91+'O7 Amortization'!Q162+'O7 Amortization'!AL162+'O7 Amortization'!Q233+'O7 Amortization'!AL233","v":0},{"$f":"'O7 Amortization'!R21+'O7 Amortization'!AM21+'O7 Amortization'!R91+'O7 Amortization'!AM91+'O7 Amortization'!R162+'O7 Amortization'!AM162+'O7 Amortization'!R233+'O7 Amortization'!AM233","v":0},{"$f":"'O7 Amortization'!S21+'O7 Amortization'!AN21+'O7 Amortization'!S91+'O7 Amortization'!AN91+'O7 Amortization'!S162+'O7 Amortization'!AN162+'O7 Amortization'!S233+'O7 Amortization'!AN233","v":0},{"$f":"'O7 Amortization'!T21+'O7 Amortization'!AO21+'O7 Amortization'!T91+'O7 Amortization'!AO91+'O7 Amortization'!T162+'O7 Amortization'!AO162+'O7 Amortization'!T233+'O7 Amortization'!AO233","v":0},{"$f":"'O7 Amortization'!U21+'O7 Amortization'!AP21+'O7 Amortization'!U91+'O7 Amortization'!AP91+'O7 Amortization'!U162+'O7 Amortization'!AP162+'O7 Amortization'!U233+'O7 Amortization'!AP233","v":0},{"$f":"'O7 Amortization'!V21+'O7 Amortization'!AQ21+'O7 Amortization'!V91+'O7 Amortization'!AQ91+'O7 Amortization'!V162+'O7 Amortization'!AQ162+'O7 Amortization'!V233+'O7 Amortization'!AQ233","v":0},{"$f":"'O7 Amortization'!W21+'O7 Amortization'!AR21+'O7 Amortization'!W91+'O7 Amortization'!AR91+'O7 Amortization'!W162+'O7 Amortization'!AR162+'O7 Amortization'!W233+'O7 Amortization'!AR233","v":0},{"$f":"'O7 Amortization'!X21+'O7 Amortization'!AS21+'O7 Amortization'!X91+'O7 Amortization'!AS91+'O7 Amortization'!X162+'O7 Amortization'!AS162+'O7 Amortization'!X233+'O7 Amortization'!AS233","v":0},{"$f":"'O7 Amortization'!Y21+'O7 Amortization'!AT21+'O7 Amortization'!Y91+'O7 Amortization'!AT91+'O7 Amortization'!Y162+'O7 Amortization'!AT162+'O7 Amortization'!Y233+'O7 Amortization'!AT233","v":0},{"$f":"'O7 Amortization'!Z21+'O7 Amortization'!AU21+'O7 Amortization'!Z91+'O7 Amortization'!AU91+'O7 Amortization'!Z162+'O7 Amortization'!AU162+'O7 Amortization'!Z233+'O7 Amortization'!AU233","v":0}]
[null,"Acct 1806-2 Land Rights Station <50 kV",-86591.299718131049,{"$f":"'O7 Amortization'!G24+'O7 Amortization'!AB24+'O7 Amortization'!G94+'O7 Amortization'!AB94+'O7 Amortization'!G165+'O7 Amortization'!AB165+'O7 Amortization'!G236+'O7 Amortization'!AB236","v":-24498.556680387312},{"$f":"'O7 Amortization'!H24+'O7 Amortization'!AC24+'O7 Amortization'!H94+'O7 Amortization'!AC94+'O7 Amortization'!H165+'O7 Amortization'!AC165+'O7 Amortization'!H236+'O7 Amortization'!AC236","v":-15449.472343011012},{"$f":"'O7 Amortization'!I24+'O7 Amortization'!AD24+'O7 Amortization'!I94+'O7 Amortization'!AD94+'O7 Amortization'!I165+'O7 Amortization'!AD165+'O7 Amortization'!I236+'O7 Amortization'!AD236","v":-40994.199831751946},{"$f":"'O7 Amortization'!J24+'O7 Amortization'!AE24+'O7 Amortization'!J94+'O7 Amortization'!AE94+'O7 Amortization'!J165+'O7 Amortization'!AE165+'O7 Amortization'!J236+'O7 Amortization'!AE236","v":0},{"$f":"'O7 Amortization'!K24+'O7 Amortization'!AF24+'O7 Amortization'!K94+'O7 Amortization'!AF94+'O7 Amortization'!K165+'O7 Amortization'!AF165+'O7 Amortization'!K236+'O7 Amortization'!AF236","v":0},{"$f":"'O7 Amortization'!L24+'O7 Amortization'!AG24+'O7 Amortization'!L94+'O7 Amortization'!AG94+'O7 Amortization'!L165+'O7 Amortization'!AG165+'O7 Amortization'!L236+'O7 Amortization'!AG236","v":-5195.5252864517533},{"$f":"'O7 Amortization'!M24+'O7 Amortization'!AH24+'O7 Amortization'!M94+'O7 Amortization'!AH94+'O7 Amortization'!M165+'O7 Amortization'!AH165+'O7 Amortization'!M236+'O7 Amortization'!AH236","v":-314.95750199306826},{"$f":"'O7 Amortization'!N24+'O7 Amortization'!AI24+'O7 Amortization'!N94+'O7 Amortization'!AI94+'O7 Amortization'!N165+'O7 Amortization'!AI165+'O7 Amortization'!N236+'O7 Amortization'!AI236","v":0},{"$f":"'O7 Amortization'!O24+'O7 Amortization'!AJ24+'O7 Amortization'!O94+'O7 Amortization'!AJ94+'O7 Amortization'!O165+'O7 Amortization'!AJ165+'O7 Amortization'!O236+'O7 Amortization'!AJ236","v":-138.58807453595611},{"$f":"'O7 Amortization'!P24+'O7 Amortization'!AK24+'O7 Amortization'!P94+'O7 Amortization'!AK94+'O7 Amortization'!P165+'O7 Amortization'!AK165+'O7 Amortization'!P236+'O7 Amortization'!AK236","v":0},{"$f":"'O7 Amortization'!Q24+'O7 Amortization'!AL24+'O7 Amortization'!Q94+'O7 Amortization'!AL94+'O7 Amortization'!Q165+'O7 Amortization'!AL165+'O7 Amortization'!Q236+'O7 Amortization'!AL236","v":0},{"$f":"'O7 Amortization'!R24+'O7 Amortization'!AM24+'O7 Amortization'!R94+'O7 Amortization'!AM94+'O7 Amortization'!R165+'O7 Amortization'!AM165+'O7 Amortization'!R236+'O7 Amortization'!AM236","v":0},{"$f":"'O7 Amortization'!S24+'O7 Amortization'!AN24+'O7 Amortization'!S94+'O7 Amortization'!AN94+'O7 Amortization'!S165+'O7 Amortization'!AN165+'O7 Amortization'!S236+'O7 Amortization'!AN236","v":0},{"$f":"'O7 Amortization'!T24+'O7 Amortization'!AO24+'O7 Amortization'!T94+'O7 Amortization'!AO94+'O7 Amortization'!T165+'O7 Amortization'!AO165+'O7 Amortization'!T236+'O7 Amortization'!AO236","v":0},{"$f":"'O7 Amortization'!U24+'O7 Amortization'!AP24+'O7 Amortization'!U94+'O7 Amortization'!AP94+'O7 Amortization'!U165+'O7 Amortization'!AP165+'O7 Amortization'!U236+'O7 Amortization'!AP236","v":0},{"$f":"'O7 Amortization'!V24+'O7 Amortization'!AQ24+'O7 Amortization'!V94+'O7 Amortization'!AQ94+'O7 Amortization'!V165+'O7 Amortization'!AQ165+'O7 Amortization'!V236+'O7 Amortization'!AQ236","v":0},{"$f":"'O7 Amortization'!W24+'O7 Amortization'!AR24+'O7 Amortization'!W94+'O7 Amortization'!AR94+'O7 Amortization'!W165+'O7 Amortization'!AR165+'O7 Amortization'!W236+'O7 Amortization'!AR236","v":0},{"$f":"'O7 Amortization'!X24+'O7 Amortization'!AS24+'O7 Amortization'!X94+'O7 Amortization'!AS94+'O7 Amortization'!X165+'O7 Amortization'!AS165+'O7 Amortization'!X236+'O7 Amortization'!AS236","v":0},{"$f":"'O7 Amortization'!Y24+'O7 Amortization'!AT24+'O7 Amortization'!Y94+'O7 Amortization'!AT94+'O7 Amortization'!Y165+'O7 Amortization'!AT165+'O7 Amortization'!Y236+'O7 Amortization'!AT236","v":0},{"$f":"'O7 Amortization'!Z24+'O7 Amortization'!AU24+'O7 Amortization'!Z94+'O7 Amortization'!AU94+'O7 Amortization'!Z165+'O7 Amortization'!AU165+'O7 Amortization'!Z236+'O7 Amortization'!AU236","v":0}]
[null,"Acct 1808-2 Buildings and Fixtures < 50 KV",-3847579.2926637637,{"$f":"'O7 Amortization'!G27+'O7 Amortization'!AB27+'O7 Amortization'!G97+'O7 Amortization'!AB97+'O7 Amortization'!G168+'O7 Amortization'!AB168+'O7 Amortization'!G239+'O7 Amortization'!AB239","v":-1088563.6281062881},{"$f":"'O7 Amortization'!H27+'O7 Amortization'!AC27+'O7 Amortization'!H97+'O7 Amortization'!AC97+'O7 Amortization'!H168+'O7 Amortization'!AC168+'O7 Amortization'!H239+'O7 Amortization'!AC239","v":-686478.54995880288},{"$f":"'O7 Amortization'!I27+'O7 Amortization'!AD27+'O7 Amortization'!I97+'O7 Amortization'!AD97+'O7 Amortization'!I168+'O7 Amortization'!AD168+'O7 Amortization'!I239+'O7 Amortization'!AD239","v":-1821527.5080221819},{"$f":"'O7 Amortization'!J27+'O7 Amortization'!AE27+'O7 Amortization'!J97+'O7 Amortization'!AE97+'O7 Amortization'!J168+'O7 Amortization'!AE168+'O7 Amortization'!J239+'O7 Amortization'!AE239","v":0},{"$f":"'O7 Amortization'!K27+'O7 Amortization'!AF27+'O7 Amortization'!K97+'O7 Amortization'!AF97+'O7 Amortization'!K168+'O7 Amortization'!AF168+'O7 Amortization'!K239+'O7 Amortization'!AF239","v":0},{"$f":"'O7 Amortization'!L27+'O7 Amortization'!AG27+'O7 Amortization'!L97+'O7 Amortization'!AG97+'O7 Amortization'!L168+'O7 Amortization'!AG168+'O7 Amortization'!L239+'O7 Amortization'!AG239","v":-230856.85942738035},{"$f":"'O7 Amortization'!M27+'O7 Amortization'!AH27+'O7 Amortization'!M97+'O7 Amortization'!AH97+'O7 Amortization'!M168+'O7 Amortization'!AH168+'O7 Amortization'!M239+'O7 Amortization'!AH239","v":-13994.754284579654},{"$f":"'O7 Amortization'!N27+'O7 Amortization'!AI27+'O7 Amortization'!N97+'O7 Amortization'!AI97+'O7 Amortization'!N168+'O7 Amortization'!AI168+'O7 Amortization'!N239+'O7 Amortization'!AI239","v":0},{"$f":"'O7 Amortization'!O27+'O7 Amortization'!AJ27+'O7 Amortization'!O97+'O7 Amortization'!AJ97+'O7 Amortization'!O168+'O7 Amortization'!AJ168+'O7 Amortization'!O239+'O7 Amortization'!AJ239","v":-6157.9928645306636},{"$f":"'O7 Amortization'!P27+'O7 Amortization'!AK27+'O7 Amortization'!P97+'O7 Amortization'!AK97+'O7 Amortization'!P168+'O7 Amortization'!AK168+'O7 Amortization'!P239+'O7 Amortization'!AK239","v":0},{"$f":"'O7 Amortization'!Q27+'O7 Amortization'!AL27+'O7 Amortization'!Q97+'O7 Amortization'!AL97+'O7 Amortization'!Q168+'O7 Amortization'!AL168+'O7 Amortization'!Q239+'O7 Amortization'!AL239","v":0},{"$f":"'O7 Amortization'!R27+'O7 Amortization'!AM27+'O7 Amortization'!R97+'O7 Amortization'!AM97+'O7 Amortization'!R168+'O7 Amortization'!AM168+'O7 Amortization'!R239+'O7 Amortization'!AM239","v":0},{"$f":"'O7 Amortization'!S27+'O7 Amortization'!AN27+'O7 Amortization'!S97+'O7 Amortization'!AN97+'O7 Amortization'!S168+'O7 Amortization'!AN168+'O7 Amortization'!S239+'O7 Amortization'!AN239","v":0},{"$f":"'O7 Amortization'!T27+'O7 Amortization'!AO27+'O7 Amortization'!T97+'O7 Amortization'!AO97+'O7 Amortization'!T168+'O7 Amortization'!AO168+'O7 Amortization'!T239+'O7 Amortization'!AO239","v":0},{"$f":"'O7 Amortization'!U27+'O7 Amortization'!AP27+'O7 Amortization'!U97+'O7 Amortization'!AP97+'O7 Amortization'!U168+'O7 Amortization'!AP168+'O7 Amortization'!U239+'O7 Amortization'!AP239","v":0},{"$f":"'O7 Amortization'!V27+'O7 Amortization'!AQ27+'O7 Amortization'!V97+'O7 Amortization'!AQ97+'O7 Amortization'!V168+'O7 Amortization'!AQ168+'O7 Amortization'!V239+'O7 Amortization'!AQ239","v":0},{"$f":"'O7 Amortization'!W27+'O7 Amortization'!AR27+'O7 Amortization'!W97+'O7 Amortization'!AR97+'O7 Amortization'!W168+'O7 Amortization'!AR168+'O7 Amortization'!W239+'O7 Amortization'!AR239","v":0},{"$f":"'O7 Amortization'!X27+'O7 Amortization'!AS27+'O7 Amortization'!X97+'O7 Amortization'!AS97+'O7 Amortization'!X168+'O7 Amortization'!AS168+'O7 Amortization'!X239+'O7 Amortization'!AS239","v":0},{"$f":"'O7 Amortization'!Y27+'O7 Amortization'!AT27+'O7 Amortization'!Y97+'O7 Amortization'!AT97+'O7 Amortization'!Y168+'O7 Amortization'!AT168+'O7 Amortization'!Y239+'O7 Amortization'!AT239","v":0},{"$f":"'O7 Amortization'!Z27+'O7 Amortization'!AU27+'O7 Amortization'!Z97+'O7 Amortization'!AU97+'O7 Amortization'!Z168+'O7 Amortization'!AU168+'O7 Amortization'!Z239+'O7 Amortization'!AU239","v":0}]
[null,"Acct 1810-2 Leasehold Improvements <50 kV",0,{"$f":"'O7 Amortization'!G30+'O7 Amortization'!AB30+'O7 Amortization'!G100+'O7 Amortization'!AB100+'O7 Amortization'!G171+'O7 Amortization'!AB171+'O7 Amortization'!G242+'O7 Amortization'!AB242","v":0},{"$f":"'O7 Amortization'!H30+'O7 Amortization'!AC30+'O7 Amortization'!H100+'O7 Amortization'!AC100+'O7 Amortization'!H171+'O7 Amortization'!AC171+'O7 Amortization'!H242+'O7 Amortization'!AC242","v":0},{"$f":"'O7 Amortization'!I30+'O7 Amortization'!AD30+'O7 Amortization'!I100+'O7 Amortization'!AD100+'O7 Amortization'!I171+'O7 Amortization'!AD171+'O7 Amortization'!I242+'O7 Amortization'!AD242","v":0},{"$f":"'O7 Amortization'!J30+'O7 Amortization'!AE30+'O7 Amortization'!J100+'O7 Amortization'!AE100+'O7 Amortization'!J171+'O7 Amortization'!AE171+'O7 Amortization'!J242+'O7 Amortization'!AE242","v":0},{"$f":"'O7 Amortization'!K30+'O7 Amortization'!AF30+'O7 Amortization'!K100+'O7 Amortization'!AF100+'O7 Amortization'!K171+'O7 Amortization'!AF171+'O7 Amortization'!K242+'O7 Amortization'!AF242","v":0},{"$f":"'O7 Amortization'!L30+'O7 Amortization'!AG30+'O7 Amortization'!L100+'O7 Amortization'!AG100+'O7 Amortization'!L171+'O7 Amortization'!AG171+'O7 Amortization'!L242+'O7 Amortization'!AG242","v":0},{"$f":"'O7 Amortization'!M30+'O7 Amortization'!AH30+'O7 Amortization'!M100+'O7 Amortization'!AH100+'O7 Amortization'!M171+'O7 Amortization'!AH171+'O7 Amortization'!M242+'O7 Amortization'!AH242","v":0},{"$f":"'O7 Amortization'!N30+'O7 Amortization'!AI30+'O7 Amortization'!N100+'O7 Amortization'!AI100+'O7 Amortization'!N171+'O7 Amortization'!AI171+'O7 Amortization'!N242+'O7 Amortization'!AI242","v":0},{"$f":"'O7 Amortization'!O30+'O7 Amortization'!AJ30+'O7 Amortization'!O100+'O7 Amortization'!AJ100+'O7 Amortization'!O171+'O7 Amortization'!AJ171+'O7 Amortization'!O242+'O7 Amortization'!AJ242","v":0},{"$f":"'O7 Amortization'!P30+'O7 Amortization'!AK30+'O7 Amortization'!P100+'O7 Amortization'!AK100+'O7 Amortization'!P171+'O7 Amortization'!AK171+'O7 Amortization'!P242+'O7 Amortization'!AK242","v":0},{"$f":"'O7 Amortization'!Q30+'O7 Amortization'!AL30+'O7 Amortization'!Q100+'O7 Amortization'!AL100+'O7 Amortization'!Q171+'O7 Amortization'!AL171+'O7 Amortization'!Q242+'O7 Amortization'!AL242","v":0},{"$f":"'O7 Amortization'!R30+'O7 Amortization'!AM30+'O7 Amortization'!R100+'O7 Amortization'!AM100+'O7 Amortization'!R171+'O7 Amortization'!AM171+'O7 Amortization'!R242+'O7 Amortization'!AM242","v":0},{"$f":"'O7 Amortization'!S30+'O7 Amortization'!AN30+'O7 Amortization'!S100+'O7 Amortization'!AN100+'O7 Amortization'!S171+'O7 Amortization'!AN171+'O7 Amortization'!S242+'O7 Amortization'!AN242","v":0},{"$f":"'O7 Amortization'!T30+'O7 Amortization'!AO30+'O7 Amortization'!T100+'O7 Amortization'!AO100+'O7 Amortization'!T171+'O7 Amortization'!AO171+'O7 Amortization'!T242+'O7 Amortization'!AO242","v":0},{"$f":"'O7 Amortization'!U30+'O7 Amortization'!AP30+'O7 Amortization'!U100+'O7 Amortization'!AP100+'O7 Amortization'!U171+'O7 Amortization'!AP171+'O7 Amortization'!U242+'O7 Amortization'!AP242","v":0},{"$f":"'O7 Amortization'!V30+'O7 Amortization'!AQ30+'O7 Amortization'!V100+'O7 Amortization'!AQ100+'O7 Amortization'!V171+'O7 Amortization'!AQ171+'O7 Amortization'!V242+'O7 Amortization'!AQ242","v":0},{"$f":"'O7 Amortization'!W30+'O7 Amortization'!AR30+'O7 Amortization'!W100+'O7 Amortization'!AR100+'O7 Amortization'!W171+'O7 Amortization'!AR171+'O7 Amortization'!W242+'O7 Amortization'!AR242","v":0},{"$f":"'O7 Amortization'!X30+'O7 Amortization'!AS30+'O7 Amortization'!X100+'O7 Amortization'!AS100+'O7 Amortization'!X171+'O7 Amortization'!AS171+'O7 Amortization'!X242+'O7 Amortization'!AS242","v":0},{"$f":"'O7 Amortization'!Y30+'O7 Amortization'!AT30+'O7 Amortization'!Y100+'O7 Amortization'!AT100+'O7 Amortization'!Y171+'O7 Amortization'!AT171+'O7 Amortization'!Y242+'O7 Amortization'!AT242","v":0},{"$f":"'O7 Amortization'!Z30+'O7 Amortization'!AU30+'O7 Amortization'!Z100+'O7 Amortization'!AU100+'O7 Amortization'!Z171+'O7 Amortization'!AU171+'O7 Amortization'!Z242+'O7 Amortization'!AU242","v":0}]
[null,"Subtotal",{"$f":"SUM(D64:W64)","v":-7180855.8455630131},{"$f":"SUM(D58:D63)","v":-1946153.1623912877},-1300141.4094004366,-3435066.99223004,0,0,-463275.15965232812,-27908.564863585772,0,-8310.5570253351252,0,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Transformers - Net Fixed Assets",{"$f":"SUM(D65:W65)","v":21794199.285311114},{"$f":"D56+D64","v":6251518.3444660529},{"$f":"E56+E64","v":3869538.6201040442},10282352.702792417,0,0,1275243.9767831417,77482.057679763209,0,38063.583485691408,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to SubstationTransformers - NFA",{"$f":"SUM(D66:W66)","v":1095004.0171270003},{"$f":"IF(ISERROR(D65/D43*D39),0,D65/D43*D39)","v":327656.07335054094},192955.71218382946,508410.35966413363,0,0,59945.597409073715,4058.1861421073058,0,1978.0883773153701,0,0,0,0,0,0,0,0,0,0,0]
[null,"Substation Transformer NFA Including General Plant",{"$f":"SUM(D67:W67)","v":22889203.302438114},{"$f":"SUM(D65:D66)","v":6579174.4178165942},{"$f":"SUM(E65:E66)","v":4062494.3322878736},10790763.06245655,0,0,1335189.5741922155,81540.243821870521,0,40041.671863006777,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D71:W71)","v":587988},{"$f":"'O4 Summary by Class & Accounts'!E131","v":302144.67363096541},{"$f":"'O4 Summary by Class & Accounts'!F131","v":84008.601135978766},{"$f":"'O4 Summary by Class & Accounts'!G131","v":177553.60540066293},{"$f":"'O4 Summary by Class & Accounts'!H131","v":0},{"$f":"'O4 Summary by Class & Accounts'!I131","v":0},{"$f":"'O4 Summary by Class & Accounts'!J131","v":14594.734442206076},{"$f":"'O4 Summary by Class & Accounts'!K131","v":7570.5119560847716},{"$f":"'O4 Summary by Class & Accounts'!L131","v":0},{"$f":"'O4 Summary by Class & Accounts'!M131","v":2085.3815451174528},{"$f":"'O4 Summary by Class & Accounts'!N131","v":30.491888984549437},{"$f":"'O4 Summary by Class & Accounts'!O131","v":0},{"$f":"'O4 Summary by Class & Accounts'!P131","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q131","v":0},{"$f":"'O4 Summary by Class & Accounts'!R131","v":0},{"$f":"'O4 Summary by Class & Accounts'!S131","v":0},{"$f":"'O4 Summary by Class & Accounts'!T131","v":0},{"$f":"'O4 Summary by Class & Accounts'!U131","v":0},{"$f":"'O4 Summary by Class & Accounts'!V131","v":0},{"$f":"'O4 Summary by Class & Accounts'!W131","v":0},{"$f":"'O4 Summary by Class & Accounts'!X131","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D72:W72)","v":898928},{"$f":"'O4 Summary by Class & Accounts'!E132","v":461924.91543660156},{"$f":"'O4 Summary by Class & Accounts'!F132","v":128434.05614053879},{"$f":"'O4 Summary by Class & Accounts'!G132","v":271447.55912638886},{"$f":"'O4 Summary by Class & Accounts'!H132","v":0},{"$f":"'O4 Summary by Class & Accounts'!I132","v":0},{"$f":"'O4 Summary by Class & Accounts'!J132","v":22312.726522757985},{"$f":"'O4 Summary by Class & Accounts'!K132","v":11573.95248144413},{"$f":"'O4 Summary by Class & Accounts'!L132","v":0},{"$f":"'O4 Summary by Class & Accounts'!M132","v":3188.1736729139734},{"$f":"'O4 Summary by Class & Accounts'!N132","v":46.616619354651888},{"$f":"'O4 Summary by Class & Accounts'!O132","v":0},{"$f":"'O4 Summary by Class & Accounts'!P132","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q132","v":0},{"$f":"'O4 Summary by Class & Accounts'!R132","v":0},{"$f":"'O4 Summary by Class & Accounts'!S132","v":0},{"$f":"'O4 Summary by Class & Accounts'!T132","v":0},{"$f":"'O4 Summary by Class & Accounts'!U132","v":0},{"$f":"'O4 Summary by Class & Accounts'!V132","v":0},{"$f":"'O4 Summary by Class & Accounts'!W132","v":0},{"$f":"'O4 Summary by Class & Accounts'!X132","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D73:W73)","v":2062260.9999999995},{"$f":"'O4 Summary by Class & Accounts'!E149","v":1059717.505777105},{"$f":"'O4 Summary by Class & Accounts'!F149","v":294644.89375171723},{"$f":"'O4 Summary by Class & Accounts'!G149","v":622736.98753576016},{"$f":"'O4 Summary by Class & Accounts'!H149","v":0},{"$f":"'O4 Summary by Class & Accounts'!I149","v":0},{"$f":"'O4 Summary by Class & Accounts'!J149","v":51188.377391236456},{"$f":"'O4 Summary by Class & Accounts'!K149","v":26552.194189451719},{"$f":"'O4 Summary by Class & Accounts'!L149","v":0},{"$f":"'O4 Summary by Class & Accounts'!M149","v":7314.0965982561938},{"$f":"'O4 Summary by Class & Accounts'!N149","v":106.94475647320337},{"$f":"'O4 Summary by Class & Accounts'!O149","v":0},{"$f":"'O4 Summary by Class & Accounts'!P149","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q149","v":0},{"$f":"'O4 Summary by Class & Accounts'!R149","v":0},{"$f":"'O4 Summary by Class & Accounts'!S149","v":0},{"$f":"'O4 Summary by Class & Accounts'!T149","v":0},{"$f":"'O4 Summary by Class & Accounts'!U149","v":0},{"$f":"'O4 Summary by Class & Accounts'!V149","v":0},{"$f":"'O4 Summary by Class & Accounts'!W149","v":0},{"$f":"'O4 Summary by Class & Accounts'!X149","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D74:W74)","v":576134.99999999988},{"$f":"'O4 Summary by Class & Accounts'!E153","v":296053.86766800727},{"$f":"'O4 Summary by Class & Accounts'!F153","v":82315.107477494661},{"$f":"'O4 Summary by Class & Accounts'!G153","v":173974.37778919117},{"$f":"'O4 Summary by Class & Accounts'!H153","v":0},{"$f":"'O4 Summary by Class & Accounts'!I153","v":0},{"$f":"'O4 Summary by Class & Accounts'!J153","v":14300.525398240097},{"$f":"'O4 Summary by Class & Accounts'!K153","v":7417.9012255673579},{"$f":"'O4 Summary by Class & Accounts'!L153","v":0},{"$f":"'O4 Summary by Class & Accounts'!M153","v":2043.3432255356292},{"$f":"'O4 Summary by Class & Accounts'!N153","v":29.877215963783936},{"$f":"'O4 Summary by Class & Accounts'!O153","v":0},{"$f":"'O4 Summary by Class & Accounts'!P153","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q153","v":0},{"$f":"'O4 Summary by Class & Accounts'!R153","v":0},{"$f":"'O4 Summary by Class & Accounts'!S153","v":0},{"$f":"'O4 Summary by Class & Accounts'!T153","v":0},{"$f":"'O4 Summary by Class & Accounts'!U153","v":0},{"$f":"'O4 Summary by Class & Accounts'!V153","v":0},{"$f":"'O4 Summary by Class & Accounts'!W153","v":0},{"$f":"'O4 Summary by Class & Accounts'!X153","v":0}]
[null,"Total ",{"$f":"SUM(D75:W75)","v":4125312},{"$f":"SUM(D71:D74)","v":2119840.9625126794},{"$f":"SUM(E71:E74)","v":589402.6585057294},1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1820-2 Distribution Station Equipment",{"$f":"SUM(D77:W77)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E35","v":0},{"$f":"'O4 Summary by Class & Accounts'!F35","v":0},{"$f":"'O4 Summary by Class & Accounts'!G35","v":0},{"$f":"'O4 Summary by Class & Accounts'!H35","v":0},{"$f":"'O4 Summary by Class & Accounts'!I35","v":0},{"$f":"'O4 Summary by Class & Accounts'!J35","v":0},{"$f":"'O4 Summary by Class & Accounts'!K35","v":0},{"$f":"'O4 Summary by Class & Accounts'!L35","v":0},{"$f":"'O4 Summary by Class & Accounts'!M35","v":0},{"$f":"'O4 Summary by Class & Accounts'!N35","v":0},{"$f":"'O4 Summary by Class & Accounts'!O35","v":0},{"$f":"'O4 Summary by Class & Accounts'!P35","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q35","v":0},{"$f":"'O4 Summary by Class & Accounts'!R35","v":0},{"$f":"'O4 Summary by Class & Accounts'!S35","v":0},{"$f":"'O4 Summary by Class & Accounts'!T35","v":0},{"$f":"'O4 Summary by Class & Accounts'!U35","v":0},{"$f":"'O4 Summary by Class & Accounts'!V35","v":0},{"$f":"'O4 Summary by Class & Accounts'!W35","v":0},{"$f":"'O4 Summary by Class & Accounts'!X35","v":0}]
[null,"Acct 1825-2 Storage Battery Equipment",{"$f":"SUM(D78:W78)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E40","v":0},{"$f":"'O4 Summary by Class & Accounts'!F40","v":0},{"$f":"'O4 Summary by Class & Accounts'!G40","v":0},{"$f":"'O4 Summary by Class & Accounts'!H40","v":0},{"$f":"'O4 Summary by Class & Accounts'!I40","v":0},{"$f":"'O4 Summary by Class & Accounts'!J40","v":0},{"$f":"'O4 Summary by Class & Accounts'!K40","v":0},{"$f":"'O4 Summary by Class & Accounts'!L40","v":0},{"$f":"'O4 Summary by Class & Accounts'!M40","v":0},{"$f":"'O4 Summary by Class & Accounts'!N40","v":0},{"$f":"'O4 Summary by Class & Accounts'!O40","v":0},{"$f":"'O4 Summary by Class & Accounts'!P40","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q40","v":0},{"$f":"'O4 Summary by Class & Accounts'!R40","v":0},{"$f":"'O4 Summary by Class & Accounts'!S40","v":0},{"$f":"'O4 Summary by Class & Accounts'!T40","v":0},{"$f":"'O4 Summary by Class & Accounts'!U40","v":0},{"$f":"'O4 Summary by Class & Accounts'!V40","v":0},{"$f":"'O4 Summary by Class & Accounts'!W40","v":0},{"$f":"'O4 Summary by Class & Accounts'!X40","v":0}]
[null,"Total ",{"$f":"SUM(D79:W79)","v":0},{"$f":"SUM(D77:D78)","v":0},{"$f":"SUM(E77:E78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D81:W81)","v":298589149.93199992},{"$f":"'O6 Source Data for E2'!D88+'O6 Source Data for E2'!Y88","v":154413258.87712556},{"$f":"'O6 Source Data for E2'!E88+'O6 Source Data for E2'!Z88","v":42477855.096166432},{"$f":"'O6 Source Data for E2'!F88+'O6 Source Data for E2'!AA88","v":89387086.661381587},{"$f":"'O6 Source Data for E2'!G88+'O6 Source Data for E2'!AB88","v":0},{"$f":"'O6 Source Data for E2'!H88+'O6 Source Data for E2'!AC88","v":0},{"$f":"'O6 Source Data for E2'!I88+'O6 Source Data for E2'!AD88","v":7346107.9961917009},{"$f":"'O6 Source Data for E2'!J88+'O6 Source Data for E2'!AE88","v":3879218.3685589996},{"$f":"'O6 Source Data for E2'!K88+'O6 Source Data for E2'!AF88","v":0},{"$f":"'O6 Source Data for E2'!L88+'O6 Source Data for E2'!AG88","v":1069930.6475830432},{"$f":"'O6 Source Data for E2'!M88+'O6 Source Data for E2'!AH88","v":15692.284992588315},{"$f":"'O6 Source Data for E2'!N88+'O6 Source Data for E2'!AI88","v":0},{"$f":"'O6 Source Data for E2'!O88+'O6 Source Data for E2'!AJ88","v":0},{"$f":"'O6 Source Data for E2'!P88+'O6 Source Data for E2'!AK88","v":0},{"$f":"'O6 Source Data for E2'!Q88+'O6 Source Data for E2'!AL88","v":0},{"$f":"'O6 Source Data for E2'!R88+'O6 Source Data for E2'!AM88","v":0},{"$f":"'O6 Source Data for E2'!S88+'O6 Source Data for E2'!AN88","v":0},{"$f":"'O6 Source Data for E2'!T88+'O6 Source Data for E2'!AO88","v":0},{"$f":"'O6 Source Data for E2'!U88+'O6 Source Data for E2'!AP88","v":0},{"$f":"'O6 Source Data for E2'!V88+'O6 Source Data for E2'!AQ88","v":0},{"$f":"'O6 Source Data for E2'!W88+'O6 Source Data for E2'!AR88","v":0}]

{"sheet":"O3.3 Primary Cost Pool","index":20,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[7,0,8,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O3.3 Primary Conductors and Poles Cost Pool Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.3 Primary Conductors and Poles Cost Pool Worksheet  -  "}]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1830-4 Primary Poles, Towers & Fixtures",{"$f":"SUM(D13:W13)","v":885550.32843654521},{"$f":"IF(ISERROR('O7 Amortization'!G327+'O7 Amortization'!G400+'O7 Amortization'!G473+'O7 Amortization'!G546 + 'O7 Amortization'!AB327+'O7 Amortization'!AB400+'O7 Amortization'!AB473+'O7 Amortization'!AB546), \"-\", 'O7 Amortization'!G327+'O7 Amortization'!G400+'O7 Amortization'!G473+'O7 Amortization'!G546 + 'O7 Amortization'!AB327+'O7 Amortization'!AB400+'O7 Amortization'!AB473+'O7 Amortization'!AB546)","v":436911.35531574639},{"$f":"IF(ISERROR('O7 Amortization'!H327+'O7 Amortization'!H400+'O7 Amortization'!H473+'O7 Amortization'!H546 + 'O7 Amortization'!AC327+'O7 Amortization'!AC400+'O7 Amortization'!AC473+'O7 Amortization'!AC546), \"-\", 'O7 Amortization'!H327+'O7 Amortization'!H400+'O7 Amortization'!H473+'O7 Amortization'!H546 + 'O7 Amortization'!AC327+'O7 Amortization'!AC400+'O7 Amortization'!AC473+'O7 Amortization'!AC546)","v":132233.32120362733},{"$f":"IF(ISERROR('O7 Amortization'!I327+'O7 Amortization'!I400+'O7 Amortization'!I473+'O7 Amortization'!I546 + 'O7 Amortization'!AD327+'O7 Amortization'!AD400+'O7 Amortization'!AD473+'O7 Amortization'!AD546), \"-\", 'O7 Amortization'!I327+'O7 Amortization'!I400+'O7 Amortization'!I473+'O7 Amortization'!I546 + 'O7 Amortization'!AD327+'O7 Amortization'!AD400+'O7 Amortization'!AD473+'O7 Amortization'!AD546)","v":261588.81739315335},{"$f":"IF(ISERROR('O7 Amortization'!J327+'O7 Amortization'!J400+'O7 Amortization'!J473+'O7 Amortization'!J546 + 'O7 Amortization'!AE327+'O7 Amortization'!AE400+'O7 Amortization'!AE473+'O7 Amortization'!AE546), \"-\", 'O7 Amortization'!J327+'O7 Amortization'!J400+'O7 Amortization'!J473+'O7 Amortization'!J546 + 'O7 Amortization'!AE327+'O7 Amortization'!AE400+'O7 Amortization'!AE473+'O7 Amortization'!AE546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K327+'O7 Amortization'!K400+'O7 Amortization'!K473+'O7 Amortization'!K546 + 'O7 Amortization'!AF327+'O7 Amortization'!AF400+'O7 Amortization'!AF473+'O7 Amortization'!AF546), \"-\", 'O7 Amortization'!K327+'O7 Amortization'!K400+'O7 Amortization'!K473+'O7 Amortization'!K546 + 'O7 Amortization'!AF327+'O7 Amortization'!AF400+'O7 Amortization'!AF473+'O7 Amortization'!AF546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L327+'O7 Amortization'!L400+'O7 Amortization'!L473+'O7 Amortization'!L546 + 'O7 Amortization'!AG327+'O7 Amortization'!AG400+'O7 Amortization'!AG473+'O7 Amortization'!AG546), \"-\", 'O7 Amortization'!L327+'O7 Amortization'!L400+'O7 Amortization'!L473+'O7 Amortization'!L546 + 'O7 Amortization'!AG327+'O7 Amortization'!AG400+'O7 Amortization'!AG473+'O7 Amortization'!AG546)","v":37191.814059319819},{"$f":"IF(ISERROR('O7 Amortization'!M327+'O7 Amortization'!M400+'O7 Amortization'!M473+'O7 Amortization'!M546 + 'O7 Amortization'!AH327+'O7 Amortization'!AH400+'O7 Amortization'!AH473+'O7 Amortization'!AH546), \"-\", 'O7 Amortization'!M327+'O7 Amortization'!M400+'O7 Amortization'!M473+'O7 Amortization'!M546 + 'O7 Amortization'!AH327+'O7 Amortization'!AH400+'O7 Amortization'!AH473+'O7 Amortization'!AH546)","v":13863.263295714187},{"$f":"IF(ISERROR('O7 Amortization'!N327+'O7 Amortization'!N400+'O7 Amortization'!N473+'O7 Amortization'!N546 + 'O7 Amortization'!AI327+'O7 Amortization'!AI400+'O7 Amortization'!AI473+'O7 Amortization'!AI546), \"-\", 'O7 Amortization'!N327+'O7 Amortization'!N400+'O7 Amortization'!N473+'O7 Amortization'!N546 + 'O7 Amortization'!AI327+'O7 Amortization'!AI400+'O7 Amortization'!AI473+'O7 Amortization'!AI546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O327+'O7 Amortization'!O400+'O7 Amortization'!O473+'O7 Amortization'!O546 + 'O7 Amortization'!AJ327+'O7 Amortization'!AJ400+'O7 Amortization'!AJ473+'O7 Amortization'!AJ546), \"-\", 'O7 Amortization'!O327+'O7 Amortization'!O400+'O7 Amortization'!O473+'O7 Amortization'!O546 + 'O7 Amortization'!AJ327+'O7 Amortization'!AJ400+'O7 Amortization'!AJ473+'O7 Amortization'!AJ546)","v":3761.7571689843276},{"$f":"IF(ISERROR('O7 Amortization'!P327+'O7 Amortization'!P400+'O7 Amortization'!P473+'O7 Amortization'!P546 + 'O7 Amortization'!AK327+'O7 Amortization'!AK400+'O7 Amortization'!AK473+'O7 Amortization'!AK546), \"-\", 'O7 Amortization'!P327+'O7 Amortization'!P400+'O7 Amortization'!P473+'O7 Amortization'!P546 + 'O7 Amortization'!AK327+'O7 Amortization'!AK400+'O7 Amortization'!AK473+'O7 Amortization'!AK546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q327+'O7 Amortization'!Q400+'O7 Amortization'!Q473+'O7 Amortization'!Q546 + 'O7 Amortization'!AL327+'O7 Amortization'!AL400+'O7 Amortization'!AL473+'O7 Amortization'!AL546), \"-\", 'O7 Amortization'!Q327+'O7 Amortization'!Q400+'O7 Amortization'!Q473+'O7 Amortization'!Q546 + 'O7 Amortization'!AL327+'O7 Amortization'!AL400+'O7 Amortization'!AL473+'O7 Amortization'!AL546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R327+'O7 Amortization'!R400+'O7 Amortization'!R473+'O7 Amortization'!R546 + 'O7 Amortization'!AM327+'O7 Amortization'!AM400+'O7 Amortization'!AM473+'O7 Amortization'!AM546), \"-\", 'O7 Amortization'!R327+'O7 Amortization'!R400+'O7 Amortization'!R473+'O7 Amortization'!R546 + 'O7 Amortization'!AM327+'O7 Amortization'!AM400+'O7 Amortization'!AM473+'O7 Amortization'!AM546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S327+'O7 Amortization'!S400+'O7 Amortization'!S473+'O7 Amortization'!S546 + 'O7 Amortization'!AN327+'O7 Amortization'!AN400+'O7 Amortization'!AN473+'O7 Amortization'!AN546), \"-\", 'O7 Amortization'!S327+'O7 Amortization'!S400+'O7 Amortization'!S473+'O7 Amortization'!S546 + 'O7 Amortization'!AN327+'O7 Amortization'!AN400+'O7 Amortization'!AN473+'O7 Amortization'!AN546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T327+'O7 Amortization'!T400+'O7 Amortization'!T473+'O7 Amortization'!T546 + 'O7 Amortization'!AO327+'O7 Amortization'!AO400+'O7 Amortization'!AO473+'O7 Amortization'!AO546), \"-\", 'O7 Amortization'!T327+'O7 Amortization'!T400+'O7 Amortization'!T473+'O7 Amortization'!T546 + 'O7 Amortization'!AO327+'O7 Amortization'!AO400+'O7 Amortization'!AO473+'O7 Amortization'!AO546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U327+'O7 Amortization'!U400+'O7 Amortization'!U473+'O7 Amortization'!U546 + 'O7 Amortization'!AP327+'O7 Amortization'!AP400+'O7 Amortization'!AP473+'O7 Amortization'!AP546), \"-\", 'O7 Amortization'!U327+'O7 Amortization'!U400+'O7 Amortization'!U473+'O7 Amortization'!U546 + 'O7 Amortization'!AP327+'O7 Amortization'!AP400+'O7 Amortization'!AP473+'O7 Amortization'!AP546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V327+'O7 Amortization'!V400+'O7 Amortization'!V473+'O7 Amortization'!V546 + 'O7 Amortization'!AQ327+'O7 Amortization'!AQ400+'O7 Amortization'!AQ473+'O7 Amortization'!AQ546), \"-\", 'O7 Amortization'!V327+'O7 Amortization'!V400+'O7 Amortization'!V473+'O7 Amortization'!V546 + 'O7 Amortization'!AQ327+'O7 Amortization'!AQ400+'O7 Amortization'!AQ473+'O7 Amortization'!AQ546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W327+'O7 Amortization'!W400+'O7 Amortization'!W473+'O7 Amortization'!W546 + 'O7 Amortization'!AR327+'O7 Amortization'!AR400+'O7 Amortization'!AR473+'O7 Amortization'!AR546), \"-\", 'O7 Amortization'!W327+'O7 Amortization'!W400+'O7 Amortization'!W473+'O7 Amortization'!W546 + 'O7 Amortization'!AR327+'O7 Amortization'!AR400+'O7 Amortization'!AR473+'O7 Amortization'!AR546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X327+'O7 Amortization'!X400+'O7 Amortization'!X473+'O7 Amortization'!X546 + 'O7 Amortization'!AS327+'O7 Amortization'!AS400+'O7 Amortization'!AS473+'O7 Amortization'!AS546), \"-\", 'O7 Amortization'!X327+'O7 Amortization'!X400+'O7 Amortization'!X473+'O7 Amortization'!X546 + 'O7 Amortization'!AS327+'O7 Amortization'!AS400+'O7 Amortization'!AS473+'O7 Amortization'!AS546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y327+'O7 Amortization'!Y400+'O7 Amortization'!Y473+'O7 Amortization'!Y546 + 'O7 Amortization'!AT327+'O7 Amortization'!AT400+'O7 Amortization'!AT473+'O7 Amortization'!AT546), \"-\", 'O7 Amortization'!Y327+'O7 Amortization'!Y400+'O7 Amortization'!Y473+'O7 Amortization'!Y546 + 'O7 Amortization'!AT327+'O7 Amortization'!AT400+'O7 Amortization'!AT473+'O7 Amortization'!AT546)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z327+'O7 Amortization'!Z400+'O7 Amortization'!Z473+'O7 Amortization'!Z546 + 'O7 Amortization'!AU327+'O7 Amortization'!AU400+'O7 Amortization'!AU473+'O7 Amortization'!AU546), \"-\", 'O7 Amortization'!Z327+'O7 Amortization'!Z400+'O7 Amortization'!Z473+'O7 Amortization'!Z546 + 'O7 Amortization'!AU327+'O7 Amortization'!AU400+'O7 Amortization'!AU473+'O7 Amortization'!AU546)","v":0}]
[null,"Depreciation on Acct 1835-4 Primary Overhead Conductors",687714.06173801504,{"$f":"IF(ISERROR('O7 Amortization'!G331+'O7 Amortization'!G404+'O7 Amortization'!G477+'O7 Amortization'!G550 + 'O7 Amortization'!AB331+'O7 Amortization'!AB404+'O7 Amortization'!AB477+'O7 Amortization'!AB550), \"-\", 'O7 Amortization'!G331+'O7 Amortization'!G404+'O7 Amortization'!G477+'O7 Amortization'!G550 + 'O7 Amortization'!AB331+'O7 Amortization'!AB404+'O7 Amortization'!AB477+'O7 Amortization'!AB550)","v":339303.22550287819},{"$f":"IF(ISERROR('O7 Amortization'!H331+'O7 Amortization'!H404+'O7 Amortization'!H477+'O7 Amortization'!H550 + 'O7 Amortization'!AC331+'O7 Amortization'!AC404+'O7 Amortization'!AC477+'O7 Amortization'!AC550), \"-\", 'O7 Amortization'!H331+'O7 Amortization'!H404+'O7 Amortization'!H477+'O7 Amortization'!H550 + 'O7 Amortization'!AC331+'O7 Amortization'!AC404+'O7 Amortization'!AC477+'O7 Amortization'!AC550)","v":102691.7516733442},{"$f":"IF(ISERROR('O7 Amortization'!I331+'O7 Amortization'!I404+'O7 Amortization'!I477+'O7 Amortization'!I550 + 'O7 Amortization'!AD331+'O7 Amortization'!AD404+'O7 Amortization'!AD477+'O7 Amortization'!AD550), \"-\", 'O7 Amortization'!I331+'O7 Amortization'!I404+'O7 Amortization'!I477+'O7 Amortization'!I550 + 'O7 Amortization'!AD331+'O7 Amortization'!AD404+'O7 Amortization'!AD477+'O7 Amortization'!AD550)","v":203148.59849050362},{"$f":"IF(ISERROR('O7 Amortization'!J331+'O7 Amortization'!J404+'O7 Amortization'!J477+'O7 Amortization'!J550 + 'O7 Amortization'!AE331+'O7 Amortization'!AE404+'O7 Amortization'!AE477+'O7 Amortization'!AE550), \"-\", 'O7 Amortization'!J331+'O7 Amortization'!J404+'O7 Amortization'!J477+'O7 Amortization'!J550 + 'O7 Amortization'!AE331+'O7 Amortization'!AE404+'O7 Amortization'!AE477+'O7 Amortization'!AE550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K331+'O7 Amortization'!K404+'O7 Amortization'!K477+'O7 Amortization'!K550 + 'O7 Amortization'!AF331+'O7 Amortization'!AF404+'O7 Amortization'!AF477+'O7 Amortization'!AF550), \"-\", 'O7 Amortization'!K331+'O7 Amortization'!K404+'O7 Amortization'!K477+'O7 Amortization'!K550 + 'O7 Amortization'!AF331+'O7 Amortization'!AF404+'O7 Amortization'!AF477+'O7 Amortization'!AF550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L331+'O7 Amortization'!L404+'O7 Amortization'!L477+'O7 Amortization'!L550 + 'O7 Amortization'!AG331+'O7 Amortization'!AG404+'O7 Amortization'!AG477+'O7 Amortization'!AG550), \"-\", 'O7 Amortization'!L331+'O7 Amortization'!L404+'O7 Amortization'!L477+'O7 Amortization'!L550 + 'O7 Amortization'!AG331+'O7 Amortization'!AG404+'O7 Amortization'!AG477+'O7 Amortization'!AG550)","v":28882.981225129319},{"$f":"IF(ISERROR('O7 Amortization'!M331+'O7 Amortization'!M404+'O7 Amortization'!M477+'O7 Amortization'!M550 + 'O7 Amortization'!AH331+'O7 Amortization'!AH404+'O7 Amortization'!AH477+'O7 Amortization'!AH550), \"-\", 'O7 Amortization'!M331+'O7 Amortization'!M404+'O7 Amortization'!M477+'O7 Amortization'!M550 + 'O7 Amortization'!AH331+'O7 Amortization'!AH404+'O7 Amortization'!AH477+'O7 Amortization'!AH550)","v":10766.142593918428},{"$f":"IF(ISERROR('O7 Amortization'!N331+'O7 Amortization'!N404+'O7 Amortization'!N477+'O7 Amortization'!N550 + 'O7 Amortization'!AI331+'O7 Amortization'!AI404+'O7 Amortization'!AI477+'O7 Amortization'!AI550), \"-\", 'O7 Amortization'!N331+'O7 Amortization'!N404+'O7 Amortization'!N477+'O7 Amortization'!N550 + 'O7 Amortization'!AI331+'O7 Amortization'!AI404+'O7 Amortization'!AI477+'O7 Amortization'!AI550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O331+'O7 Amortization'!O404+'O7 Amortization'!O477+'O7 Amortization'!O550 + 'O7 Amortization'!AJ331+'O7 Amortization'!AJ404+'O7 Amortization'!AJ477+'O7 Amortization'!AJ550), \"-\", 'O7 Amortization'!O331+'O7 Amortization'!O404+'O7 Amortization'!O477+'O7 Amortization'!O550 + 'O7 Amortization'!AJ331+'O7 Amortization'!AJ404+'O7 Amortization'!AJ477+'O7 Amortization'!AJ550)","v":2921.3622522411865},{"$f":"IF(ISERROR('O7 Amortization'!P331+'O7 Amortization'!P404+'O7 Amortization'!P477+'O7 Amortization'!P550 + 'O7 Amortization'!AK331+'O7 Amortization'!AK404+'O7 Amortization'!AK477+'O7 Amortization'!AK550), \"-\", 'O7 Amortization'!P331+'O7 Amortization'!P404+'O7 Amortization'!P477+'O7 Amortization'!P550 + 'O7 Amortization'!AK331+'O7 Amortization'!AK404+'O7 Amortization'!AK477+'O7 Amortization'!AK550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q331+'O7 Amortization'!Q404+'O7 Amortization'!Q477+'O7 Amortization'!Q550 + 'O7 Amortization'!AL331+'O7 Amortization'!AL404+'O7 Amortization'!AL477+'O7 Amortization'!AL550), \"-\", 'O7 Amortization'!Q331+'O7 Amortization'!Q404+'O7 Amortization'!Q477+'O7 Amortization'!Q550 + 'O7 Amortization'!AL331+'O7 Amortization'!AL404+'O7 Amortization'!AL477+'O7 Amortization'!AL550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R331+'O7 Amortization'!R404+'O7 Amortization'!R477+'O7 Amortization'!R550 + 'O7 Amortization'!AM331+'O7 Amortization'!AM404+'O7 Amortization'!AM477+'O7 Amortization'!AM550), \"-\", 'O7 Amortization'!R331+'O7 Amortization'!R404+'O7 Amortization'!R477+'O7 Amortization'!R550 + 'O7 Amortization'!AM331+'O7 Amortization'!AM404+'O7 Amortization'!AM477+'O7 Amortization'!AM550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S331+'O7 Amortization'!S404+'O7 Amortization'!S477+'O7 Amortization'!S550 + 'O7 Amortization'!AN331+'O7 Amortization'!AN404+'O7 Amortization'!AN477+'O7 Amortization'!AN550), \"-\", 'O7 Amortization'!S331+'O7 Amortization'!S404+'O7 Amortization'!S477+'O7 Amortization'!S550 + 'O7 Amortization'!AN331+'O7 Amortization'!AN404+'O7 Amortization'!AN477+'O7 Amortization'!AN550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T331+'O7 Amortization'!T404+'O7 Amortization'!T477+'O7 Amortization'!T550 + 'O7 Amortization'!AO331+'O7 Amortization'!AO404+'O7 Amortization'!AO477+'O7 Amortization'!AO550), \"-\", 'O7 Amortization'!T331+'O7 Amortization'!T404+'O7 Amortization'!T477+'O7 Amortization'!T550 + 'O7 Amortization'!AO331+'O7 Amortization'!AO404+'O7 Amortization'!AO477+'O7 Amortization'!AO550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U331+'O7 Amortization'!U404+'O7 Amortization'!U477+'O7 Amortization'!U550 + 'O7 Amortization'!AP331+'O7 Amortization'!AP404+'O7 Amortization'!AP477+'O7 Amortization'!AP550), \"-\", 'O7 Amortization'!U331+'O7 Amortization'!U404+'O7 Amortization'!U477+'O7 Amortization'!U550 + 'O7 Amortization'!AP331+'O7 Amortization'!AP404+'O7 Amortization'!AP477+'O7 Amortization'!AP550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V331+'O7 Amortization'!V404+'O7 Amortization'!V477+'O7 Amortization'!V550 + 'O7 Amortization'!AQ331+'O7 Amortization'!AQ404+'O7 Amortization'!AQ477+'O7 Amortization'!AQ550), \"-\", 'O7 Amortization'!V331+'O7 Amortization'!V404+'O7 Amortization'!V477+'O7 Amortization'!V550 + 'O7 Amortization'!AQ331+'O7 Amortization'!AQ404+'O7 Amortization'!AQ477+'O7 Amortization'!AQ550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W331+'O7 Amortization'!W404+'O7 Amortization'!W477+'O7 Amortization'!W550 + 'O7 Amortization'!AR331+'O7 Amortization'!AR404+'O7 Amortization'!AR477+'O7 Amortization'!AR550), \"-\", 'O7 Amortization'!W331+'O7 Amortization'!W404+'O7 Amortization'!W477+'O7 Amortization'!W550 + 'O7 Amortization'!AR331+'O7 Amortization'!AR404+'O7 Amortization'!AR477+'O7 Amortization'!AR550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X331+'O7 Amortization'!X404+'O7 Amortization'!X477+'O7 Amortization'!X550 + 'O7 Amortization'!AS331+'O7 Amortization'!AS404+'O7 Amortization'!AS477+'O7 Amortization'!AS550), \"-\", 'O7 Amortization'!X331+'O7 Amortization'!X404+'O7 Amortization'!X477+'O7 Amortization'!X550 + 'O7 Amortization'!AS331+'O7 Amortization'!AS404+'O7 Amortization'!AS477+'O7 Amortization'!AS550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y331+'O7 Amortization'!Y404+'O7 Amortization'!Y477+'O7 Amortization'!Y550 + 'O7 Amortization'!AT331+'O7 Amortization'!AT404+'O7 Amortization'!AT477+'O7 Amortization'!AT550), \"-\", 'O7 Amortization'!Y331+'O7 Amortization'!Y404+'O7 Amortization'!Y477+'O7 Amortization'!Y550 + 'O7 Amortization'!AT331+'O7 Amortization'!AT404+'O7 Amortization'!AT477+'O7 Amortization'!AT550)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z331+'O7 Amortization'!Z404+'O7 Amortization'!Z477+'O7 Amortization'!Z550 + 'O7 Amortization'!AU331+'O7 Amortization'!AU404+'O7 Amortization'!AU477+'O7 Amortization'!AU550), \"-\", 'O7 Amortization'!Z331+'O7 Amortization'!Z404+'O7 Amortization'!Z477+'O7 Amortization'!Z550 + 'O7 Amortization'!AU331+'O7 Amortization'!AU404+'O7 Amortization'!AU477+'O7 Amortization'!AU550)","v":0}]
[null,"Depreciation on Acct 1840-4 Primary Underground Conduit",{"$f":"SUM(D15:W15)","v":85794.22305485417},{"$f":"IF(ISERROR('O7 Amortization'!G335+'O7 Amortization'!G408+'O7 Amortization'!G481+'O7 Amortization'!G554 + 'O7 Amortization'!AB335+'O7 Amortization'!AB408+'O7 Amortization'!AB481+'O7 Amortization'!AB554), \"-\", 'O7 Amortization'!G335+'O7 Amortization'!G408+'O7 Amortization'!G481+'O7 Amortization'!G554 + 'O7 Amortization'!AB335+'O7 Amortization'!AB408+'O7 Amortization'!AB481+'O7 Amortization'!AB554)","v":42329.011767560718},{"$f":"IF(ISERROR('O7 Amortization'!H335+'O7 Amortization'!H408+'O7 Amortization'!H481+'O7 Amortization'!H554 + 'O7 Amortization'!AC335+'O7 Amortization'!AC408+'O7 Amortization'!AC481+'O7 Amortization'!AC554), \"-\", 'O7 Amortization'!H335+'O7 Amortization'!H408+'O7 Amortization'!H481+'O7 Amortization'!H554 + 'O7 Amortization'!AC335+'O7 Amortization'!AC408+'O7 Amortization'!AC481+'O7 Amortization'!AC554)","v":12811.078817685859},{"$f":"IF(ISERROR('O7 Amortization'!I335+'O7 Amortization'!I408+'O7 Amortization'!I481+'O7 Amortization'!I554 + 'O7 Amortization'!AD335+'O7 Amortization'!AD408+'O7 Amortization'!AD481+'O7 Amortization'!AD554), \"-\", 'O7 Amortization'!I335+'O7 Amortization'!I408+'O7 Amortization'!I481+'O7 Amortization'!I554 + 'O7 Amortization'!AD335+'O7 Amortization'!AD408+'O7 Amortization'!AD481+'O7 Amortization'!AD554)","v":25343.347099997001},{"$f":"IF(ISERROR('O7 Amortization'!J335+'O7 Amortization'!J408+'O7 Amortization'!J481+'O7 Amortization'!J554 + 'O7 Amortization'!AE335+'O7 Amortization'!AE408+'O7 Amortization'!AE481+'O7 Amortization'!AE554), \"-\", 'O7 Amortization'!J335+'O7 Amortization'!J408+'O7 Amortization'!J481+'O7 Amortization'!J554 + 'O7 Amortization'!AE335+'O7 Amortization'!AE408+'O7 Amortization'!AE481+'O7 Amortization'!AE554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K335+'O7 Amortization'!K408+'O7 Amortization'!K481+'O7 Amortization'!K554 + 'O7 Amortization'!AF335+'O7 Amortization'!AF408+'O7 Amortization'!AF481+'O7 Amortization'!AF554), \"-\", 'O7 Amortization'!K335+'O7 Amortization'!K408+'O7 Amortization'!K481+'O7 Amortization'!K554 + 'O7 Amortization'!AF335+'O7 Amortization'!AF408+'O7 Amortization'!AF481+'O7 Amortization'!AF554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L335+'O7 Amortization'!L408+'O7 Amortization'!L481+'O7 Amortization'!L554 + 'O7 Amortization'!AG335+'O7 Amortization'!AG408+'O7 Amortization'!AG481+'O7 Amortization'!AG554), \"-\", 'O7 Amortization'!L335+'O7 Amortization'!L408+'O7 Amortization'!L481+'O7 Amortization'!L554 + 'O7 Amortization'!AG335+'O7 Amortization'!AG408+'O7 Amortization'!AG481+'O7 Amortization'!AG554)","v":3603.2314468827931},{"$f":"IF(ISERROR('O7 Amortization'!M335+'O7 Amortization'!M408+'O7 Amortization'!M481+'O7 Amortization'!M554 + 'O7 Amortization'!AH335+'O7 Amortization'!AH408+'O7 Amortization'!AH481+'O7 Amortization'!AH554), \"-\", 'O7 Amortization'!M335+'O7 Amortization'!M408+'O7 Amortization'!M481+'O7 Amortization'!M554 + 'O7 Amortization'!AH335+'O7 Amortization'!AH408+'O7 Amortization'!AH481+'O7 Amortization'!AH554)","v":1343.105936802667},{"$f":"IF(ISERROR('O7 Amortization'!N335+'O7 Amortization'!N408+'O7 Amortization'!N481+'O7 Amortization'!N554 + 'O7 Amortization'!AI335+'O7 Amortization'!AI408+'O7 Amortization'!AI481+'O7 Amortization'!AI554), \"-\", 'O7 Amortization'!N335+'O7 Amortization'!N408+'O7 Amortization'!N481+'O7 Amortization'!N554 + 'O7 Amortization'!AI335+'O7 Amortization'!AI408+'O7 Amortization'!AI481+'O7 Amortization'!AI554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O335+'O7 Amortization'!O408+'O7 Amortization'!O481+'O7 Amortization'!O554 + 'O7 Amortization'!AJ335+'O7 Amortization'!AJ408+'O7 Amortization'!AJ481+'O7 Amortization'!AJ554), \"-\", 'O7 Amortization'!O335+'O7 Amortization'!O408+'O7 Amortization'!O481+'O7 Amortization'!O554 + 'O7 Amortization'!AJ335+'O7 Amortization'!AJ408+'O7 Amortization'!AJ481+'O7 Amortization'!AJ554)","v":364.44798592513206},{"$f":"IF(ISERROR('O7 Amortization'!P335+'O7 Amortization'!P408+'O7 Amortization'!P481+'O7 Amortization'!P554 + 'O7 Amortization'!AK335+'O7 Amortization'!AK408+'O7 Amortization'!AK481+'O7 Amortization'!AK554), \"-\", 'O7 Amortization'!P335+'O7 Amortization'!P408+'O7 Amortization'!P481+'O7 Amortization'!P554 + 'O7 Amortization'!AK335+'O7 Amortization'!AK408+'O7 Amortization'!AK481+'O7 Amortization'!AK554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q335+'O7 Amortization'!Q408+'O7 Amortization'!Q481+'O7 Amortization'!Q554 + 'O7 Amortization'!AL335+'O7 Amortization'!AL408+'O7 Amortization'!AL481+'O7 Amortization'!AL554), \"-\", 'O7 Amortization'!Q335+'O7 Amortization'!Q408+'O7 Amortization'!Q481+'O7 Amortization'!Q554 + 'O7 Amortization'!AL335+'O7 Amortization'!AL408+'O7 Amortization'!AL481+'O7 Amortization'!AL554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R335+'O7 Amortization'!R408+'O7 Amortization'!R481+'O7 Amortization'!R554 + 'O7 Amortization'!AM335+'O7 Amortization'!AM408+'O7 Amortization'!AM481+'O7 Amortization'!AM554), \"-\", 'O7 Amortization'!R335+'O7 Amortization'!R408+'O7 Amortization'!R481+'O7 Amortization'!R554 + 'O7 Amortization'!AM335+'O7 Amortization'!AM408+'O7 Amortization'!AM481+'O7 Amortization'!AM554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S335+'O7 Amortization'!S408+'O7 Amortization'!S481+'O7 Amortization'!S554 + 'O7 Amortization'!AN335+'O7 Amortization'!AN408+'O7 Amortization'!AN481+'O7 Amortization'!AN554), \"-\", 'O7 Amortization'!S335+'O7 Amortization'!S408+'O7 Amortization'!S481+'O7 Amortization'!S554 + 'O7 Amortization'!AN335+'O7 Amortization'!AN408+'O7 Amortization'!AN481+'O7 Amortization'!AN554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T335+'O7 Amortization'!T408+'O7 Amortization'!T481+'O7 Amortization'!T554 + 'O7 Amortization'!AO335+'O7 Amortization'!AO408+'O7 Amortization'!AO481+'O7 Amortization'!AO554), \"-\", 'O7 Amortization'!T335+'O7 Amortization'!T408+'O7 Amortization'!T481+'O7 Amortization'!T554 + 'O7 Amortization'!AO335+'O7 Amortization'!AO408+'O7 Amortization'!AO481+'O7 Amortization'!AO554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U335+'O7 Amortization'!U408+'O7 Amortization'!U481+'O7 Amortization'!U554 + 'O7 Amortization'!AP335+'O7 Amortization'!AP408+'O7 Amortization'!AP481+'O7 Amortization'!AP554), \"-\", 'O7 Amortization'!U335+'O7 Amortization'!U408+'O7 Amortization'!U481+'O7 Amortization'!U554 + 'O7 Amortization'!AP335+'O7 Amortization'!AP408+'O7 Amortization'!AP481+'O7 Amortization'!AP554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V335+'O7 Amortization'!V408+'O7 Amortization'!V481+'O7 Amortization'!V554 + 'O7 Amortization'!AQ335+'O7 Amortization'!AQ408+'O7 Amortization'!AQ481+'O7 Amortization'!AQ554), \"-\", 'O7 Amortization'!V335+'O7 Amortization'!V408+'O7 Amortization'!V481+'O7 Amortization'!V554 + 'O7 Amortization'!AQ335+'O7 Amortization'!AQ408+'O7 Amortization'!AQ481+'O7 Amortization'!AQ554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W335+'O7 Amortization'!W408+'O7 Amortization'!W481+'O7 Amortization'!W554 + 'O7 Amortization'!AR335+'O7 Amortization'!AR408+'O7 Amortization'!AR481+'O7 Amortization'!AR554), \"-\", 'O7 Amortization'!W335+'O7 Amortization'!W408+'O7 Amortization'!W481+'O7 Amortization'!W554 + 'O7 Amortization'!AR335+'O7 Amortization'!AR408+'O7 Amortization'!AR481+'O7 Amortization'!AR554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X335+'O7 Amortization'!X408+'O7 Amortization'!X481+'O7 Amortization'!X554 + 'O7 Amortization'!AS335+'O7 Amortization'!AS408+'O7 Amortization'!AS481+'O7 Amortization'!AS554), \"-\", 'O7 Amortization'!X335+'O7 Amortization'!X408+'O7 Amortization'!X481+'O7 Amortization'!X554 + 'O7 Amortization'!AS335+'O7 Amortization'!AS408+'O7 Amortization'!AS481+'O7 Amortization'!AS554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y335+'O7 Amortization'!Y408+'O7 Amortization'!Y481+'O7 Amortization'!Y554 + 'O7 Amortization'!AT335+'O7 Amortization'!AT408+'O7 Amortization'!AT481+'O7 Amortization'!AT554), \"-\", 'O7 Amortization'!Y335+'O7 Amortization'!Y408+'O7 Amortization'!Y481+'O7 Amortization'!Y554 + 'O7 Amortization'!AT335+'O7 Amortization'!AT408+'O7 Amortization'!AT481+'O7 Amortization'!AT554)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z335+'O7 Amortization'!Z408+'O7 Amortization'!Z481+'O7 Amortization'!Z554 + 'O7 Amortization'!AU335+'O7 Amortization'!AU408+'O7 Amortization'!AU481+'O7 Amortization'!AU554), \"-\", 'O7 Amortization'!Z335+'O7 Amortization'!Z408+'O7 Amortization'!Z481+'O7 Amortization'!Z554 + 'O7 Amortization'!AU335+'O7 Amortization'!AU408+'O7 Amortization'!AU481+'O7 Amortization'!AU554)","v":0}]
[null,"Depreciation on Acct 1845-4 Primary Underground Conductors",{"$f":"SUM(D16:W16)","v":317586.74140193738},{"$f":"IF(ISERROR('O7 Amortization'!G339+'O7 Amortization'!G412+'O7 Amortization'!G485+'O7 Amortization'!G558 + 'O7 Amortization'!AB339+'O7 Amortization'!AB412+'O7 Amortization'!AB485+'O7 Amortization'!AB558), \"-\", 'O7 Amortization'!G339+'O7 Amortization'!G412+'O7 Amortization'!G485+'O7 Amortization'!G558 + 'O7 Amortization'!AB339+'O7 Amortization'!AB412+'O7 Amortization'!AB485+'O7 Amortization'!AB558)","v":156690.42081573198},{"$f":"IF(ISERROR('O7 Amortization'!H339+'O7 Amortization'!H412+'O7 Amortization'!H485+'O7 Amortization'!H558 + 'O7 Amortization'!AC339+'O7 Amortization'!AC412+'O7 Amortization'!AC485+'O7 Amortization'!AC558), \"-\", 'O7 Amortization'!H339+'O7 Amortization'!H412+'O7 Amortization'!H485+'O7 Amortization'!H558 + 'O7 Amortization'!AC339+'O7 Amortization'!AC412+'O7 Amortization'!AC485+'O7 Amortization'!AC558)","v":47423.108814108404},{"$f":"IF(ISERROR('O7 Amortization'!I339+'O7 Amortization'!I412+'O7 Amortization'!I485+'O7 Amortization'!I558 + 'O7 Amortization'!AD339+'O7 Amortization'!AD412+'O7 Amortization'!AD485+'O7 Amortization'!AD558), \"-\", 'O7 Amortization'!I339+'O7 Amortization'!I412+'O7 Amortization'!I485+'O7 Amortization'!I558 + 'O7 Amortization'!AD339+'O7 Amortization'!AD412+'O7 Amortization'!AD485+'O7 Amortization'!AD558)","v":93814.137305727359},{"$f":"IF(ISERROR('O7 Amortization'!J339+'O7 Amortization'!J412+'O7 Amortization'!J485+'O7 Amortization'!J558 + 'O7 Amortization'!AE339+'O7 Amortization'!AE412+'O7 Amortization'!AE485+'O7 Amortization'!AE558), \"-\", 'O7 Amortization'!J339+'O7 Amortization'!J412+'O7 Amortization'!J485+'O7 Amortization'!J558 + 'O7 Amortization'!AE339+'O7 Amortization'!AE412+'O7 Amortization'!AE485+'O7 Amortization'!AE558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K339+'O7 Amortization'!K412+'O7 Amortization'!K485+'O7 Amortization'!K558 + 'O7 Amortization'!AF339+'O7 Amortization'!AF412+'O7 Amortization'!AF485+'O7 Amortization'!AF558), \"-\", 'O7 Amortization'!K339+'O7 Amortization'!K412+'O7 Amortization'!K485+'O7 Amortization'!K558 + 'O7 Amortization'!AF339+'O7 Amortization'!AF412+'O7 Amortization'!AF485+'O7 Amortization'!AF558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L339+'O7 Amortization'!L412+'O7 Amortization'!L485+'O7 Amortization'!L558 + 'O7 Amortization'!AG339+'O7 Amortization'!AG412+'O7 Amortization'!AG485+'O7 Amortization'!AG558), \"-\", 'O7 Amortization'!L339+'O7 Amortization'!L412+'O7 Amortization'!L485+'O7 Amortization'!L558 + 'O7 Amortization'!AG339+'O7 Amortization'!AG412+'O7 Amortization'!AG485+'O7 Amortization'!AG558)","v":13338.177012231228},{"$f":"IF(ISERROR('O7 Amortization'!M339+'O7 Amortization'!M412+'O7 Amortization'!M485+'O7 Amortization'!M558 + 'O7 Amortization'!AH339+'O7 Amortization'!AH412+'O7 Amortization'!AH485+'O7 Amortization'!AH558), \"-\", 'O7 Amortization'!M339+'O7 Amortization'!M412+'O7 Amortization'!M485+'O7 Amortization'!M558 + 'O7 Amortization'!AH339+'O7 Amortization'!AH412+'O7 Amortization'!AH485+'O7 Amortization'!AH558)","v":4971.8107191673162},{"$f":"IF(ISERROR('O7 Amortization'!N339+'O7 Amortization'!N412+'O7 Amortization'!N485+'O7 Amortization'!N558 + 'O7 Amortization'!AI339+'O7 Amortization'!AI412+'O7 Amortization'!AI485+'O7 Amortization'!AI558), \"-\", 'O7 Amortization'!N339+'O7 Amortization'!N412+'O7 Amortization'!N485+'O7 Amortization'!N558 + 'O7 Amortization'!AI339+'O7 Amortization'!AI412+'O7 Amortization'!AI485+'O7 Amortization'!AI558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O339+'O7 Amortization'!O412+'O7 Amortization'!O485+'O7 Amortization'!O558 + 'O7 Amortization'!AJ339+'O7 Amortization'!AJ412+'O7 Amortization'!AJ485+'O7 Amortization'!AJ558), \"-\", 'O7 Amortization'!O339+'O7 Amortization'!O412+'O7 Amortization'!O485+'O7 Amortization'!O558 + 'O7 Amortization'!AJ339+'O7 Amortization'!AJ412+'O7 Amortization'!AJ485+'O7 Amortization'!AJ558)","v":1349.0867349711741},{"$f":"IF(ISERROR('O7 Amortization'!P339+'O7 Amortization'!P412+'O7 Amortization'!P485+'O7 Amortization'!P558 + 'O7 Amortization'!AK339+'O7 Amortization'!AK412+'O7 Amortization'!AK485+'O7 Amortization'!AK558), \"-\", 'O7 Amortization'!P339+'O7 Amortization'!P412+'O7 Amortization'!P485+'O7 Amortization'!P558 + 'O7 Amortization'!AK339+'O7 Amortization'!AK412+'O7 Amortization'!AK485+'O7 Amortization'!AK558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q339+'O7 Amortization'!Q412+'O7 Amortization'!Q485+'O7 Amortization'!Q558 + 'O7 Amortization'!AL339+'O7 Amortization'!AL412+'O7 Amortization'!AL485+'O7 Amortization'!AL558), \"-\", 'O7 Amortization'!Q339+'O7 Amortization'!Q412+'O7 Amortization'!Q485+'O7 Amortization'!Q558 + 'O7 Amortization'!AL339+'O7 Amortization'!AL412+'O7 Amortization'!AL485+'O7 Amortization'!AL558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R339+'O7 Amortization'!R412+'O7 Amortization'!R485+'O7 Amortization'!R558 + 'O7 Amortization'!AM339+'O7 Amortization'!AM412+'O7 Amortization'!AM485+'O7 Amortization'!AM558), \"-\", 'O7 Amortization'!R339+'O7 Amortization'!R412+'O7 Amortization'!R485+'O7 Amortization'!R558 + 'O7 Amortization'!AM339+'O7 Amortization'!AM412+'O7 Amortization'!AM485+'O7 Amortization'!AM558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S339+'O7 Amortization'!S412+'O7 Amortization'!S485+'O7 Amortization'!S558 + 'O7 Amortization'!AN339+'O7 Amortization'!AN412+'O7 Amortization'!AN485+'O7 Amortization'!AN558), \"-\", 'O7 Amortization'!S339+'O7 Amortization'!S412+'O7 Amortization'!S485+'O7 Amortization'!S558 + 'O7 Amortization'!AN339+'O7 Amortization'!AN412+'O7 Amortization'!AN485+'O7 Amortization'!AN558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T339+'O7 Amortization'!T412+'O7 Amortization'!T485+'O7 Amortization'!T558 + 'O7 Amortization'!AO339+'O7 Amortization'!AO412+'O7 Amortization'!AO485+'O7 Amortization'!AO558), \"-\", 'O7 Amortization'!T339+'O7 Amortization'!T412+'O7 Amortization'!T485+'O7 Amortization'!T558 + 'O7 Amortization'!AO339+'O7 Amortization'!AO412+'O7 Amortization'!AO485+'O7 Amortization'!AO558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U339+'O7 Amortization'!U412+'O7 Amortization'!U485+'O7 Amortization'!U558 + 'O7 Amortization'!AP339+'O7 Amortization'!AP412+'O7 Amortization'!AP485+'O7 Amortization'!AP558), \"-\", 'O7 Amortization'!U339+'O7 Amortization'!U412+'O7 Amortization'!U485+'O7 Amortization'!U558 + 'O7 Amortization'!AP339+'O7 Amortization'!AP412+'O7 Amortization'!AP485+'O7 Amortization'!AP558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V339+'O7 Amortization'!V412+'O7 Amortization'!V485+'O7 Amortization'!V558 + 'O7 Amortization'!AQ339+'O7 Amortization'!AQ412+'O7 Amortization'!AQ485+'O7 Amortization'!AQ558), \"-\", 'O7 Amortization'!V339+'O7 Amortization'!V412+'O7 Amortization'!V485+'O7 Amortization'!V558 + 'O7 Amortization'!AQ339+'O7 Amortization'!AQ412+'O7 Amortization'!AQ485+'O7 Amortization'!AQ558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W339+'O7 Amortization'!W412+'O7 Amortization'!W485+'O7 Amortization'!W558 + 'O7 Amortization'!AR339+'O7 Amortization'!AR412+'O7 Amortization'!AR485+'O7 Amortization'!AR558), \"-\", 'O7 Amortization'!W339+'O7 Amortization'!W412+'O7 Amortization'!W485+'O7 Amortization'!W558 + 'O7 Amortization'!AR339+'O7 Amortization'!AR412+'O7 Amortization'!AR485+'O7 Amortization'!AR558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X339+'O7 Amortization'!X412+'O7 Amortization'!X485+'O7 Amortization'!X558 + 'O7 Amortization'!AS339+'O7 Amortization'!AS412+'O7 Amortization'!AS485+'O7 Amortization'!AS558), \"-\", 'O7 Amortization'!X339+'O7 Amortization'!X412+'O7 Amortization'!X485+'O7 Amortization'!X558 + 'O7 Amortization'!AS339+'O7 Amortization'!AS412+'O7 Amortization'!AS485+'O7 Amortization'!AS558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y339+'O7 Amortization'!Y412+'O7 Amortization'!Y485+'O7 Amortization'!Y558 + 'O7 Amortization'!AT339+'O7 Amortization'!AT412+'O7 Amortization'!AT485+'O7 Amortization'!AT558), \"-\", 'O7 Amortization'!Y339+'O7 Amortization'!Y412+'O7 Amortization'!Y485+'O7 Amortization'!Y558 + 'O7 Amortization'!AT339+'O7 Amortization'!AT412+'O7 Amortization'!AT485+'O7 Amortization'!AT558)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z339+'O7 Amortization'!Z412+'O7 Amortization'!Z485+'O7 Amortization'!Z558 + 'O7 Amortization'!AU339+'O7 Amortization'!AU412+'O7 Amortization'!AU485+'O7 Amortization'!AU558), \"-\", 'O7 Amortization'!Z339+'O7 Amortization'!Z412+'O7 Amortization'!Z485+'O7 Amortization'!Z558 + 'O7 Amortization'!AU339+'O7 Amortization'!AU412+'O7 Amortization'!AU485+'O7 Amortization'!AU558)","v":0}]
[null,"Depreciation on General Plant Assigned to Primary C&P",459603.08643154084,{"$f":"IF(ISERROR(D30*(D50/D32)),0,D30*(D50/D32))","v":233376.3088438478},67200.125203800693,131817.11159906044,0,0,17817.308334223446,7399.9197748902925,0,1992.3126757181499,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary C&P Operations and Maintenance",1133975.7260499222,{"$f":"IF(ISERROR((D43/(D43+D58+D64))*D78),0,(D43/(D43+D58+D64))*D78)","v":557140.85846618912},168315.01806171,332321.97780654713,0,0,53747.395325664096,17657.901883690371,0,4792.5745061212729,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocation of General Expenses",1646867.0840904317,{"$f":"IF(ISERROR(D87/D89*D85),0, D87/D89*D85)","v":807154.56886189384},{"$f":"IF(ISERROR(E87/E89*E85),0, E87/E89*E85)","v":246907.96687925799},490576.69217325811,0,0,69762.056380924361,25543.447803988016,0,6922.3519911094036,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Primary C&P",431510.1397697904,{"$f":"IF(ISERROR(SUM(D18:D19)/D36*D34),0,SUM(D18:D18)/D36*D34)","v":204748.05928321468},{"$f":"IF(ISERROR(SUM(E18:E19)/E36*E34),0,SUM(E18:E18)/E36*E34)","v":64683.061389248112},131596.04222904539,0,0,21612.678078903078,6977.9541632797227,0,1892.3446260994592,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Primary C&P",283001.57398999494,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D52/(D28+D32)),0,('O4 Summary by Class & Accounts'!E209*D52/(D28+D32)))","v":139626.84816204451},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E52/(E28+E32)),0,('O4 Summary by Class & Accounts'!F209*E52/(E28+E32)))","v":42258.736553822659},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F52/(F28+F32)),0,('O4 Summary by Class & Accounts'!G209*F52/(F28+F32)))","v":83597.786238920045},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G52/(G28+G32)),0,('O4 Summary by Class & Accounts'!H209*G52/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H52/(H28+H32)),0,('O4 Summary by Class & Accounts'!I209*H52/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I52/(I28+I32)),0,('O4 Summary by Class & Accounts'!J209*I52/(I28+I32)))","v":11885.650742079679},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J52/(J28+J32)),0,('O4 Summary by Class & Accounts'!K209*J52/(J28+J32)))","v":4430.3809815660479},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K52/(K28+K32)),0,('O4 Summary by Class & Accounts'!L209*K52/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L52/(L28+L32)),0,('O4 Summary by Class & Accounts'!M209*L52/(L28+L32)))","v":1202.1713115619893},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M52/(M28+M32)),0,('O4 Summary by Class & Accounts'!N209*M52/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N52/(N28+N32)),0,('O4 Summary by Class & Accounts'!O209*N52/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O52/(O28+O32)),0,('O4 Summary by Class & Accounts'!P209*O52/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P52/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q209*P52/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q52/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R209*Q52/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R52/(R28+R32)),0,('O4 Summary by Class & Accounts'!S209*R52/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S52/(S28+S32)),0,('O4 Summary by Class & Accounts'!T209*S52/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T52/(T28+T32)),0,('O4 Summary by Class & Accounts'!U209*T52/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U52/(U28+U32)),0,('O4 Summary by Class & Accounts'!V209*U52/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V52/(V28+V32)),0,('O4 Summary by Class & Accounts'!W209*V52/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W52/(W28+W32)),0,('O4 Summary by Class & Accounts'!X209*W52/(W28+W32)))","v":0}]
[null,"Debt Return on Primary C&P",1879121.6489108489,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D52/(D28+D32)),0,('O4 Summary by Class & Accounts'!E207*D52/(D28+D32)))","v":927117.92889095983},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E52/(E28+E32)),0,('O4 Summary by Class & Accounts'!F207*E52/(E28+E32)))","v":280596.69631631026},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F52/(F28+F32)),0,('O4 Summary by Class & Accounts'!G207*F52/(F28+F32)))","v":555086.70042990567},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G52/(G28+G32)),0,('O4 Summary by Class & Accounts'!H207*G52/(G28+G32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H52/(H28+H32)),0,('O4 Summary by Class & Accounts'!I207*H52/(H28+H32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I52/(I28+I32)),0,('O4 Summary by Class & Accounts'!J207*I52/(I28+I32)))","v":78920.351240254342},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J52/(J28+J32)),0,('O4 Summary by Class & Accounts'!K207*J52/(J28+J32)))","v":29417.59191656646},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K52/(K28+K32)),0,('O4 Summary by Class & Accounts'!L207*K52/(K28+K32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L52/(L28+L32)),0,('O4 Summary by Class & Accounts'!M207*L52/(L28+L32)))","v":7982.3801168524533},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M52/(M28+M32)),0,('O4 Summary by Class & Accounts'!N207*M52/(M28+M32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N52/(N28+N32)),0,('O4 Summary by Class & Accounts'!O207*N52/(N28+N32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O52/(O28+O32)),0,('O4 Summary by Class & Accounts'!P207*O52/(O28+O32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P52/(P28+P32)),0,('O4 Summary by Class & Accounts'!Q207*P52/(P28+P32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q52/(Q28+Q32)),0,('O4 Summary by Class & Accounts'!R207*Q52/(Q28+Q32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R52/(R28+R32)),0,('O4 Summary by Class & Accounts'!S207*R52/(R28+R32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S52/(S28+S32)),0,('O4 Summary by Class & Accounts'!T207*S52/(S28+S32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T52/(T28+T32)),0,('O4 Summary by Class & Accounts'!U207*T52/(T28+T32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U52/(U28+U32)),0,('O4 Summary by Class & Accounts'!V207*U52/(U28+U32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V52/(V28+V32)),0,('O4 Summary by Class & Accounts'!W207*V52/(V28+V32)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W52/(W28+W32)),0,('O4 Summary by Class & Accounts'!X207*W52/(W28+W32)))","v":0}]
[null,"Equity Return on Primary C&P",2848342.9953279975,{"$f":"IF(ISERROR(D52/(D28+D32)*'O1 Revenue to cost|RR'!D38),0,D52/(D28+D32)*'O1 Revenue to cost|RR'!D38)","v":1405310.7525689788},{"$f":"IF(ISERROR(E52/(E28+E32)*'O1 Revenue to cost|RR'!E38),0,E52/(E28+E32)*'O1 Revenue to cost|RR'!E38)","v":425324.05229218747},{"$f":"IF(ISERROR(F52/(F28+F32)*'O1 Revenue to cost|RR'!F38),0,F52/(F28+F32)*'O1 Revenue to cost|RR'!F38)","v":841391.67673665774},{"$f":"IF(ISERROR(G52/(G28+G32)*'O1 Revenue to cost|RR'!G38),0,G52/(G28+G32)*'O1 Revenue to cost|RR'!G38)","v":0},{"$f":"IF(ISERROR(H52/(H28+H32)*'O1 Revenue to cost|RR'!H38),0,H52/(H28+H32)*'O1 Revenue to cost|RR'!H38)","v":0},{"$f":"IF(ISERROR(I52/(I28+I32)*'O1 Revenue to cost|RR'!I38),0,I52/(I28+I32)*'O1 Revenue to cost|RR'!I38)","v":119626.22524959715},{"$f":"IF(ISERROR(J52/(J28+J32)*'O1 Revenue to cost|RR'!J38),0,J52/(J28+J32)*'O1 Revenue to cost|RR'!J38)","v":44590.722438611469},{"$f":"IF(ISERROR(K52/(K28+K32)*'O1 Revenue to cost|RR'!K38),0,K52/(K28+K32)*'O1 Revenue to cost|RR'!K38)","v":0},{"$f":"IF(ISERROR(L52/(L28+L32)*'O1 Revenue to cost|RR'!L38),0,L52/(L28+L32)*'O1 Revenue to cost|RR'!L38)","v":12099.566041964563},{"$f":"IF(ISERROR(M52/(M28+M32)*'O1 Revenue to cost|RR'!M38),0,M52/(M28+M32)*'O1 Revenue to cost|RR'!M38)","v":0},{"$f":"IF(ISERROR(N52/(N28+N32)*'O1 Revenue to cost|RR'!N38),0,N52/(N28+N32)*'O1 Revenue to cost|RR'!N38)","v":0},{"$f":"IF(ISERROR(O52/(O28+O32)*'O1 Revenue to cost|RR'!O38),0,O52/(O28+O32)*'O1 Revenue to cost|RR'!O38)","v":0},{"$f":"IF(ISERROR(P52/(P28+P32)*'O1 Revenue to cost|RR'!P38),0,P52/(P28+P32)*'O1 Revenue to cost|RR'!P38)","v":0},{"$f":"IF(ISERROR(Q52/(Q28+Q32)*'O1 Revenue to cost|RR'!Q38),0,Q52/(Q28+Q32)*'O1 Revenue to cost|RR'!Q38)","v":0},{"$f":"IF(ISERROR(R52/(R28+R32)*'O1 Revenue to cost|RR'!R38),0,R52/(R28+R32)*'O1 Revenue to cost|RR'!R38)","v":0},{"$f":"IF(ISERROR(S52/(S28+S32)*'O1 Revenue to cost|RR'!S38),0,S52/(S28+S32)*'O1 Revenue to cost|RR'!S38)","v":0},{"$f":"IF(ISERROR(T52/(T28+T32)*'O1 Revenue to cost|RR'!T38),0,T52/(T28+T32)*'O1 Revenue to cost|RR'!T38)","v":0},{"$f":"IF(ISERROR(U52/(U28+U32)*'O1 Revenue to cost|RR'!U38),0,U52/(U28+U32)*'O1 Revenue to cost|RR'!U38)","v":0},{"$f":"IF(ISERROR(V52/(V28+V32)*'O1 Revenue to cost|RR'!V38),0,V52/(V28+V32)*'O1 Revenue to cost|RR'!V38)","v":0},{"$f":"IF(ISERROR(W52/(W28+W32)*'O1 Revenue to cost|RR'!W38),0,W52/(W28+W32)*'O1 Revenue to cost|RR'!W38)","v":0}]
[null,"Total",{"$f":"IF(SUM(C13:C23)=SUM(D24:W24), SUM(C13:C23), \"Error - Please Revise\")","v":10659067.609201878},{"$f":"SUM(D13:D23)","v":5249709.3384790458},{"$f":"SUM(E13:E23)","v":1590444.917205103},3150282.8875027755,0,0,456387.86909520935,166962.24150819497,0,45280.355411549113,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D26:W26)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D27:W27)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D28:W28)","v":9408388.4444999956},{"$f":"D26+D27","v":4553690.1892799176},{"$f":"E26+E27","v":1415256.0891623078},3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D30:W30)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D32:W32)","v":184958491.81017515},{"$f":"'O6 Source Data for E2'!D102","v":86882191.629156023},{"$f":"'O6 Source Data for E2'!E102","v":28381580.583287381},{"$f":"'O6 Source Data for E2'!F102","v":61277369.712217607},{"$f":"'O6 Source Data for E2'!G102","v":0},{"$f":"'O6 Source Data for E2'!H102","v":0},{"$f":"'O6 Source Data for E2'!I102","v":5774926.2047460722},{"$f":"'O6 Source Data for E2'!J102","v":2052527.6188877483},{"$f":"'O6 Source Data for E2'!K102","v":0},{"$f":"'O6 Source Data for E2'!L102","v":585395.10929407924},{"$f":"'O6 Source Data for E2'!M102","v":4500.952586228017},{"$f":"'O6 Source Data for E2'!N102","v":0},{"$f":"'O6 Source Data for E2'!O102","v":0},{"$f":"'O6 Source Data for E2'!P102","v":0},{"$f":"'O6 Source Data for E2'!Q102","v":0},{"$f":"'O6 Source Data for E2'!R102","v":0},{"$f":"'O6 Source Data for E2'!S102","v":0},{"$f":"'O6 Source Data for E2'!T102","v":0},{"$f":"'O6 Source Data for E2'!U102","v":0},{"$f":"'O6 Source Data for E2'!V102","v":0},{"$f":"'O6 Source Data for E2'!W102","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D34:W34)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D36:W36)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Primary Conductors and Poles Gross Assets"]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",{"$f":"SUM(D39:W39)","v":55711987.295186996},{"$f":"'O4 Summary by Class & Accounts'!E43","v":27487088.079396468},{"$f":"'O4 Summary by Class & Accounts'!F43","v":8319099.2926437072},{"$f":"'O4 Summary by Class & Accounts'!G43","v":16457148.061703455},{"$f":"'O4 Summary by Class & Accounts'!H43","v":0},{"$f":"'O4 Summary by Class & Accounts'!I43","v":0},{"$f":"'O4 Summary by Class & Accounts'!J43","v":2339821.6971089467},{"$f":"'O4 Summary by Class & Accounts'!K43","v":872169.45643762394},{"$f":"'O4 Summary by Class & Accounts'!L43","v":0},{"$f":"'O4 Summary by Class & Accounts'!M43","v":236660.70789679652},{"$f":"'O4 Summary by Class & Accounts'!N43","v":0},{"$f":"'O4 Summary by Class & Accounts'!O43","v":0},{"$f":"'O4 Summary by Class & Accounts'!P43","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q43","v":0},{"$f":"'O4 Summary by Class & Accounts'!R43","v":0},{"$f":"'O4 Summary by Class & Accounts'!S43","v":0},{"$f":"'O4 Summary by Class & Accounts'!T43","v":0},{"$f":"'O4 Summary by Class & Accounts'!U43","v":0},{"$f":"'O4 Summary by Class & Accounts'!V43","v":0},{"$f":"'O4 Summary by Class & Accounts'!W43","v":0},{"$f":"'O4 Summary by Class & Accounts'!X43","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors",{"$f":"SUM(D40:W40)","v":31544410.256756},{"$f":"'O4 Summary by Class & Accounts'!E47","v":15563328.921403885},{"$f":"'O4 Summary by Class & Accounts'!F47","v":4710316.2854955718},{"$f":"'O4 Summary by Class & Accounts'!G47","v":9318120.8446929455},{"$f":"'O4 Summary by Class & Accounts'!H47","v":0},{"$f":"'O4 Summary by Class & Accounts'!I47","v":0},{"$f":"'O4 Summary by Class & Accounts'!J47","v":1324818.9325969359},{"$f":"'O4 Summary by Class & Accounts'!K47","v":493826.77737753349},{"$f":"'O4 Summary by Class & Accounts'!L47","v":0},{"$f":"'O4 Summary by Class & Accounts'!M47","v":133998.49518912742},{"$f":"'O4 Summary by Class & Accounts'!N47","v":0},{"$f":"'O4 Summary by Class & Accounts'!O47","v":0},{"$f":"'O4 Summary by Class & Accounts'!P47","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q47","v":0},{"$f":"'O4 Summary by Class & Accounts'!R47","v":0},{"$f":"'O4 Summary by Class & Accounts'!S47","v":0},{"$f":"'O4 Summary by Class & Accounts'!T47","v":0},{"$f":"'O4 Summary by Class & Accounts'!U47","v":0},{"$f":"'O4 Summary by Class & Accounts'!V47","v":0},{"$f":"'O4 Summary by Class & Accounts'!W47","v":0},{"$f":"'O4 Summary by Class & Accounts'!X47","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit",8466229.7607799955,{"$f":"'O4 Summary by Class & Accounts'!E51","v":4177054.4264011849},{"$f":"'O4 Summary by Class & Accounts'!F51","v":1264205.5944098153},{"$f":"'O4 Summary by Class & Accounts'!G51","v":2500897.9837557049},{"$f":"'O4 Summary by Class & Accounts'!H51","v":0},{"$f":"'O4 Summary by Class & Accounts'!I51","v":0},{"$f":"'O4 Summary by Class & Accounts'!J51","v":355569.22394498525},{"$f":"'O4 Summary by Class & Accounts'!K51","v":132538.5678563549},{"$f":"'O4 Summary by Class & Accounts'!L51","v":0},{"$f":"'O4 Summary by Class & Accounts'!M51","v":35963.964411950074},{"$f":"'O4 Summary by Class & Accounts'!N51","v":0},{"$f":"'O4 Summary by Class & Accounts'!O51","v":0},{"$f":"'O4 Summary by Class & Accounts'!P51","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q51","v":0},{"$f":"'O4 Summary by Class & Accounts'!R51","v":0},{"$f":"'O4 Summary by Class & Accounts'!S51","v":0},{"$f":"'O4 Summary by Class & Accounts'!T51","v":0},{"$f":"'O4 Summary by Class & Accounts'!U51","v":0},{"$f":"'O4 Summary by Class & Accounts'!V51","v":0},{"$f":"'O4 Summary by Class & Accounts'!W51","v":0},{"$f":"'O4 Summary by Class & Accounts'!X51","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors",23444901.815642986,{"$f":"'O4 Summary by Class & Accounts'!E55","v":11567206.852717206},{"$f":"'O4 Summary by Class & Accounts'!F55","v":3500870.7385935672},{"$f":"'O4 Summary by Class & Accounts'!G55","v":6925551.200099973},{"$f":"'O4 Summary by Class & Accounts'!H55","v":0},{"$f":"'O4 Summary by Class & Accounts'!I55","v":0},{"$f":"'O4 Summary by Class & Accounts'!J55","v":984651.46583578305},{"$f":"'O4 Summary by Class & Accounts'!K55","v":367029.22055967152},{"$f":"'O4 Summary by Class & Accounts'!L55","v":0},{"$f":"'O4 Summary by Class & Accounts'!M55","v":99592.337836785402},{"$f":"'O4 Summary by Class & Accounts'!N55","v":0},{"$f":"'O4 Summary by Class & Accounts'!O55","v":0},{"$f":"'O4 Summary by Class & Accounts'!P55","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q55","v":0},{"$f":"'O4 Summary by Class & Accounts'!R55","v":0},{"$f":"'O4 Summary by Class & Accounts'!S55","v":0},{"$f":"'O4 Summary by Class & Accounts'!T55","v":0},{"$f":"'O4 Summary by Class & Accounts'!U55","v":0},{"$f":"'O4 Summary by Class & Accounts'!V55","v":0},{"$f":"'O4 Summary by Class & Accounts'!W55","v":0},{"$f":"'O4 Summary by Class & Accounts'!X55","v":0}]
[null,"Subtotal ",119167529.12836596,{"$f":"SUM(D39:D42)","v":58794678.279918745},{"$f":"SUM(E39:E42)","v":17794491.911142662},35201718.090252079,0,0,5004861.3194866506,1865564.0222311837,0,506215.50533465942,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Conductors and Poles Accumulated Depreciation"]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",-22877329.263063997,{"$f":"IF(ISERROR('O7 Amortization'!G41+'O7 Amortization'!G111+'O7 Amortization'!G182+'O7 Amortization'!G253 + 'O7 Amortization'!AB41+'O7 Amortization'!AB111+'O7 Amortization'!AB182+'O7 Amortization'!AB253), \"-\",'O7 Amortization'!G41+'O7 Amortization'!G111+'O7 Amortization'!G182+'O7 Amortization'!G253 + 'O7 Amortization'!AB41+'O7 Amortization'!AB111+'O7 Amortization'!AB182+'O7 Amortization'!AB253)","v":-11287178.846149679},{"$f":"IF(ISERROR('O7 Amortization'!H41+'O7 Amortization'!H111+'O7 Amortization'!H182+'O7 Amortization'!H253 + 'O7 Amortization'!AC41+'O7 Amortization'!AC111+'O7 Amortization'!AC182+'O7 Amortization'!AC253), \"-\",'O7 Amortization'!H41+'O7 Amortization'!H111+'O7 Amortization'!H182+'O7 Amortization'!H253 + 'O7 Amortization'!AC41+'O7 Amortization'!AC111+'O7 Amortization'!AC182+'O7 Amortization'!AC253)","v":-3416118.9167699046},{"$f":"IF(ISERROR('O7 Amortization'!I41+'O7 Amortization'!I111+'O7 Amortization'!I182+'O7 Amortization'!I253 + 'O7 Amortization'!AD41+'O7 Amortization'!AD111+'O7 Amortization'!AD182+'O7 Amortization'!AD253), \"-\",'O7 Amortization'!I41+'O7 Amortization'!I111+'O7 Amortization'!I182+'O7 Amortization'!I253 + 'O7 Amortization'!AD41+'O7 Amortization'!AD111+'O7 Amortization'!AD182+'O7 Amortization'!AD253)","v":-6757892.0303765787},{"$f":"IF(ISERROR('O7 Amortization'!J41+'O7 Amortization'!J111+'O7 Amortization'!J182+'O7 Amortization'!J253 + 'O7 Amortization'!AE41+'O7 Amortization'!AE111+'O7 Amortization'!AE182+'O7 Amortization'!AE253), \"-\",'O7 Amortization'!J41+'O7 Amortization'!J111+'O7 Amortization'!J182+'O7 Amortization'!J253 + 'O7 Amortization'!AE41+'O7 Amortization'!AE111+'O7 Amortization'!AE182+'O7 Amortization'!AE253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K41+'O7 Amortization'!K111+'O7 Amortization'!K182+'O7 Amortization'!K253 + 'O7 Amortization'!AF41+'O7 Amortization'!AF111+'O7 Amortization'!AF182+'O7 Amortization'!AF253), \"-\",'O7 Amortization'!K41+'O7 Amortization'!K111+'O7 Amortization'!K182+'O7 Amortization'!K253 + 'O7 Amortization'!AF41+'O7 Amortization'!AF111+'O7 Amortization'!AF182+'O7 Amortization'!AF253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L41+'O7 Amortization'!L111+'O7 Amortization'!L182+'O7 Amortization'!L253 + 'O7 Amortization'!AG41+'O7 Amortization'!AG111+'O7 Amortization'!AG182+'O7 Amortization'!AG253), \"-\",'O7 Amortization'!L41+'O7 Amortization'!L111+'O7 Amortization'!L182+'O7 Amortization'!L253 + 'O7 Amortization'!AG41+'O7 Amortization'!AG111+'O7 Amortization'!AG182+'O7 Amortization'!AG253)","v":-960814.25166190357},{"$f":"IF(ISERROR('O7 Amortization'!M41+'O7 Amortization'!M111+'O7 Amortization'!M182+'O7 Amortization'!M253 + 'O7 Amortization'!AH41+'O7 Amortization'!AH111+'O7 Amortization'!AH182+'O7 Amortization'!AH253), \"-\",'O7 Amortization'!M41+'O7 Amortization'!M111+'O7 Amortization'!M182+'O7 Amortization'!M253 + 'O7 Amortization'!AH41+'O7 Amortization'!AH111+'O7 Amortization'!AH182+'O7 Amortization'!AH253)","v":-358143.88961556251},{"$f":"IF(ISERROR('O7 Amortization'!N41+'O7 Amortization'!N111+'O7 Amortization'!N182+'O7 Amortization'!N253 + 'O7 Amortization'!AI41+'O7 Amortization'!AI111+'O7 Amortization'!AI182+'O7 Amortization'!AI253), \"-\",'O7 Amortization'!N41+'O7 Amortization'!N111+'O7 Amortization'!N182+'O7 Amortization'!N253 + 'O7 Amortization'!AI41+'O7 Amortization'!AI111+'O7 Amortization'!AI182+'O7 Amortization'!AI253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O41+'O7 Amortization'!O111+'O7 Amortization'!O182+'O7 Amortization'!O253 + 'O7 Amortization'!AJ41+'O7 Amortization'!AJ111+'O7 Amortization'!AJ182+'O7 Amortization'!AJ253), \"-\",'O7 Amortization'!O41+'O7 Amortization'!O111+'O7 Amortization'!O182+'O7 Amortization'!O253 + 'O7 Amortization'!AJ41+'O7 Amortization'!AJ111+'O7 Amortization'!AJ182+'O7 Amortization'!AJ253)","v":-97181.328490368847},{"$f":"IF(ISERROR('O7 Amortization'!P41+'O7 Amortization'!P111+'O7 Amortization'!P182+'O7 Amortization'!P253 + 'O7 Amortization'!AK41+'O7 Amortization'!AK111+'O7 Amortization'!AK182+'O7 Amortization'!AK253), \"-\",'O7 Amortization'!P41+'O7 Amortization'!P111+'O7 Amortization'!P182+'O7 Amortization'!P253 + 'O7 Amortization'!AK41+'O7 Amortization'!AK111+'O7 Amortization'!AK182+'O7 Amortization'!AK253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q41+'O7 Amortization'!Q111+'O7 Amortization'!Q182+'O7 Amortization'!Q253 + 'O7 Amortization'!AL41+'O7 Amortization'!AL111+'O7 Amortization'!AL182+'O7 Amortization'!AL253), \"-\",'O7 Amortization'!Q41+'O7 Amortization'!Q111+'O7 Amortization'!Q182+'O7 Amortization'!Q253 + 'O7 Amortization'!AL41+'O7 Amortization'!AL111+'O7 Amortization'!AL182+'O7 Amortization'!AL253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R41+'O7 Amortization'!R111+'O7 Amortization'!R182+'O7 Amortization'!R253 + 'O7 Amortization'!AM41+'O7 Amortization'!AM111+'O7 Amortization'!AM182+'O7 Amortization'!AM253), \"-\",'O7 Amortization'!R41+'O7 Amortization'!R111+'O7 Amortization'!R182+'O7 Amortization'!R253 + 'O7 Amortization'!AM41+'O7 Amortization'!AM111+'O7 Amortization'!AM182+'O7 Amortization'!AM253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S41+'O7 Amortization'!S111+'O7 Amortization'!S182+'O7 Amortization'!S253 + 'O7 Amortization'!AN41+'O7 Amortization'!AN111+'O7 Amortization'!AN182+'O7 Amortization'!AN253), \"-\",'O7 Amortization'!S41+'O7 Amortization'!S111+'O7 Amortization'!S182+'O7 Amortization'!S253 + 'O7 Amortization'!AN41+'O7 Amortization'!AN111+'O7 Amortization'!AN182+'O7 Amortization'!AN253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T41+'O7 Amortization'!T111+'O7 Amortization'!T182+'O7 Amortization'!T253 + 'O7 Amortization'!AO41+'O7 Amortization'!AO111+'O7 Amortization'!AO182+'O7 Amortization'!AO253), \"-\",'O7 Amortization'!T41+'O7 Amortization'!T111+'O7 Amortization'!T182+'O7 Amortization'!T253 + 'O7 Amortization'!AO41+'O7 Amortization'!AO111+'O7 Amortization'!AO182+'O7 Amortization'!AO253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U41+'O7 Amortization'!U111+'O7 Amortization'!U182+'O7 Amortization'!U253 + 'O7 Amortization'!AP41+'O7 Amortization'!AP111+'O7 Amortization'!AP182+'O7 Amortization'!AP253), \"-\",'O7 Amortization'!U41+'O7 Amortization'!U111+'O7 Amortization'!U182+'O7 Amortization'!U253 + 'O7 Amortization'!AP41+'O7 Amortization'!AP111+'O7 Amortization'!AP182+'O7 Amortization'!AP253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V41+'O7 Amortization'!V111+'O7 Amortization'!V182+'O7 Amortization'!V253 + 'O7 Amortization'!AQ41+'O7 Amortization'!AQ111+'O7 Amortization'!AQ182+'O7 Amortization'!AQ253), \"-\",'O7 Amortization'!V41+'O7 Amortization'!V111+'O7 Amortization'!V182+'O7 Amortization'!V253 + 'O7 Amortization'!AQ41+'O7 Amortization'!AQ111+'O7 Amortization'!AQ182+'O7 Amortization'!AQ253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W41+'O7 Amortization'!W111+'O7 Amortization'!W182+'O7 Amortization'!W253 + 'O7 Amortization'!AR41+'O7 Amortization'!AR111+'O7 Amortization'!AR182+'O7 Amortization'!AR253), \"-\",'O7 Amortization'!W41+'O7 Amortization'!W111+'O7 Amortization'!W182+'O7 Amortization'!W253 + 'O7 Amortization'!AR41+'O7 Amortization'!AR111+'O7 Amortization'!AR182+'O7 Amortization'!AR253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X41+'O7 Amortization'!X111+'O7 Amortization'!X182+'O7 Amortization'!X253 + 'O7 Amortization'!AS41+'O7 Amortization'!AS111+'O7 Amortization'!AS182+'O7 Amortization'!AS253), \"-\",'O7 Amortization'!X41+'O7 Amortization'!X111+'O7 Amortization'!X182+'O7 Amortization'!X253 + 'O7 Amortization'!AS41+'O7 Amortization'!AS111+'O7 Amortization'!AS182+'O7 Amortization'!AS253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y41+'O7 Amortization'!Y111+'O7 Amortization'!Y182+'O7 Amortization'!Y253 + 'O7 Amortization'!AT41+'O7 Amortization'!AT111+'O7 Amortization'!AT182+'O7 Amortization'!AT253), \"-\",'O7 Amortization'!Y41+'O7 Amortization'!Y111+'O7 Amortization'!Y182+'O7 Amortization'!Y253 + 'O7 Amortization'!AT41+'O7 Amortization'!AT111+'O7 Amortization'!AT182+'O7 Amortization'!AT253)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z41+'O7 Amortization'!Z111+'O7 Amortization'!Z182+'O7 Amortization'!Z253 + 'O7 Amortization'!AU41+'O7 Amortization'!AU111+'O7 Amortization'!AU182+'O7 Amortization'!AU253), \"-\",'O7 Amortization'!Z41+'O7 Amortization'!Z111+'O7 Amortization'!Z182+'O7 Amortization'!Z253 + 'O7 Amortization'!AU41+'O7 Amortization'!AU111+'O7 Amortization'!AU182+'O7 Amortization'!AU253)","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors",-10525691.116004854,{"$f":"IF(ISERROR('O7 Amortization'!G45+'O7 Amortization'!G115+'O7 Amortization'!G186+'O7 Amortization'!G257 + 'O7 Amortization'!AB45+'O7 Amortization'!AB115+'O7 Amortization'!AB186+'O7 Amortization'!AB257), \"-\", 'O7 Amortization'!G45+'O7 Amortization'!G115+'O7 Amortization'!G186+'O7 Amortization'!G257 + 'O7 Amortization'!AB45+'O7 Amortization'!AB115+'O7 Amortization'!AB186+'O7 Amortization'!AB257)","v":-5193148.0611021202},{"$f":"IF(ISERROR('O7 Amortization'!H45+'O7 Amortization'!H115+'O7 Amortization'!H186+'O7 Amortization'!H257 + 'O7 Amortization'!AC45+'O7 Amortization'!AC115+'O7 Amortization'!AC186+'O7 Amortization'!AC257), \"-\", 'O7 Amortization'!H45+'O7 Amortization'!H115+'O7 Amortization'!H186+'O7 Amortization'!H257 + 'O7 Amortization'!AC45+'O7 Amortization'!AC115+'O7 Amortization'!AC186+'O7 Amortization'!AC257)","v":-1571731.215650009},{"$f":"IF(ISERROR('O7 Amortization'!I45+'O7 Amortization'!I115+'O7 Amortization'!I186+'O7 Amortization'!I257 + 'O7 Amortization'!AD45+'O7 Amortization'!AD115+'O7 Amortization'!AD186+'O7 Amortization'!AD257), \"-\", 'O7 Amortization'!I45+'O7 Amortization'!I115+'O7 Amortization'!I186+'O7 Amortization'!I257 + 'O7 Amortization'!AD45+'O7 Amortization'!AD115+'O7 Amortization'!AD186+'O7 Amortization'!AD257)","v":-3109256.4734773589},{"$f":"IF(ISERROR('O7 Amortization'!J45+'O7 Amortization'!J115+'O7 Amortization'!J186+'O7 Amortization'!J257 + 'O7 Amortization'!AE45+'O7 Amortization'!AE115+'O7 Amortization'!AE186+'O7 Amortization'!AE257), \"-\", 'O7 Amortization'!J45+'O7 Amortization'!J115+'O7 Amortization'!J186+'O7 Amortization'!J257 + 'O7 Amortization'!AE45+'O7 Amortization'!AE115+'O7 Amortization'!AE186+'O7 Amortization'!AE257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K45+'O7 Amortization'!K115+'O7 Amortization'!K186+'O7 Amortization'!K257 + 'O7 Amortization'!AF45+'O7 Amortization'!AF115+'O7 Amortization'!AF186+'O7 Amortization'!AF257), \"-\", 'O7 Amortization'!K45+'O7 Amortization'!K115+'O7 Amortization'!K186+'O7 Amortization'!K257 + 'O7 Amortization'!AF45+'O7 Amortization'!AF115+'O7 Amortization'!AF186+'O7 Amortization'!AF257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L45+'O7 Amortization'!L115+'O7 Amortization'!L186+'O7 Amortization'!L257 + 'O7 Amortization'!AG45+'O7 Amortization'!AG115+'O7 Amortization'!AG186+'O7 Amortization'!AG257), \"-\", 'O7 Amortization'!L45+'O7 Amortization'!L115+'O7 Amortization'!L186+'O7 Amortization'!L257 + 'O7 Amortization'!AG45+'O7 Amortization'!AG115+'O7 Amortization'!AG186+'O7 Amortization'!AG257)","v":-442063.57816323481},{"$f":"IF(ISERROR('O7 Amortization'!M45+'O7 Amortization'!M115+'O7 Amortization'!M186+'O7 Amortization'!M257 + 'O7 Amortization'!AH45+'O7 Amortization'!AH115+'O7 Amortization'!AH186+'O7 Amortization'!AH257), \"-\", 'O7 Amortization'!M45+'O7 Amortization'!M115+'O7 Amortization'!M186+'O7 Amortization'!M257 + 'O7 Amortization'!AH45+'O7 Amortization'!AH115+'O7 Amortization'!AH186+'O7 Amortization'!AH257)","v":-164779.37235725502},{"$f":"IF(ISERROR('O7 Amortization'!N45+'O7 Amortization'!N115+'O7 Amortization'!N186+'O7 Amortization'!N257 + 'O7 Amortization'!AI45+'O7 Amortization'!AI115+'O7 Amortization'!AI186+'O7 Amortization'!AI257), \"-\", 'O7 Amortization'!N45+'O7 Amortization'!N115+'O7 Amortization'!N186+'O7 Amortization'!N257 + 'O7 Amortization'!AI45+'O7 Amortization'!AI115+'O7 Amortization'!AI186+'O7 Amortization'!AI257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O45+'O7 Amortization'!O115+'O7 Amortization'!O186+'O7 Amortization'!O257 + 'O7 Amortization'!AJ45+'O7 Amortization'!AJ115+'O7 Amortization'!AJ186+'O7 Amortization'!AJ257), \"-\", 'O7 Amortization'!O45+'O7 Amortization'!O115+'O7 Amortization'!O186+'O7 Amortization'!O257 + 'O7 Amortization'!AJ45+'O7 Amortization'!AJ115+'O7 Amortization'!AJ186+'O7 Amortization'!AJ257)","v":-44712.415254875166},{"$f":"IF(ISERROR('O7 Amortization'!P45+'O7 Amortization'!P115+'O7 Amortization'!P186+'O7 Amortization'!P257 + 'O7 Amortization'!AK45+'O7 Amortization'!AK115+'O7 Amortization'!AK186+'O7 Amortization'!AK257), \"-\", 'O7 Amortization'!P45+'O7 Amortization'!P115+'O7 Amortization'!P186+'O7 Amortization'!P257 + 'O7 Amortization'!AK45+'O7 Amortization'!AK115+'O7 Amortization'!AK186+'O7 Amortization'!AK257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q45+'O7 Amortization'!Q115+'O7 Amortization'!Q186+'O7 Amortization'!Q257 + 'O7 Amortization'!AL45+'O7 Amortization'!AL115+'O7 Amortization'!AL186+'O7 Amortization'!AL257), \"-\", 'O7 Amortization'!Q45+'O7 Amortization'!Q115+'O7 Amortization'!Q186+'O7 Amortization'!Q257 + 'O7 Amortization'!AL45+'O7 Amortization'!AL115+'O7 Amortization'!AL186+'O7 Amortization'!AL257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R45+'O7 Amortization'!R115+'O7 Amortization'!R186+'O7 Amortization'!R257 + 'O7 Amortization'!AM45+'O7 Amortization'!AM115+'O7 Amortization'!AM186+'O7 Amortization'!AM257), \"-\", 'O7 Amortization'!R45+'O7 Amortization'!R115+'O7 Amortization'!R186+'O7 Amortization'!R257 + 'O7 Amortization'!AM45+'O7 Amortization'!AM115+'O7 Amortization'!AM186+'O7 Amortization'!AM257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S45+'O7 Amortization'!S115+'O7 Amortization'!S186+'O7 Amortization'!S257 + 'O7 Amortization'!AN45+'O7 Amortization'!AN115+'O7 Amortization'!AN186+'O7 Amortization'!AN257), \"-\", 'O7 Amortization'!S45+'O7 Amortization'!S115+'O7 Amortization'!S186+'O7 Amortization'!S257 + 'O7 Amortization'!AN45+'O7 Amortization'!AN115+'O7 Amortization'!AN186+'O7 Amortization'!AN257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T45+'O7 Amortization'!T115+'O7 Amortization'!T186+'O7 Amortization'!T257 + 'O7 Amortization'!AO45+'O7 Amortization'!AO115+'O7 Amortization'!AO186+'O7 Amortization'!AO257), \"-\", 'O7 Amortization'!T45+'O7 Amortization'!T115+'O7 Amortization'!T186+'O7 Amortization'!T257 + 'O7 Amortization'!AO45+'O7 Amortization'!AO115+'O7 Amortization'!AO186+'O7 Amortization'!AO257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U45+'O7 Amortization'!U115+'O7 Amortization'!U186+'O7 Amortization'!U257 + 'O7 Amortization'!AP45+'O7 Amortization'!AP115+'O7 Amortization'!AP186+'O7 Amortization'!AP257), \"-\", 'O7 Amortization'!U45+'O7 Amortization'!U115+'O7 Amortization'!U186+'O7 Amortization'!U257 + 'O7 Amortization'!AP45+'O7 Amortization'!AP115+'O7 Amortization'!AP186+'O7 Amortization'!AP257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V45+'O7 Amortization'!V115+'O7 Amortization'!V186+'O7 Amortization'!V257 + 'O7 Amortization'!AQ45+'O7 Amortization'!AQ115+'O7 Amortization'!AQ186+'O7 Amortization'!AQ257), \"-\", 'O7 Amortization'!V45+'O7 Amortization'!V115+'O7 Amortization'!V186+'O7 Amortization'!V257 + 'O7 Amortization'!AQ45+'O7 Amortization'!AQ115+'O7 Amortization'!AQ186+'O7 Amortization'!AQ257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W45+'O7 Amortization'!W115+'O7 Amortization'!W186+'O7 Amortization'!W257 + 'O7 Amortization'!AR45+'O7 Amortization'!AR115+'O7 Amortization'!AR186+'O7 Amortization'!AR257), \"-\", 'O7 Amortization'!W45+'O7 Amortization'!W115+'O7 Amortization'!W186+'O7 Amortization'!W257 + 'O7 Amortization'!AR45+'O7 Amortization'!AR115+'O7 Amortization'!AR186+'O7 Amortization'!AR257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X45+'O7 Amortization'!X115+'O7 Amortization'!X186+'O7 Amortization'!X257 + 'O7 Amortization'!AS45+'O7 Amortization'!AS115+'O7 Amortization'!AS186+'O7 Amortization'!AS257), \"-\", 'O7 Amortization'!X45+'O7 Amortization'!X115+'O7 Amortization'!X186+'O7 Amortization'!X257 + 'O7 Amortization'!AS45+'O7 Amortization'!AS115+'O7 Amortization'!AS186+'O7 Amortization'!AS257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y45+'O7 Amortization'!Y115+'O7 Amortization'!Y186+'O7 Amortization'!Y257 + 'O7 Amortization'!AT45+'O7 Amortization'!AT115+'O7 Amortization'!AT186+'O7 Amortization'!AT257), \"-\", 'O7 Amortization'!Y45+'O7 Amortization'!Y115+'O7 Amortization'!Y186+'O7 Amortization'!Y257 + 'O7 Amortization'!AT45+'O7 Amortization'!AT115+'O7 Amortization'!AT186+'O7 Amortization'!AT257)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z45+'O7 Amortization'!Z115+'O7 Amortization'!Z186+'O7 Amortization'!Z257 + 'O7 Amortization'!AU45+'O7 Amortization'!AU115+'O7 Amortization'!AU186+'O7 Amortization'!AU257), \"-\", 'O7 Amortization'!Z45+'O7 Amortization'!Z115+'O7 Amortization'!Z186+'O7 Amortization'!Z257 + 'O7 Amortization'!AU45+'O7 Amortization'!AU115+'O7 Amortization'!AU186+'O7 Amortization'!AU257)","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit ",-5001069.9484168245,{"$f":"IF(ISERROR('O7 Amortization'!G49+'O7 Amortization'!G119+'O7 Amortization'!G190+'O7 Amortization'!G261 + 'O7 Amortization'!AB49+'O7 Amortization'!AB119+'O7 Amortization'!AB190+'O7 Amortization'!AB261), \"-\", 'O7 Amortization'!G49+'O7 Amortization'!G119+'O7 Amortization'!G190+'O7 Amortization'!G261 + 'O7 Amortization'!AB49+'O7 Amortization'!AB119+'O7 Amortization'!AB190+'O7 Amortization'!AB261)","v":-2467419.6135744685},{"$f":"IF(ISERROR('O7 Amortization'!H49+'O7 Amortization'!H119+'O7 Amortization'!H190+'O7 Amortization'!H261 + 'O7 Amortization'!AC49+'O7 Amortization'!AC119+'O7 Amortization'!AC190+'O7 Amortization'!AC261), \"-\", 'O7 Amortization'!H49+'O7 Amortization'!H119+'O7 Amortization'!H190+'O7 Amortization'!H261 + 'O7 Amortization'!AC49+'O7 Amortization'!AC119+'O7 Amortization'!AC190+'O7 Amortization'!AC261)","v":-746776.40289328434},{"$f":"IF(ISERROR('O7 Amortization'!I49+'O7 Amortization'!I119+'O7 Amortization'!I190+'O7 Amortization'!I261 + 'O7 Amortization'!AD49+'O7 Amortization'!AD119+'O7 Amortization'!AD190+'O7 Amortization'!AD261), \"-\", 'O7 Amortization'!I49+'O7 Amortization'!I119+'O7 Amortization'!I190+'O7 Amortization'!I261 + 'O7 Amortization'!AD49+'O7 Amortization'!AD119+'O7 Amortization'!AD190+'O7 Amortization'!AD261)","v":-1477300.5344783596},{"$f":"IF(ISERROR('O7 Amortization'!J49+'O7 Amortization'!J119+'O7 Amortization'!J190+'O7 Amortization'!J261 + 'O7 Amortization'!AE49+'O7 Amortization'!AE119+'O7 Amortization'!AE190+'O7 Amortization'!AE261), \"-\", 'O7 Amortization'!J49+'O7 Amortization'!J119+'O7 Amortization'!J190+'O7 Amortization'!J261 + 'O7 Amortization'!AE49+'O7 Amortization'!AE119+'O7 Amortization'!AE190+'O7 Amortization'!AE261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K49+'O7 Amortization'!K119+'O7 Amortization'!K190+'O7 Amortization'!K261 + 'O7 Amortization'!AF49+'O7 Amortization'!AF119+'O7 Amortization'!AF190+'O7 Amortization'!AF261), \"-\", 'O7 Amortization'!K49+'O7 Amortization'!K119+'O7 Amortization'!K190+'O7 Amortization'!K261 + 'O7 Amortization'!AF49+'O7 Amortization'!AF119+'O7 Amortization'!AF190+'O7 Amortization'!AF261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L49+'O7 Amortization'!L119+'O7 Amortization'!L190+'O7 Amortization'!L261 + 'O7 Amortization'!AG49+'O7 Amortization'!AG119+'O7 Amortization'!AG190+'O7 Amortization'!AG261), \"-\", 'O7 Amortization'!L49+'O7 Amortization'!L119+'O7 Amortization'!L190+'O7 Amortization'!L261 + 'O7 Amortization'!AG49+'O7 Amortization'!AG119+'O7 Amortization'!AG190+'O7 Amortization'!AG261)","v":-210037.59769086749},{"$f":"IF(ISERROR('O7 Amortization'!M49+'O7 Amortization'!M119+'O7 Amortization'!M190+'O7 Amortization'!M261 + 'O7 Amortization'!AH49+'O7 Amortization'!AH119+'O7 Amortization'!AH190+'O7 Amortization'!AH261), \"-\", 'O7 Amortization'!M49+'O7 Amortization'!M119+'O7 Amortization'!M190+'O7 Amortization'!M261 + 'O7 Amortization'!AH49+'O7 Amortization'!AH119+'O7 Amortization'!AH190+'O7 Amortization'!AH261)","v":-78291.597020342771},{"$f":"IF(ISERROR('O7 Amortization'!N49+'O7 Amortization'!N119+'O7 Amortization'!N190+'O7 Amortization'!N261 + 'O7 Amortization'!AI49+'O7 Amortization'!AI119+'O7 Amortization'!AI190+'O7 Amortization'!AI261), \"-\", 'O7 Amortization'!N49+'O7 Amortization'!N119+'O7 Amortization'!N190+'O7 Amortization'!N261 + 'O7 Amortization'!AI49+'O7 Amortization'!AI119+'O7 Amortization'!AI190+'O7 Amortization'!AI261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O49+'O7 Amortization'!O119+'O7 Amortization'!O190+'O7 Amortization'!O261 + 'O7 Amortization'!AJ49+'O7 Amortization'!AJ119+'O7 Amortization'!AJ190+'O7 Amortization'!AJ261), \"-\", 'O7 Amortization'!O49+'O7 Amortization'!O119+'O7 Amortization'!O190+'O7 Amortization'!O261 + 'O7 Amortization'!AJ49+'O7 Amortization'!AJ119+'O7 Amortization'!AJ190+'O7 Amortization'!AJ261)","v":-21244.202759501444},{"$f":"IF(ISERROR('O7 Amortization'!P49+'O7 Amortization'!P119+'O7 Amortization'!P190+'O7 Amortization'!P261 + 'O7 Amortization'!AK49+'O7 Amortization'!AK119+'O7 Amortization'!AK190+'O7 Amortization'!AK261), \"-\", 'O7 Amortization'!P49+'O7 Amortization'!P119+'O7 Amortization'!P190+'O7 Amortization'!P261 + 'O7 Amortization'!AK49+'O7 Amortization'!AK119+'O7 Amortization'!AK190+'O7 Amortization'!AK261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q49+'O7 Amortization'!Q119+'O7 Amortization'!Q190+'O7 Amortization'!Q261 + 'O7 Amortization'!AL49+'O7 Amortization'!AL119+'O7 Amortization'!AL190+'O7 Amortization'!AL261), \"-\", 'O7 Amortization'!Q49+'O7 Amortization'!Q119+'O7 Amortization'!Q190+'O7 Amortization'!Q261 + 'O7 Amortization'!AL49+'O7 Amortization'!AL119+'O7 Amortization'!AL190+'O7 Amortization'!AL261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R49+'O7 Amortization'!R119+'O7 Amortization'!R190+'O7 Amortization'!R261 + 'O7 Amortization'!AM49+'O7 Amortization'!AM119+'O7 Amortization'!AM190+'O7 Amortization'!AM261), \"-\", 'O7 Amortization'!R49+'O7 Amortization'!R119+'O7 Amortization'!R190+'O7 Amortization'!R261 + 'O7 Amortization'!AM49+'O7 Amortization'!AM119+'O7 Amortization'!AM190+'O7 Amortization'!AM261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S49+'O7 Amortization'!S119+'O7 Amortization'!S190+'O7 Amortization'!S261 + 'O7 Amortization'!AN49+'O7 Amortization'!AN119+'O7 Amortization'!AN190+'O7 Amortization'!AN261), \"-\", 'O7 Amortization'!S49+'O7 Amortization'!S119+'O7 Amortization'!S190+'O7 Amortization'!S261 + 'O7 Amortization'!AN49+'O7 Amortization'!AN119+'O7 Amortization'!AN190+'O7 Amortization'!AN261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T49+'O7 Amortization'!T119+'O7 Amortization'!T190+'O7 Amortization'!T261 + 'O7 Amortization'!AO49+'O7 Amortization'!AO119+'O7 Amortization'!AO190+'O7 Amortization'!AO261), \"-\", 'O7 Amortization'!T49+'O7 Amortization'!T119+'O7 Amortization'!T190+'O7 Amortization'!T261 + 'O7 Amortization'!AO49+'O7 Amortization'!AO119+'O7 Amortization'!AO190+'O7 Amortization'!AO261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U49+'O7 Amortization'!U119+'O7 Amortization'!U190+'O7 Amortization'!U261 + 'O7 Amortization'!AP49+'O7 Amortization'!AP119+'O7 Amortization'!AP190+'O7 Amortization'!AP261), \"-\", 'O7 Amortization'!U49+'O7 Amortization'!U119+'O7 Amortization'!U190+'O7 Amortization'!U261 + 'O7 Amortization'!AP49+'O7 Amortization'!AP119+'O7 Amortization'!AP190+'O7 Amortization'!AP261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V49+'O7 Amortization'!V119+'O7 Amortization'!V190+'O7 Amortization'!V261 + 'O7 Amortization'!AQ49+'O7 Amortization'!AQ119+'O7 Amortization'!AQ190+'O7 Amortization'!AQ261), \"-\", 'O7 Amortization'!V49+'O7 Amortization'!V119+'O7 Amortization'!V190+'O7 Amortization'!V261 + 'O7 Amortization'!AQ49+'O7 Amortization'!AQ119+'O7 Amortization'!AQ190+'O7 Amortization'!AQ261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W49+'O7 Amortization'!W119+'O7 Amortization'!W190+'O7 Amortization'!W261 + 'O7 Amortization'!AR49+'O7 Amortization'!AR119+'O7 Amortization'!AR190+'O7 Amortization'!AR261), \"-\", 'O7 Amortization'!W49+'O7 Amortization'!W119+'O7 Amortization'!W190+'O7 Amortization'!W261 + 'O7 Amortization'!AR49+'O7 Amortization'!AR119+'O7 Amortization'!AR190+'O7 Amortization'!AR261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X49+'O7 Amortization'!X119+'O7 Amortization'!X190+'O7 Amortization'!X261 + 'O7 Amortization'!AS49+'O7 Amortization'!AS119+'O7 Amortization'!AS190+'O7 Amortization'!AS261), \"-\", 'O7 Amortization'!X49+'O7 Amortization'!X119+'O7 Amortization'!X190+'O7 Amortization'!X261 + 'O7 Amortization'!AS49+'O7 Amortization'!AS119+'O7 Amortization'!AS190+'O7 Amortization'!AS261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y49+'O7 Amortization'!Y119+'O7 Amortization'!Y190+'O7 Amortization'!Y261 + 'O7 Amortization'!AT49+'O7 Amortization'!AT119+'O7 Amortization'!AT190+'O7 Amortization'!AT261), \"-\", 'O7 Amortization'!Y49+'O7 Amortization'!Y119+'O7 Amortization'!Y190+'O7 Amortization'!Y261 + 'O7 Amortization'!AT49+'O7 Amortization'!AT119+'O7 Amortization'!AT190+'O7 Amortization'!AT261)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z49+'O7 Amortization'!Z119+'O7 Amortization'!Z190+'O7 Amortization'!Z261 + 'O7 Amortization'!AU49+'O7 Amortization'!AU119+'O7 Amortization'!AU190+'O7 Amortization'!AU261), \"-\", 'O7 Amortization'!Z49+'O7 Amortization'!Z119+'O7 Amortization'!Z190+'O7 Amortization'!Z261 + 'O7 Amortization'!AU49+'O7 Amortization'!AU119+'O7 Amortization'!AU190+'O7 Amortization'!AU261)","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors ",-15644575.732864443,{"$f":"IF(ISERROR('O7 Amortization'!G53+'O7 Amortization'!G123+'O7 Amortization'!G194+'O7 Amortization'!G265 + 'O7 Amortization'!AB53+'O7 Amortization'!AB123+'O7 Amortization'!AB194+'O7 Amortization'!AB265), \"-\", 'O7 Amortization'!G53+'O7 Amortization'!G123+'O7 Amortization'!G194+'O7 Amortization'!G265 + 'O7 Amortization'!AB53+'O7 Amortization'!AB123+'O7 Amortization'!AB194+'O7 Amortization'!AB265)","v":-7718694.8807906481},{"$f":"IF(ISERROR('O7 Amortization'!H53+'O7 Amortization'!H123+'O7 Amortization'!H194+'O7 Amortization'!H265 + 'O7 Amortization'!AC53+'O7 Amortization'!AC123+'O7 Amortization'!AC194+'O7 Amortization'!AC265), \"-\", 'O7 Amortization'!H53+'O7 Amortization'!H123+'O7 Amortization'!H194+'O7 Amortization'!H265 + 'O7 Amortization'!AC53+'O7 Amortization'!AC123+'O7 Amortization'!AC194+'O7 Amortization'!AC265)","v":-2336100.0967959929},{"$f":"IF(ISERROR('O7 Amortization'!I53+'O7 Amortization'!I123+'O7 Amortization'!I194+'O7 Amortization'!I265 + 'O7 Amortization'!AD53+'O7 Amortization'!AD123+'O7 Amortization'!AD194+'O7 Amortization'!AD265), \"-\", 'O7 Amortization'!I53+'O7 Amortization'!I123+'O7 Amortization'!I194+'O7 Amortization'!I265 + 'O7 Amortization'!AD53+'O7 Amortization'!AD123+'O7 Amortization'!AD194+'O7 Amortization'!AD265)","v":-4621359.0952000655},{"$f":"IF(ISERROR('O7 Amortization'!J53+'O7 Amortization'!J123+'O7 Amortization'!J194+'O7 Amortization'!J265 + 'O7 Amortization'!AE53+'O7 Amortization'!AE123+'O7 Amortization'!AE194+'O7 Amortization'!AE265), \"-\", 'O7 Amortization'!J53+'O7 Amortization'!J123+'O7 Amortization'!J194+'O7 Amortization'!J265 + 'O7 Amortization'!AE53+'O7 Amortization'!AE123+'O7 Amortization'!AE194+'O7 Amortization'!AE265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K53+'O7 Amortization'!K123+'O7 Amortization'!K194+'O7 Amortization'!K265 + 'O7 Amortization'!AF53+'O7 Amortization'!AF123+'O7 Amortization'!AF194+'O7 Amortization'!AF265), \"-\", 'O7 Amortization'!K53+'O7 Amortization'!K123+'O7 Amortization'!K194+'O7 Amortization'!K265 + 'O7 Amortization'!AF53+'O7 Amortization'!AF123+'O7 Amortization'!AF194+'O7 Amortization'!AF265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L53+'O7 Amortization'!L123+'O7 Amortization'!L194+'O7 Amortization'!L265 + 'O7 Amortization'!AG53+'O7 Amortization'!AG123+'O7 Amortization'!AG194+'O7 Amortization'!AG265), \"-\", 'O7 Amortization'!L53+'O7 Amortization'!L123+'O7 Amortization'!L194+'O7 Amortization'!L265 + 'O7 Amortization'!AG53+'O7 Amortization'!AG123+'O7 Amortization'!AG194+'O7 Amortization'!AG265)","v":-657049.21901040664},{"$f":"IF(ISERROR('O7 Amortization'!M53+'O7 Amortization'!M123+'O7 Amortization'!M194+'O7 Amortization'!M265 + 'O7 Amortization'!AH53+'O7 Amortization'!AH123+'O7 Amortization'!AH194+'O7 Amortization'!AH265), \"-\", 'O7 Amortization'!M53+'O7 Amortization'!M123+'O7 Amortization'!M194+'O7 Amortization'!M265 + 'O7 Amortization'!AH53+'O7 Amortization'!AH123+'O7 Amortization'!AH194+'O7 Amortization'!AH265)","v":-244915.35440719058},{"$f":"IF(ISERROR('O7 Amortization'!N53+'O7 Amortization'!N123+'O7 Amortization'!N194+'O7 Amortization'!N265 + 'O7 Amortization'!AI53+'O7 Amortization'!AI123+'O7 Amortization'!AI194+'O7 Amortization'!AI265), \"-\", 'O7 Amortization'!N53+'O7 Amortization'!N123+'O7 Amortization'!N194+'O7 Amortization'!N265 + 'O7 Amortization'!AI53+'O7 Amortization'!AI123+'O7 Amortization'!AI194+'O7 Amortization'!AI265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O53+'O7 Amortization'!O123+'O7 Amortization'!O194+'O7 Amortization'!O265 + 'O7 Amortization'!AJ53+'O7 Amortization'!AJ123+'O7 Amortization'!AJ194+'O7 Amortization'!AJ265), \"-\", 'O7 Amortization'!O53+'O7 Amortization'!O123+'O7 Amortization'!O194+'O7 Amortization'!O265 + 'O7 Amortization'!AJ53+'O7 Amortization'!AJ123+'O7 Amortization'!AJ194+'O7 Amortization'!AJ265)","v":-66457.08666013788},{"$f":"IF(ISERROR('O7 Amortization'!P53+'O7 Amortization'!P123+'O7 Amortization'!P194+'O7 Amortization'!P265 + 'O7 Amortization'!AK53+'O7 Amortization'!AK123+'O7 Amortization'!AK194+'O7 Amortization'!AK265), \"-\", 'O7 Amortization'!P53+'O7 Amortization'!P123+'O7 Amortization'!P194+'O7 Amortization'!P265 + 'O7 Amortization'!AK53+'O7 Amortization'!AK123+'O7 Amortization'!AK194+'O7 Amortization'!AK265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q53+'O7 Amortization'!Q123+'O7 Amortization'!Q194+'O7 Amortization'!Q265 + 'O7 Amortization'!AL53+'O7 Amortization'!AL123+'O7 Amortization'!AL194+'O7 Amortization'!AL265), \"-\", 'O7 Amortization'!Q53+'O7 Amortization'!Q123+'O7 Amortization'!Q194+'O7 Amortization'!Q265 + 'O7 Amortization'!AL53+'O7 Amortization'!AL123+'O7 Amortization'!AL194+'O7 Amortization'!AL265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R53+'O7 Amortization'!R123+'O7 Amortization'!R194+'O7 Amortization'!R265 + 'O7 Amortization'!AM53+'O7 Amortization'!AM123+'O7 Amortization'!AM194+'O7 Amortization'!AM265), \"-\", 'O7 Amortization'!R53+'O7 Amortization'!R123+'O7 Amortization'!R194+'O7 Amortization'!R265 + 'O7 Amortization'!AM53+'O7 Amortization'!AM123+'O7 Amortization'!AM194+'O7 Amortization'!AM265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S53+'O7 Amortization'!S123+'O7 Amortization'!S194+'O7 Amortization'!S265 + 'O7 Amortization'!AN53+'O7 Amortization'!AN123+'O7 Amortization'!AN194+'O7 Amortization'!AN265), \"-\", 'O7 Amortization'!S53+'O7 Amortization'!S123+'O7 Amortization'!S194+'O7 Amortization'!S265 + 'O7 Amortization'!AN53+'O7 Amortization'!AN123+'O7 Amortization'!AN194+'O7 Amortization'!AN265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T53+'O7 Amortization'!T123+'O7 Amortization'!T194+'O7 Amortization'!T265 + 'O7 Amortization'!AO53+'O7 Amortization'!AO123+'O7 Amortization'!AO194+'O7 Amortization'!AO265), \"-\", 'O7 Amortization'!T53+'O7 Amortization'!T123+'O7 Amortization'!T194+'O7 Amortization'!T265 + 'O7 Amortization'!AO53+'O7 Amortization'!AO123+'O7 Amortization'!AO194+'O7 Amortization'!AO265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U53+'O7 Amortization'!U123+'O7 Amortization'!U194+'O7 Amortization'!U265 + 'O7 Amortization'!AP53+'O7 Amortization'!AP123+'O7 Amortization'!AP194+'O7 Amortization'!AP265), \"-\", 'O7 Amortization'!U53+'O7 Amortization'!U123+'O7 Amortization'!U194+'O7 Amortization'!U265 + 'O7 Amortization'!AP53+'O7 Amortization'!AP123+'O7 Amortization'!AP194+'O7 Amortization'!AP265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V53+'O7 Amortization'!V123+'O7 Amortization'!V194+'O7 Amortization'!V265 + 'O7 Amortization'!AQ53+'O7 Amortization'!AQ123+'O7 Amortization'!AQ194+'O7 Amortization'!AQ265), \"-\", 'O7 Amortization'!V53+'O7 Amortization'!V123+'O7 Amortization'!V194+'O7 Amortization'!V265 + 'O7 Amortization'!AQ53+'O7 Amortization'!AQ123+'O7 Amortization'!AQ194+'O7 Amortization'!AQ265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W53+'O7 Amortization'!W123+'O7 Amortization'!W194+'O7 Amortization'!W265 + 'O7 Amortization'!AR53+'O7 Amortization'!AR123+'O7 Amortization'!AR194+'O7 Amortization'!AR265), \"-\", 'O7 Amortization'!W53+'O7 Amortization'!W123+'O7 Amortization'!W194+'O7 Amortization'!W265 + 'O7 Amortization'!AR53+'O7 Amortization'!AR123+'O7 Amortization'!AR194+'O7 Amortization'!AR265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X53+'O7 Amortization'!X123+'O7 Amortization'!X194+'O7 Amortization'!X265 + 'O7 Amortization'!AS53+'O7 Amortization'!AS123+'O7 Amortization'!AS194+'O7 Amortization'!AS265), \"-\", 'O7 Amortization'!X53+'O7 Amortization'!X123+'O7 Amortization'!X194+'O7 Amortization'!X265 + 'O7 Amortization'!AS53+'O7 Amortization'!AS123+'O7 Amortization'!AS194+'O7 Amortization'!AS265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y53+'O7 Amortization'!Y123+'O7 Amortization'!Y194+'O7 Amortization'!Y265 + 'O7 Amortization'!AT53+'O7 Amortization'!AT123+'O7 Amortization'!AT194+'O7 Amortization'!AT265), \"-\", 'O7 Amortization'!Y53+'O7 Amortization'!Y123+'O7 Amortization'!Y194+'O7 Amortization'!Y265 + 'O7 Amortization'!AT53+'O7 Amortization'!AT123+'O7 Amortization'!AT194+'O7 Amortization'!AT265)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z53+'O7 Amortization'!Z123+'O7 Amortization'!Z194+'O7 Amortization'!Z265 + 'O7 Amortization'!AU53+'O7 Amortization'!AU123+'O7 Amortization'!AU194+'O7 Amortization'!AU265), \"-\", 'O7 Amortization'!Z53+'O7 Amortization'!Z123+'O7 Amortization'!Z194+'O7 Amortization'!Z265 + 'O7 Amortization'!AU53+'O7 Amortization'!AU123+'O7 Amortization'!AU194+'O7 Amortization'!AU265)","v":0}]
[null,"Subtotal ",-54048666.060350113,{"$f":"SUM(D45:D48)","v":-26666441.401616916},{"$f":"SUM(E45:E48)","v":-8070726.6321091913},-15965808.133532362,0,0,-2269964.6465264126,-846130.21340035088,0,-229595.03316488332,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary Conductor & Pools - Net Fixed Assets",{"$f":"SUM(D50:W50)","v":65118863.068015866},{"$f":"D43+D49","v":32128236.878301829},{"$f":"E43+E49","v":9723765.2790334709},19235909.956719719,0,0,2734896.6729602381,1019433.8088308328,0,276620.4721697761,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Primary C&P - NFA",{"$f":"SUM(D51:W51)","v":3316238.6413391014},{"$f":"IF(ISERROR(D50/D32*D28),0,D50/D32*D28)","v":1683912.8287192986},484878.49294907611,951118.50198513817,0,0,128559.72496043304,53393.679513411669,0,14375.413211743864,0,0,0,0,0,0,0,0,0,0,0]
[null,"Primary C&P Net Fixed Assets Including General Plant",{"$f":"SUM(D52:W52)","v":68435101.709354952},{"$f":"SUM(D50:D51)","v":33812149.707021125},{"$f":"SUM(E50:E51)","v":10208643.771982547},20187028.458704855,0,0,2863456.3979206709,1072827.4883442444,0,290995.88538151997,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-3 Bulk Poles, Towers & Fixtures ",{"$f":"SUM(D54:W54)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E42","v":0},{"$f":"'O4 Summary by Class & Accounts'!F42","v":0},{"$f":"'O4 Summary by Class & Accounts'!G42","v":0},{"$f":"'O4 Summary by Class & Accounts'!H42","v":0},{"$f":"'O4 Summary by Class & Accounts'!I42","v":0},{"$f":"'O4 Summary by Class & Accounts'!J42","v":0},{"$f":"'O4 Summary by Class & Accounts'!K42","v":0},{"$f":"'O4 Summary by Class & Accounts'!L42","v":0},{"$f":"'O4 Summary by Class & Accounts'!M42","v":0},{"$f":"'O4 Summary by Class & Accounts'!N42","v":0},{"$f":"'O4 Summary by Class & Accounts'!O42","v":0},{"$f":"'O4 Summary by Class & Accounts'!P42","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q42","v":0},{"$f":"'O4 Summary by Class & Accounts'!R42","v":0},{"$f":"'O4 Summary by Class & Accounts'!S42","v":0},{"$f":"'O4 Summary by Class & Accounts'!T42","v":0},{"$f":"'O4 Summary by Class & Accounts'!U42","v":0},{"$f":"'O4 Summary by Class & Accounts'!V42","v":0},{"$f":"'O4 Summary by Class & Accounts'!W42","v":0},{"$f":"'O4 Summary by Class & Accounts'!X42","v":0}]
[null,"Acct 1835-3 Bulk Overhead Conductors",{"$f":"SUM(D55:W55)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E46","v":0},{"$f":"'O4 Summary by Class & Accounts'!F46","v":0},{"$f":"'O4 Summary by Class & Accounts'!G46","v":0},{"$f":"'O4 Summary by Class & Accounts'!H46","v":0},{"$f":"'O4 Summary by Class & Accounts'!I46","v":0},{"$f":"'O4 Summary by Class & Accounts'!J46","v":0},{"$f":"'O4 Summary by Class & Accounts'!K46","v":0},{"$f":"'O4 Summary by Class & Accounts'!L46","v":0},{"$f":"'O4 Summary by Class & Accounts'!M46","v":0},{"$f":"'O4 Summary by Class & Accounts'!N46","v":0},{"$f":"'O4 Summary by Class & Accounts'!O46","v":0},{"$f":"'O4 Summary by Class & Accounts'!P46","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q46","v":0},{"$f":"'O4 Summary by Class & Accounts'!R46","v":0},{"$f":"'O4 Summary by Class & Accounts'!S46","v":0},{"$f":"'O4 Summary by Class & Accounts'!T46","v":0},{"$f":"'O4 Summary by Class & Accounts'!U46","v":0},{"$f":"'O4 Summary by Class & Accounts'!V46","v":0},{"$f":"'O4 Summary by Class & Accounts'!W46","v":0},{"$f":"'O4 Summary by Class & Accounts'!X46","v":0}]
[null,"Acct 1840-3 Bulk Underground Conduit ",{"$f":"SUM(D56:W56)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E50","v":0},{"$f":"'O4 Summary by Class & Accounts'!F50","v":0},{"$f":"'O4 Summary by Class & Accounts'!G50","v":0},{"$f":"'O4 Summary by Class & Accounts'!H50","v":0},{"$f":"'O4 Summary by Class & Accounts'!I50","v":0},{"$f":"'O4 Summary by Class & Accounts'!J50","v":0},{"$f":"'O4 Summary by Class & Accounts'!K50","v":0},{"$f":"'O4 Summary by Class & Accounts'!L50","v":0},{"$f":"'O4 Summary by Class & Accounts'!M50","v":0},{"$f":"'O4 Summary by Class & Accounts'!N50","v":0},{"$f":"'O4 Summary by Class & Accounts'!O50","v":0},{"$f":"'O4 Summary by Class & Accounts'!P50","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q50","v":0},{"$f":"'O4 Summary by Class & Accounts'!R50","v":0},{"$f":"'O4 Summary by Class & Accounts'!S50","v":0},{"$f":"'O4 Summary by Class & Accounts'!T50","v":0},{"$f":"'O4 Summary by Class & Accounts'!U50","v":0},{"$f":"'O4 Summary by Class & Accounts'!V50","v":0},{"$f":"'O4 Summary by Class & Accounts'!W50","v":0},{"$f":"'O4 Summary by Class & Accounts'!X50","v":0}]
[null,"Acct 1845-3 Bulk Underground Conductors ",{"$f":"SUM(D57:W57)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E54","v":0},{"$f":"'O4 Summary by Class & Accounts'!F54","v":0},{"$f":"'O4 Summary by Class & Accounts'!G54","v":0},{"$f":"'O4 Summary by Class & Accounts'!H54","v":0},{"$f":"'O4 Summary by Class & Accounts'!I54","v":0},{"$f":"'O4 Summary by Class & Accounts'!J54","v":0},{"$f":"'O4 Summary by Class & Accounts'!K54","v":0},{"$f":"'O4 Summary by Class & Accounts'!L54","v":0},{"$f":"'O4 Summary by Class & Accounts'!M54","v":0},{"$f":"'O4 Summary by Class & Accounts'!N54","v":0},{"$f":"'O4 Summary by Class & Accounts'!O54","v":0},{"$f":"'O4 Summary by Class & Accounts'!P54","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q54","v":0},{"$f":"'O4 Summary by Class & Accounts'!R54","v":0},{"$f":"'O4 Summary by Class & Accounts'!S54","v":0},{"$f":"'O4 Summary by Class & Accounts'!T54","v":0},{"$f":"'O4 Summary by Class & Accounts'!U54","v":0},{"$f":"'O4 Summary by Class & Accounts'!V54","v":0},{"$f":"'O4 Summary by Class & Accounts'!W54","v":0},{"$f":"'O4 Summary by Class & Accounts'!X54","v":0}]
[null,"Subtotal",{"$f":"SUM(D58:W58)","v":0},{"$f":"SUM(D54:D57)","v":0},{"$f":"SUM(E54:E57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",{"$f":"SUM(D60:W60)","v":14809515.610112997},{"$f":"'O4 Summary by Class & Accounts'!E44","v":7504376.5917581785},{"$f":"'O4 Summary by Class & Accounts'!F44","v":2317100.1996961962},{"$f":"'O4 Summary by Class & Accounts'!G44","v":4681637.2551559163},{"$f":"'O4 Summary by Class & Accounts'!H44","v":0},{"$f":"'O4 Summary by Class & Accounts'!I44","v":0},{"$f":"'O4 Summary by Class & Accounts'!J44","v":0},{"$f":"'O4 Summary by Class & Accounts'!K44","v":241141.30875526957},{"$f":"'O4 Summary by Class & Accounts'!L44","v":0},{"$f":"'O4 Summary by Class & Accounts'!M44","v":65260.254747435662},{"$f":"'O4 Summary by Class & Accounts'!N44","v":0},{"$f":"'O4 Summary by Class & Accounts'!O44","v":0},{"$f":"'O4 Summary by Class & Accounts'!P44","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q44","v":0},{"$f":"'O4 Summary by Class & Accounts'!R44","v":0},{"$f":"'O4 Summary by Class & Accounts'!S44","v":0},{"$f":"'O4 Summary by Class & Accounts'!T44","v":0},{"$f":"'O4 Summary by Class & Accounts'!U44","v":0},{"$f":"'O4 Summary by Class & Accounts'!V44","v":0},{"$f":"'O4 Summary by Class & Accounts'!W44","v":0},{"$f":"'O4 Summary by Class & Accounts'!X44","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",{"$f":"SUM(D61:W61)","v":8385222.9796439968},{"$f":"'O4 Summary by Class & Accounts'!E48","v":4249016.1529755164},{"$f":"'O4 Summary by Class & Accounts'!F48","v":1311953.9053230381},{"$f":"'O4 Summary by Class & Accounts'!G48","v":2650766.7993869861},{"$f":"'O4 Summary by Class & Accounts'!H48","v":0},{"$f":"'O4 Summary by Class & Accounts'!I48","v":0},{"$f":"'O4 Summary by Class & Accounts'!J48","v":0},{"$f":"'O4 Summary by Class & Accounts'!K48","v":136535.43415932741},{"$f":"'O4 Summary by Class & Accounts'!L48","v":0},{"$f":"'O4 Summary by Class & Accounts'!M48","v":36950.68779912941},{"$f":"'O4 Summary by Class & Accounts'!N48","v":0},{"$f":"'O4 Summary by Class & Accounts'!O48","v":0},{"$f":"'O4 Summary by Class & Accounts'!P48","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q48","v":0},{"$f":"'O4 Summary by Class & Accounts'!R48","v":0},{"$f":"'O4 Summary by Class & Accounts'!S48","v":0},{"$f":"'O4 Summary by Class & Accounts'!T48","v":0},{"$f":"'O4 Summary by Class & Accounts'!U48","v":0},{"$f":"'O4 Summary by Class & Accounts'!V48","v":0},{"$f":"'O4 Summary by Class & Accounts'!W48","v":0},{"$f":"'O4 Summary by Class & Accounts'!X48","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit ",{"$f":"SUM(D62:W62)","v":10775201.513719996},{"$f":"'O4 Summary by Class & Accounts'!E52","v":5460082.0269786436},{"$f":"'O4 Summary by Class & Accounts'!F52","v":1685890.4934174858},{"$f":"'O4 Summary by Class & Accounts'!G52","v":3406295.3959139683},{"$f":"'O4 Summary by Class & Accounts'!H52","v":0},{"$f":"'O4 Summary by Class & Accounts'!I52","v":0},{"$f":"'O4 Summary by Class & Accounts'!J52","v":0},{"$f":"'O4 Summary by Class & Accounts'!K52","v":175451.12639240304},{"$f":"'O4 Summary by Class & Accounts'!L52","v":0},{"$f":"'O4 Summary by Class & Accounts'!M52","v":47482.471017494405},{"$f":"'O4 Summary by Class & Accounts'!N52","v":0},{"$f":"'O4 Summary by Class & Accounts'!O52","v":0},{"$f":"'O4 Summary by Class & Accounts'!P52","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q52","v":0},{"$f":"'O4 Summary by Class & Accounts'!R52","v":0},{"$f":"'O4 Summary by Class & Accounts'!S52","v":0},{"$f":"'O4 Summary by Class & Accounts'!T52","v":0},{"$f":"'O4 Summary by Class & Accounts'!U52","v":0},{"$f":"'O4 Summary by Class & Accounts'!V52","v":0},{"$f":"'O4 Summary by Class & Accounts'!W52","v":0},{"$f":"'O4 Summary by Class & Accounts'!X52","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",{"$f":"SUM(D63:W63)","v":20790761.987456992},{"$f":"'O4 Summary by Class & Accounts'!E56","v":10535233.676174069},{"$f":"'O4 Summary by Class & Accounts'!F56","v":3252927.3759687208},{"$f":"'O4 Summary by Class & Accounts'!G56","v":6572450.3384223403},{"$f":"'O4 Summary by Class & Accounts'!H56","v":0},{"$f":"'O4 Summary by Class & Accounts'!I56","v":0},{"$f":"'O4 Summary by Class & Accounts'!J56","v":0},{"$f":"'O4 Summary by Class & Accounts'!K56","v":338533.12205911067},{"$f":"'O4 Summary by Class & Accounts'!L56","v":0},{"$f":"'O4 Summary by Class & Accounts'!M56","v":91617.474832749955},{"$f":"'O4 Summary by Class & Accounts'!N56","v":0},{"$f":"'O4 Summary by Class & Accounts'!O56","v":0},{"$f":"'O4 Summary by Class & Accounts'!P56","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q56","v":0},{"$f":"'O4 Summary by Class & Accounts'!R56","v":0},{"$f":"'O4 Summary by Class & Accounts'!S56","v":0},{"$f":"'O4 Summary by Class & Accounts'!T56","v":0},{"$f":"'O4 Summary by Class & Accounts'!U56","v":0},{"$f":"'O4 Summary by Class & Accounts'!V56","v":0},{"$f":"'O4 Summary by Class & Accounts'!W56","v":0},{"$f":"'O4 Summary by Class & Accounts'!X56","v":0}]
[null,"Subtotal",{"$f":"SUM(D64:W64)","v":54760702.090933979},{"$f":"SUM(D60:D63)","v":27748708.447886407},8567871.9744054414,17311149.788879212,0,0,0,891660.99136611063,0,241310.88839680943,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
["1830 & 1835","Acct 5020 Overhead Distribution Lines & Feeders - Labour",{"$f":"SUM(D67:W67)","v":668122},{"$f":"'O4 Summary by Class & Accounts'!E138","v":331509.77213879238},{"$f":"'O4 Summary by Class & Accounts'!F138","v":100767.54726517681},{"$f":"'O4 Summary by Class & Accounts'!G138","v":200269.23621347395},{"$f":"'O4 Summary by Class & Accounts'!H138","v":0},{"$f":"'O4 Summary by Class & Accounts'!I138","v":0},{"$f":"'O4 Summary by Class & Accounts'!J138","v":22167.513276271031},{"$f":"'O4 Summary by Class & Accounts'!K138","v":10547.526419864549},{"$f":"'O4 Summary by Class & Accounts'!L138","v":0},{"$f":"'O4 Summary by Class & Accounts'!M138","v":2860.4046864212464},{"$f":"'O4 Summary by Class & Accounts'!N138","v":0},{"$f":"'O4 Summary by Class & Accounts'!O138","v":0},{"$f":"'O4 Summary by Class & Accounts'!P138","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q138","v":0},{"$f":"'O4 Summary by Class & Accounts'!R138","v":0},{"$f":"'O4 Summary by Class & Accounts'!S138","v":0},{"$f":"'O4 Summary by Class & Accounts'!T138","v":0},{"$f":"'O4 Summary by Class & Accounts'!U138","v":0},{"$f":"'O4 Summary by Class & Accounts'!V138","v":0},{"$f":"'O4 Summary by Class & Accounts'!W138","v":0},{"$f":"'O4 Summary by Class & Accounts'!X138","v":0}]
["1830 & 1835","Acct 5025 Overhead Distribution Lines & Feeders - Other",230961,{"$f":"'O4 Summary by Class & Accounts'!E139","v":114598.57403729802},{"$f":"'O4 Summary by Class & Accounts'!F139","v":34834.017565523216},{"$f":"'O4 Summary by Class & Accounts'!G139","v":69230.44453722547},{"$f":"'O4 Summary by Class & Accounts'!H139","v":0},{"$f":"'O4 Summary by Class & Accounts'!I139","v":0},{"$f":"'O4 Summary by Class & Accounts'!J139","v":7663.0181820099224},{"$f":"'O4 Summary by Class & Accounts'!K139","v":3646.1413476256384},{"$f":"'O4 Summary by Class & Accounts'!L139","v":0},{"$f":"'O4 Summary by Class & Accounts'!M139","v":988.80433031772282},{"$f":"'O4 Summary by Class & Accounts'!N139","v":0},{"$f":"'O4 Summary by Class & Accounts'!O139","v":0},{"$f":"'O4 Summary by Class & Accounts'!P139","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q139","v":0},{"$f":"'O4 Summary by Class & Accounts'!R139","v":0},{"$f":"'O4 Summary by Class & Accounts'!S139","v":0},{"$f":"'O4 Summary by Class & Accounts'!T139","v":0},{"$f":"'O4 Summary by Class & Accounts'!U139","v":0},{"$f":"'O4 Summary by Class & Accounts'!V139","v":0},{"$f":"'O4 Summary by Class & Accounts'!W139","v":0},{"$f":"'O4 Summary by Class & Accounts'!X139","v":0}]
["1840 & 1845","Acct 5040 Underground Distribution Lines & Feeders -  Labour",54328,{"$f":"'O4 Summary by Class & Accounts'!E142","v":27164.881067491046},{"$f":"'O4 Summary by Class & Accounts'!F142","v":8305.250320338926},{"$f":"'O4 Summary by Class & Accounts'!G142","v":16608.280959088195},{"$f":"'O4 Summary by Class & Accounts'!H142","v":0},{"$f":"'O4 Summary by Class & Accounts'!I142","v":0},{"$f":"'O4 Summary by Class & Accounts'!J142","v":1147.0516970790554},{"$f":"'O4 Summary by Class & Accounts'!K142","v":867.46652460425844},{"$f":"'O4 Summary by Class & Accounts'!L142","v":0},{"$f":"'O4 Summary by Class & Accounts'!M142","v":235.06943139852251},{"$f":"'O4 Summary by Class & Accounts'!N142","v":0},{"$f":"'O4 Summary by Class & Accounts'!O142","v":0},{"$f":"'O4 Summary by Class & Accounts'!P142","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q142","v":0},{"$f":"'O4 Summary by Class & Accounts'!R142","v":0},{"$f":"'O4 Summary by Class & Accounts'!S142","v":0},{"$f":"'O4 Summary by Class & Accounts'!T142","v":0},{"$f":"'O4 Summary by Class & Accounts'!U142","v":0},{"$f":"'O4 Summary by Class & Accounts'!V142","v":0},{"$f":"'O4 Summary by Class & Accounts'!W142","v":0},{"$f":"'O4 Summary by Class & Accounts'!X142","v":0}]
["1840 & 1845","Acct 5045 Underground Distribution Lines & Feeders - Other",32220,{"$f":"'O4 Summary by Class & Accounts'!E143","v":16110.522529718772},{"$f":"'O4 Summary by Class & Accounts'!F143","v":4925.5478817795647},{"$f":"'O4 Summary by Class & Accounts'!G143","v":9849.7793495402293},{"$f":"'O4 Summary by Class & Accounts'!H143","v":0},{"$f":"'O4 Summary by Class & Accounts'!I143","v":0},{"$f":"'O4 Summary by Class & Accounts'!J143","v":680.27546900101527},{"$f":"'O4 Summary by Class & Accounts'!K143","v":514.46347045260643},{"$f":"'O4 Summary by Class & Accounts'!L143","v":0},{"$f":"'O4 Summary by Class & Accounts'!M143","v":139.41129950781172},{"$f":"'O4 Summary by Class & Accounts'!N143","v":0},{"$f":"'O4 Summary by Class & Accounts'!O143","v":0},{"$f":"'O4 Summary by Class & Accounts'!P143","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q143","v":0},{"$f":"'O4 Summary by Class & Accounts'!R143","v":0},{"$f":"'O4 Summary by Class & Accounts'!S143","v":0},{"$f":"'O4 Summary by Class & Accounts'!T143","v":0},{"$f":"'O4 Summary by Class & Accounts'!U143","v":0},{"$f":"'O4 Summary by Class & Accounts'!V143","v":0},{"$f":"'O4 Summary by Class & Accounts'!W143","v":0},{"$f":"'O4 Summary by Class & Accounts'!X143","v":0}]
["1840 & 1845","Acct 5090 Underground Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E150","v":0},{"$f":"'O4 Summary by Class & Accounts'!F150","v":0},{"$f":"'O4 Summary by Class & Accounts'!G150","v":0},{"$f":"'O4 Summary by Class & Accounts'!H150","v":0},{"$f":"'O4 Summary by Class & Accounts'!I150","v":0},{"$f":"'O4 Summary by Class & Accounts'!J150","v":0},{"$f":"'O4 Summary by Class & Accounts'!K150","v":0},{"$f":"'O4 Summary by Class & Accounts'!L150","v":0},{"$f":"'O4 Summary by Class & Accounts'!M150","v":0},{"$f":"'O4 Summary by Class & Accounts'!N150","v":0},{"$f":"'O4 Summary by Class & Accounts'!O150","v":0},{"$f":"'O4 Summary by Class & Accounts'!P150","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q150","v":0},{"$f":"'O4 Summary by Class & Accounts'!R150","v":0},{"$f":"'O4 Summary by Class & Accounts'!S150","v":0},{"$f":"'O4 Summary by Class & Accounts'!T150","v":0},{"$f":"'O4 Summary by Class & Accounts'!U150","v":0},{"$f":"'O4 Summary by Class & Accounts'!V150","v":0},{"$f":"'O4 Summary by Class & Accounts'!W150","v":0},{"$f":"'O4 Summary by Class & Accounts'!X150","v":0}]
["1830 & 1835","Acct 5095 Overhead Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E151","v":0},{"$f":"'O4 Summary by Class & Accounts'!F151","v":0},{"$f":"'O4 Summary by Class & Accounts'!G151","v":0},{"$f":"'O4 Summary by Class & Accounts'!H151","v":0},{"$f":"'O4 Summary by Class & Accounts'!I151","v":0},{"$f":"'O4 Summary by Class & Accounts'!J151","v":0},{"$f":"'O4 Summary by Class & Accounts'!K151","v":0},{"$f":"'O4 Summary by Class & Accounts'!L151","v":0},{"$f":"'O4 Summary by Class & Accounts'!M151","v":0},{"$f":"'O4 Summary by Class & Accounts'!N151","v":0},{"$f":"'O4 Summary by Class & Accounts'!O151","v":0},{"$f":"'O4 Summary by Class & Accounts'!P151","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q151","v":0},{"$f":"'O4 Summary by Class & Accounts'!R151","v":0},{"$f":"'O4 Summary by Class & Accounts'!S151","v":0},{"$f":"'O4 Summary by Class & Accounts'!T151","v":0},{"$f":"'O4 Summary by Class & Accounts'!U151","v":0},{"$f":"'O4 Summary by Class & Accounts'!V151","v":0},{"$f":"'O4 Summary by Class & Accounts'!W151","v":0},{"$f":"'O4 Summary by Class & Accounts'!X151","v":0}]
[1830,"Acct 5120 Maintenance of Poles, Towers & Fixtures",245908.99999999997,{"$f":"'O4 Summary by Class & Accounts'!E157","v":122015.49500971122},{"$f":"'O4 Summary by Class & Accounts'!F157","v":37088.505962133204},{"$f":"'O4 Summary by Class & Accounts'!G157","v":73711.100080552904},{"$f":"'O4 Summary by Class & Accounts'!H157","v":0},{"$f":"'O4 Summary by Class & Accounts'!I157","v":0},{"$f":"'O4 Summary by Class & Accounts'!J157","v":8158.9754898873753},{"$f":"'O4 Summary by Class & Accounts'!K157","v":3882.1228374196198},{"$f":"'O4 Summary by Class & Accounts'!L157","v":0},{"$f":"'O4 Summary by Class & Accounts'!M157","v":1052.8006202956381},{"$f":"'O4 Summary by Class & Accounts'!N157","v":0},{"$f":"'O4 Summary by Class & Accounts'!O157","v":0},{"$f":"'O4 Summary by Class & Accounts'!P157","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q157","v":0},{"$f":"'O4 Summary by Class & Accounts'!R157","v":0},{"$f":"'O4 Summary by Class & Accounts'!S157","v":0},{"$f":"'O4 Summary by Class & Accounts'!T157","v":0},{"$f":"'O4 Summary by Class & Accounts'!U157","v":0},{"$f":"'O4 Summary by Class & Accounts'!V157","v":0},{"$f":"'O4 Summary by Class & Accounts'!W157","v":0},{"$f":"'O4 Summary by Class & Accounts'!X157","v":0}]
[1835,"Acct 5125 Maintenance of Overhead Conductors & Devices",123388.99999999999,{"$f":"'O4 Summary by Class & Accounts'!E158","v":61223.338364001567},{"$f":"'O4 Summary by Class & Accounts'!F158","v":18609.785173221208},{"$f":"'O4 Summary by Class & Accounts'!G158","v":36985.791198530118},{"$f":"'O4 Summary by Class & Accounts'!H158","v":0},{"$f":"'O4 Summary by Class & Accounts'!I158","v":0},{"$f":"'O4 Summary by Class & Accounts'!J158","v":4093.903951143363},{"$f":"'O4 Summary by Class & Accounts'!K158","v":1947.920795035438},{"$f":"'O4 Summary by Class & Accounts'!L158","v":0},{"$f":"'O4 Summary by Class & Accounts'!M158","v":528.26051806830367},{"$f":"'O4 Summary by Class & Accounts'!N158","v":0},{"$f":"'O4 Summary by Class & Accounts'!O158","v":0},{"$f":"'O4 Summary by Class & Accounts'!P158","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q158","v":0},{"$f":"'O4 Summary by Class & Accounts'!R158","v":0},{"$f":"'O4 Summary by Class & Accounts'!S158","v":0},{"$f":"'O4 Summary by Class & Accounts'!T158","v":0},{"$f":"'O4 Summary by Class & Accounts'!U158","v":0},{"$f":"'O4 Summary by Class & Accounts'!V158","v":0},{"$f":"'O4 Summary by Class & Accounts'!W158","v":0},{"$f":"'O4 Summary by Class & Accounts'!X158","v":0}]
["1830 & 1835","Acct 5135 Overhead Distribution Lines & Feeders - Right of Way",295019.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E160","v":146383.46436187779},{"$f":"'O4 Summary by Class & Accounts'!F160","v":44495.52895155744},{"$f":"'O4 Summary by Class & Accounts'!G160","v":88432.097831981402},{"$f":"'O4 Summary by Class & Accounts'!H160","v":0},{"$f":"'O4 Summary by Class & Accounts'!I160","v":0},{"$f":"'O4 Summary by Class & Accounts'!J160","v":9788.4215259570537},{"$f":"'O4 Summary by Class & Accounts'!K160","v":4657.4296975529014},{"$f":"'O4 Summary by Class & Accounts'!L160","v":0},{"$f":"'O4 Summary by Class & Accounts'!M160","v":1263.0576310733611},{"$f":"'O4 Summary by Class & Accounts'!N160","v":0},{"$f":"'O4 Summary by Class & Accounts'!O160","v":0},{"$f":"'O4 Summary by Class & Accounts'!P160","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q160","v":0},{"$f":"'O4 Summary by Class & Accounts'!R160","v":0},{"$f":"'O4 Summary by Class & Accounts'!S160","v":0},{"$f":"'O4 Summary by Class & Accounts'!T160","v":0},{"$f":"'O4 Summary by Class & Accounts'!U160","v":0},{"$f":"'O4 Summary by Class & Accounts'!V160","v":0},{"$f":"'O4 Summary by Class & Accounts'!W160","v":0},{"$f":"'O4 Summary by Class & Accounts'!X160","v":0}]
[1840,"Acct 5145 Maintenance of Underground Conduit",0,{"$f":"'O4 Summary by Class & Accounts'!E161","v":0},{"$f":"'O4 Summary by Class & Accounts'!F161","v":0},{"$f":"'O4 Summary by Class & Accounts'!G161","v":0},{"$f":"'O4 Summary by Class & Accounts'!H161","v":0},{"$f":"'O4 Summary by Class & Accounts'!I161","v":0},{"$f":"'O4 Summary by Class & Accounts'!J161","v":0},{"$f":"'O4 Summary by Class & Accounts'!K161","v":0},{"$f":"'O4 Summary by Class & Accounts'!L161","v":0},{"$f":"'O4 Summary by Class & Accounts'!M161","v":0},{"$f":"'O4 Summary by Class & Accounts'!N161","v":0},{"$f":"'O4 Summary by Class & Accounts'!O161","v":0},{"$f":"'O4 Summary by Class & Accounts'!P161","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q161","v":0},{"$f":"'O4 Summary by Class & Accounts'!R161","v":0},{"$f":"'O4 Summary by Class & Accounts'!S161","v":0},{"$f":"'O4 Summary by Class & Accounts'!T161","v":0},{"$f":"'O4 Summary by Class & Accounts'!U161","v":0},{"$f":"'O4 Summary by Class & Accounts'!V161","v":0},{"$f":"'O4 Summary by Class & Accounts'!W161","v":0},{"$f":"'O4 Summary by Class & Accounts'!X161","v":0}]
[1845,"Acct 5150 Maintenance of Underground Conductors & Devices",2167.0000000000005,{"$f":"'O4 Summary by Class & Accounts'!E162","v":1082.7460132462375},{"$f":"'O4 Summary by Class & Accounts'!F162","v":330.85251256545735},{"$f":"'O4 Summary by Class & Accounts'!G162","v":661.23500404956167},{"$f":"'O4 Summary by Class & Accounts'!H162","v":0},{"$f":"'O4 Summary by Class & Accounts'!I162","v":0},{"$f":"'O4 Summary by Class & Accounts'!J162","v":48.235734315274655},{"$f":"'O4 Summary by Class & Accounts'!K162","v":34.563821699624953},{"$f":"'O4 Summary by Class & Accounts'!L162","v":0},{"$f":"'O4 Summary by Class & Accounts'!M162","v":9.3669141238442535},{"$f":"'O4 Summary by Class & Accounts'!N162","v":0},{"$f":"'O4 Summary by Class & Accounts'!O162","v":0},{"$f":"'O4 Summary by Class & Accounts'!P162","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q162","v":0},{"$f":"'O4 Summary by Class & Accounts'!R162","v":0},{"$f":"'O4 Summary by Class & Accounts'!S162","v":0},{"$f":"'O4 Summary by Class & Accounts'!T162","v":0},{"$f":"'O4 Summary by Class & Accounts'!U162","v":0},{"$f":"'O4 Summary by Class & Accounts'!V162","v":0},{"$f":"'O4 Summary by Class & Accounts'!W162","v":0},{"$f":"'O4 Summary by Class & Accounts'!X162","v":0}]
[null,"Total",1652115.9999999998,{"$f":"SUM(D67:D77)","v":820088.79352213698},{"$f":"SUM(E67:E77)","v":249357.03563229583},495747.96517444187,0,0,53747.395325664096,26097.634914254642,0,7077.1754312064513,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D81:W81)","v":587988},{"$f":"'O4 Summary by Class & Accounts'!E131","v":302144.67363096541},{"$f":"'O4 Summary by Class & Accounts'!F131","v":84008.601135978766},{"$f":"'O4 Summary by Class & Accounts'!G131","v":177553.60540066293},{"$f":"'O4 Summary by Class & Accounts'!H131","v":0},{"$f":"'O4 Summary by Class & Accounts'!I131","v":0},{"$f":"'O4 Summary by Class & Accounts'!J131","v":14594.734442206076},{"$f":"'O4 Summary by Class & Accounts'!K131","v":7570.5119560847716},{"$f":"'O4 Summary by Class & Accounts'!L131","v":0},{"$f":"'O4 Summary by Class & Accounts'!M131","v":2085.3815451174528},{"$f":"'O4 Summary by Class & Accounts'!N131","v":30.491888984549437},{"$f":"'O4 Summary by Class & Accounts'!O131","v":0},{"$f":"'O4 Summary by Class & Accounts'!P131","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q131","v":0},{"$f":"'O4 Summary by Class & Accounts'!R131","v":0},{"$f":"'O4 Summary by Class & Accounts'!S131","v":0},{"$f":"'O4 Summary by Class & Accounts'!T131","v":0},{"$f":"'O4 Summary by Class & Accounts'!U131","v":0},{"$f":"'O4 Summary by Class & Accounts'!V131","v":0},{"$f":"'O4 Summary by Class & Accounts'!W131","v":0},{"$f":"'O4 Summary by Class & Accounts'!X131","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D82:W82)","v":898928},{"$f":"'O4 Summary by Class & Accounts'!E132","v":461924.91543660156},{"$f":"'O4 Summary by Class & Accounts'!F132","v":128434.05614053879},{"$f":"'O4 Summary by Class & Accounts'!G132","v":271447.55912638886},{"$f":"'O4 Summary by Class & Accounts'!H132","v":0},{"$f":"'O4 Summary by Class & Accounts'!I132","v":0},{"$f":"'O4 Summary by Class & Accounts'!J132","v":22312.726522757985},{"$f":"'O4 Summary by Class & Accounts'!K132","v":11573.95248144413},{"$f":"'O4 Summary by Class & Accounts'!L132","v":0},{"$f":"'O4 Summary by Class & Accounts'!M132","v":3188.1736729139734},{"$f":"'O4 Summary by Class & Accounts'!N132","v":46.616619354651888},{"$f":"'O4 Summary by Class & Accounts'!O132","v":0},{"$f":"'O4 Summary by Class & Accounts'!P132","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q132","v":0},{"$f":"'O4 Summary by Class & Accounts'!R132","v":0},{"$f":"'O4 Summary by Class & Accounts'!S132","v":0},{"$f":"'O4 Summary by Class & Accounts'!T132","v":0},{"$f":"'O4 Summary by Class & Accounts'!U132","v":0},{"$f":"'O4 Summary by Class & Accounts'!V132","v":0},{"$f":"'O4 Summary by Class & Accounts'!W132","v":0},{"$f":"'O4 Summary by Class & Accounts'!X132","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D83:W83)","v":2062260.9999999995},{"$f":"'O4 Summary by Class & Accounts'!E149","v":1059717.505777105},{"$f":"'O4 Summary by Class & Accounts'!F149","v":294644.89375171723},{"$f":"'O4 Summary by Class & Accounts'!G149","v":622736.98753576016},{"$f":"'O4 Summary by Class & Accounts'!H149","v":0},{"$f":"'O4 Summary by Class & Accounts'!I149","v":0},{"$f":"'O4 Summary by Class & Accounts'!J149","v":51188.377391236456},{"$f":"'O4 Summary by Class & Accounts'!K149","v":26552.194189451719},{"$f":"'O4 Summary by Class & Accounts'!L149","v":0},{"$f":"'O4 Summary by Class & Accounts'!M149","v":7314.0965982561938},{"$f":"'O4 Summary by Class & Accounts'!N149","v":106.94475647320337},{"$f":"'O4 Summary by Class & Accounts'!O149","v":0},{"$f":"'O4 Summary by Class & Accounts'!P149","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q149","v":0},{"$f":"'O4 Summary by Class & Accounts'!R149","v":0},{"$f":"'O4 Summary by Class & Accounts'!S149","v":0},{"$f":"'O4 Summary by Class & Accounts'!T149","v":0},{"$f":"'O4 Summary by Class & Accounts'!U149","v":0},{"$f":"'O4 Summary by Class & Accounts'!V149","v":0},{"$f":"'O4 Summary by Class & Accounts'!W149","v":0},{"$f":"'O4 Summary by Class & Accounts'!X149","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D84:W84)","v":576134.99999999988},{"$f":"'O4 Summary by Class & Accounts'!E153","v":296053.86766800727},{"$f":"'O4 Summary by Class & Accounts'!F153","v":82315.107477494661},{"$f":"'O4 Summary by Class & Accounts'!G153","v":173974.37778919117},{"$f":"'O4 Summary by Class & Accounts'!H153","v":0},{"$f":"'O4 Summary by Class & Accounts'!I153","v":0},{"$f":"'O4 Summary by Class & Accounts'!J153","v":14300.525398240097},{"$f":"'O4 Summary by Class & Accounts'!K153","v":7417.9012255673579},{"$f":"'O4 Summary by Class & Accounts'!L153","v":0},{"$f":"'O4 Summary by Class & Accounts'!M153","v":2043.3432255356292},{"$f":"'O4 Summary by Class & Accounts'!N153","v":29.877215963783936},{"$f":"'O4 Summary by Class & Accounts'!O153","v":0},{"$f":"'O4 Summary by Class & Accounts'!P153","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q153","v":0},{"$f":"'O4 Summary by Class & Accounts'!R153","v":0},{"$f":"'O4 Summary by Class & Accounts'!S153","v":0},{"$f":"'O4 Summary by Class & Accounts'!T153","v":0},{"$f":"'O4 Summary by Class & Accounts'!U153","v":0},{"$f":"'O4 Summary by Class & Accounts'!V153","v":0},{"$f":"'O4 Summary by Class & Accounts'!W153","v":0},{"$f":"'O4 Summary by Class & Accounts'!X153","v":0}]
[null,"Total ",{"$f":"SUM(D85:W85)","v":4125312},{"$f":"SUM(D81:D84)","v":2119840.9625126794},{"$f":"SUM(E81:E84)","v":589402.6585057294},1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Primary Conductors and Poles Gross Assets",{"$f":"SUM(D87:W87)","v":119167529.12836596},{"$f":"D43","v":58794678.279918745},{"$f":"E43","v":17794491.911142662},35201718.090252079,0,0,5004861.3194866506,1865564.0222311837,0,506215.50533465942,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D89:W89)","v":298589149.93199992},{"$f":"'O6 Source Data for E2'!D88+'O6 Source Data for E2'!Y88","v":154413258.87712556},{"$f":"'O6 Source Data for E2'!E88+'O6 Source Data for E2'!Z88","v":42477855.096166432},{"$f":"'O6 Source Data for E2'!F88+'O6 Source Data for E2'!AA88","v":89387086.661381587},{"$f":"'O6 Source Data for E2'!G88+'O6 Source Data for E2'!AB88","v":0},{"$f":"'O6 Source Data for E2'!H88+'O6 Source Data for E2'!AC88","v":0},{"$f":"'O6 Source Data for E2'!I88+'O6 Source Data for E2'!AD88","v":7346107.9961917009},{"$f":"'O6 Source Data for E2'!J88+'O6 Source Data for E2'!AE88","v":3879218.3685589996},{"$f":"'O6 Source Data for E2'!K88+'O6 Source Data for E2'!AF88","v":0},{"$f":"'O6 Source Data for E2'!L88+'O6 Source Data for E2'!AG88","v":1069930.6475830432},{"$f":"'O6 Source Data for E2'!M88+'O6 Source Data for E2'!AH88","v":15692.284992588315},{"$f":"'O6 Source Data for E2'!N88+'O6 Source Data for E2'!AI88","v":0},{"$f":"'O6 Source Data for E2'!O88+'O6 Source Data for E2'!AJ88","v":0},{"$f":"'O6 Source Data for E2'!P88+'O6 Source Data for E2'!AK88","v":0},{"$f":"'O6 Source Data for E2'!Q88+'O6 Source Data for E2'!AL88","v":0},{"$f":"'O6 Source Data for E2'!R88+'O6 Source Data for E2'!AM88","v":0},{"$f":"'O6 Source Data for E2'!S88+'O6 Source Data for E2'!AN88","v":0},{"$f":"'O6 Source Data for E2'!T88+'O6 Source Data for E2'!AO88","v":0},{"$f":"'O6 Source Data for E2'!U88+'O6 Source Data for E2'!AP88","v":0},{"$f":"'O6 Source Data for E2'!V88+'O6 Source Data for E2'!AQ88","v":0},{"$f":"'O6 Source Data for E2'!W88+'O6 Source Data for E2'!AR88","v":0}]
[]
[]
[]
[null,"Grouping of Operation and Maintenance",{"$f":"C12","v":"Total "},{"$f":"D12","v":"Residential"},"GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,1830,{"$f":"SUMIF($A$67:$A$77,$B94,C$67:C$77)","v":245908.99999999997},122015.49500971122,{"$f":"SUMIF($A$67:$A$77,$B94,E$67:E$77)","v":37088.505962133204},73711.100080552904,0,0,8158.9754898873753,3882.1228374196198,0,1052.8006202956381,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,123388.99999999999,61223.338364001567,{"$f":"SUMIF($A$67:$A$77,$B95,E$67:E$77)","v":18609.785173221208},36985.791198530118,0,0,4093.903951143363,1947.920795035438,0,528.26051806830367,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,2167.0000000000005,1082.7460132462375,330.85251256545735,661.23500404956167,0,0,48.235734315274655,34.563821699624953,0,9.3669141238442535,0,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",1194103,592491.81053796818,180097.09378225746,357931.77858268085,0,0,39618.952984238007,18851.097465043087,0,5112.2666478123301,0,0,0,0,0,0,0,0,0,0,0]
[null,"1840 & 1845",86548,43275.403597209821,13230.798202118491,26458.060308628425,0,0,1827.3271660800706,1381.9299950568648,0,374.4807309063342,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C94:C99)","v":1652116},{"$f":"SUM(D94:D99)","v":820088.79352213698},249357.03563229583,495747.96517444187,0,0,53747.395325664089,26097.634914254635,0,7077.1754312064504,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O3.4 Secondary Cost Pool","index":21,"n_rows":100,"n_cols":23,"rows_kept":100,"cut":false,"hidden":false,"merged":[[7,0,8,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O3.4 Secondary Cost Pool Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.4 Secondary Cost Pool Worksheet  -  "}]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Description","Total ",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[null,"Depreciation on Acct 1830-5 Secondary Poles, Towers & Fixtures",{"$f":"SUM(D12:W12)","v":235399.45439452466},{"$f":"IF(ISERROR('O7 Amortization'!G328+'O7 Amortization'!G401+'O7 Amortization'!G474+'O7 Amortization'!G547 + 'O7 Amortization'!AB328+'O7 Amortization'!AB401+'O7 Amortization'!AB474+'O7 Amortization'!AB547), \"-\", 'O7 Amortization'!G328+'O7 Amortization'!G401+'O7 Amortization'!G474+'O7 Amortization'!G547 + 'O7 Amortization'!AB328+'O7 Amortization'!AB401+'O7 Amortization'!AB474+'O7 Amortization'!AB547)","v":119283.18263594033},{"$f":"IF(ISERROR('O7 Amortization'!H328+'O7 Amortization'!H401+'O7 Amortization'!H474+'O7 Amortization'!H547 + 'O7 Amortization'!AC328+'O7 Amortization'!AC401+'O7 Amortization'!AC474+'O7 Amortization'!AC547), \"-\", 'O7 Amortization'!H328+'O7 Amortization'!H401+'O7 Amortization'!H474+'O7 Amortization'!H547 + 'O7 Amortization'!AC328+'O7 Amortization'!AC401+'O7 Amortization'!AC474+'O7 Amortization'!AC547)","v":36830.652476807583},{"$f":"IF(ISERROR('O7 Amortization'!I328+'O7 Amortization'!I401+'O7 Amortization'!I474+'O7 Amortization'!I547 + 'O7 Amortization'!AD328+'O7 Amortization'!AD401+'O7 Amortization'!AD474+'O7 Amortization'!AD547), \"-\", 'O7 Amortization'!I328+'O7 Amortization'!I401+'O7 Amortization'!I474+'O7 Amortization'!I547 + 'O7 Amortization'!AD328+'O7 Amortization'!AD401+'O7 Amortization'!AD474+'O7 Amortization'!AD547)","v":74415.320834951592},{"$f":"IF(ISERROR('O7 Amortization'!J328+'O7 Amortization'!J401+'O7 Amortization'!J474+'O7 Amortization'!J547 + 'O7 Amortization'!AE328+'O7 Amortization'!AE401+'O7 Amortization'!AE474+'O7 Amortization'!AE547), \"-\", 'O7 Amortization'!J328+'O7 Amortization'!J401+'O7 Amortization'!J474+'O7 Amortization'!J547 + 'O7 Amortization'!AE328+'O7 Amortization'!AE401+'O7 Amortization'!AE474+'O7 Amortization'!AE547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K328+'O7 Amortization'!K401+'O7 Amortization'!K474+'O7 Amortization'!K547 + 'O7 Amortization'!AF328+'O7 Amortization'!AF401+'O7 Amortization'!AF474+'O7 Amortization'!AF547), \"-\", 'O7 Amortization'!K328+'O7 Amortization'!K401+'O7 Amortization'!K474+'O7 Amortization'!K547 + 'O7 Amortization'!AF328+'O7 Amortization'!AF401+'O7 Amortization'!AF474+'O7 Amortization'!AF547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L328+'O7 Amortization'!L401+'O7 Amortization'!L474+'O7 Amortization'!L547 + 'O7 Amortization'!AG328+'O7 Amortization'!AG401+'O7 Amortization'!AG474+'O7 Amortization'!AG547), \"-\", 'O7 Amortization'!L328+'O7 Amortization'!L401+'O7 Amortization'!L474+'O7 Amortization'!L547 + 'O7 Amortization'!AG328+'O7 Amortization'!AG401+'O7 Amortization'!AG474+'O7 Amortization'!AG547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M328+'O7 Amortization'!M401+'O7 Amortization'!M474+'O7 Amortization'!M547 + 'O7 Amortization'!AH328+'O7 Amortization'!AH401+'O7 Amortization'!AH474+'O7 Amortization'!AH547), \"-\", 'O7 Amortization'!M328+'O7 Amortization'!M401+'O7 Amortization'!M474+'O7 Amortization'!M547 + 'O7 Amortization'!AH328+'O7 Amortization'!AH401+'O7 Amortization'!AH474+'O7 Amortization'!AH547)","v":3832.9769863782167},{"$f":"IF(ISERROR('O7 Amortization'!N328+'O7 Amortization'!N401+'O7 Amortization'!N474+'O7 Amortization'!N547 + 'O7 Amortization'!AI328+'O7 Amortization'!AI401+'O7 Amortization'!AI474+'O7 Amortization'!AI547), \"-\", 'O7 Amortization'!N328+'O7 Amortization'!N401+'O7 Amortization'!N474+'O7 Amortization'!N547 + 'O7 Amortization'!AI328+'O7 Amortization'!AI401+'O7 Amortization'!AI474+'O7 Amortization'!AI547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O328+'O7 Amortization'!O401+'O7 Amortization'!O474+'O7 Amortization'!O547 + 'O7 Amortization'!AJ328+'O7 Amortization'!AJ401+'O7 Amortization'!AJ474+'O7 Amortization'!AJ547), \"-\", 'O7 Amortization'!O328+'O7 Amortization'!O401+'O7 Amortization'!O474+'O7 Amortization'!O547 + 'O7 Amortization'!AJ328+'O7 Amortization'!AJ401+'O7 Amortization'!AJ474+'O7 Amortization'!AJ547)","v":1037.3214604469315},{"$f":"IF(ISERROR('O7 Amortization'!P328+'O7 Amortization'!P401+'O7 Amortization'!P474+'O7 Amortization'!P547 + 'O7 Amortization'!AK328+'O7 Amortization'!AK401+'O7 Amortization'!AK474+'O7 Amortization'!AK547), \"-\", 'O7 Amortization'!P328+'O7 Amortization'!P401+'O7 Amortization'!P474+'O7 Amortization'!P547 + 'O7 Amortization'!AK328+'O7 Amortization'!AK401+'O7 Amortization'!AK474+'O7 Amortization'!AK547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q328+'O7 Amortization'!Q401+'O7 Amortization'!Q474+'O7 Amortization'!Q547 + 'O7 Amortization'!AL328+'O7 Amortization'!AL401+'O7 Amortization'!AL474+'O7 Amortization'!AL547), \"-\", 'O7 Amortization'!Q328+'O7 Amortization'!Q401+'O7 Amortization'!Q474+'O7 Amortization'!Q547 + 'O7 Amortization'!AL328+'O7 Amortization'!AL401+'O7 Amortization'!AL474+'O7 Amortization'!AL547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R328+'O7 Amortization'!R401+'O7 Amortization'!R474+'O7 Amortization'!R547 + 'O7 Amortization'!AM328+'O7 Amortization'!AM401+'O7 Amortization'!AM474+'O7 Amortization'!AM547), \"-\", 'O7 Amortization'!R328+'O7 Amortization'!R401+'O7 Amortization'!R474+'O7 Amortization'!R547 + 'O7 Amortization'!AM328+'O7 Amortization'!AM401+'O7 Amortization'!AM474+'O7 Amortization'!AM547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S328+'O7 Amortization'!S401+'O7 Amortization'!S474+'O7 Amortization'!S547 + 'O7 Amortization'!AN328+'O7 Amortization'!AN401+'O7 Amortization'!AN474+'O7 Amortization'!AN547), \"-\", 'O7 Amortization'!S328+'O7 Amortization'!S401+'O7 Amortization'!S474+'O7 Amortization'!S547 + 'O7 Amortization'!AN328+'O7 Amortization'!AN401+'O7 Amortization'!AN474+'O7 Amortization'!AN547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T328+'O7 Amortization'!T401+'O7 Amortization'!T474+'O7 Amortization'!T547 + 'O7 Amortization'!AO328+'O7 Amortization'!AO401+'O7 Amortization'!AO474+'O7 Amortization'!AO547), \"-\", 'O7 Amortization'!T328+'O7 Amortization'!T401+'O7 Amortization'!T474+'O7 Amortization'!T547 + 'O7 Amortization'!AO328+'O7 Amortization'!AO401+'O7 Amortization'!AO474+'O7 Amortization'!AO547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U328+'O7 Amortization'!U401+'O7 Amortization'!U474+'O7 Amortization'!U547 + 'O7 Amortization'!AP328+'O7 Amortization'!AP401+'O7 Amortization'!AP474+'O7 Amortization'!AP547), \"-\", 'O7 Amortization'!U328+'O7 Amortization'!U401+'O7 Amortization'!U474+'O7 Amortization'!U547 + 'O7 Amortization'!AP328+'O7 Amortization'!AP401+'O7 Amortization'!AP474+'O7 Amortization'!AP547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V328+'O7 Amortization'!V401+'O7 Amortization'!V474+'O7 Amortization'!V547 + 'O7 Amortization'!AQ328+'O7 Amortization'!AQ401+'O7 Amortization'!AQ474+'O7 Amortization'!AQ547), \"-\", 'O7 Amortization'!V328+'O7 Amortization'!V401+'O7 Amortization'!V474+'O7 Amortization'!V547 + 'O7 Amortization'!AQ328+'O7 Amortization'!AQ401+'O7 Amortization'!AQ474+'O7 Amortization'!AQ547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W328+'O7 Amortization'!W401+'O7 Amortization'!W474+'O7 Amortization'!W547 + 'O7 Amortization'!AR328+'O7 Amortization'!AR401+'O7 Amortization'!AR474+'O7 Amortization'!AR547), \"-\", 'O7 Amortization'!W328+'O7 Amortization'!W401+'O7 Amortization'!W474+'O7 Amortization'!W547 + 'O7 Amortization'!AR328+'O7 Amortization'!AR401+'O7 Amortization'!AR474+'O7 Amortization'!AR547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X328+'O7 Amortization'!X401+'O7 Amortization'!X474+'O7 Amortization'!X547 + 'O7 Amortization'!AS328+'O7 Amortization'!AS401+'O7 Amortization'!AS474+'O7 Amortization'!AS547), \"-\", 'O7 Amortization'!X328+'O7 Amortization'!X401+'O7 Amortization'!X474+'O7 Amortization'!X547 + 'O7 Amortization'!AS328+'O7 Amortization'!AS401+'O7 Amortization'!AS474+'O7 Amortization'!AS547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y328+'O7 Amortization'!Y401+'O7 Amortization'!Y474+'O7 Amortization'!Y547 + 'O7 Amortization'!AT328+'O7 Amortization'!AT401+'O7 Amortization'!AT474+'O7 Amortization'!AT547), \"-\", 'O7 Amortization'!Y328+'O7 Amortization'!Y401+'O7 Amortization'!Y474+'O7 Amortization'!Y547 + 'O7 Amortization'!AT328+'O7 Amortization'!AT401+'O7 Amortization'!AT474+'O7 Amortization'!AT547)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z328+'O7 Amortization'!Z401+'O7 Amortization'!Z474+'O7 Amortization'!Z547 + 'O7 Amortization'!AU328+'O7 Amortization'!AU401+'O7 Amortization'!AU474+'O7 Amortization'!AU547), \"-\", 'O7 Amortization'!Z328+'O7 Amortization'!Z401+'O7 Amortization'!Z474+'O7 Amortization'!Z547 + 'O7 Amortization'!AU328+'O7 Amortization'!AU401+'O7 Amortization'!AU474+'O7 Amortization'!AU547)","v":0}]
[null,"Depreciation on Acct 1835-5 Secondary Overhead Conductors",{"$f":"SUM(D13:W13)","v":182810.06704428245},{"$f":"IF(ISERROR('O7 Amortization'!G332+'O7 Amortization'!G405+'O7 Amortization'!G478+'O7 Amortization'!G551 + 'O7 Amortization'!AB332+'O7 Amortization'!AB405+'O7 Amortization'!AB478+'O7 Amortization'!AB551), \"-\", 'O7 Amortization'!G332+'O7 Amortization'!G405+'O7 Amortization'!G478+'O7 Amortization'!G551 + 'O7 Amortization'!AB332+'O7 Amortization'!AB405+'O7 Amortization'!AB478+'O7 Amortization'!AB551)","v":92634.737285265539},{"$f":"IF(ISERROR('O7 Amortization'!H332+'O7 Amortization'!H405+'O7 Amortization'!H478+'O7 Amortization'!H551 + 'O7 Amortization'!AC332+'O7 Amortization'!AC405+'O7 Amortization'!AC478+'O7 Amortization'!AC551), \"-\", 'O7 Amortization'!H332+'O7 Amortization'!H405+'O7 Amortization'!H478+'O7 Amortization'!H551 + 'O7 Amortization'!AC332+'O7 Amortization'!AC405+'O7 Amortization'!AC478+'O7 Amortization'!AC551)","v":28602.504903369347},{"$f":"IF(ISERROR('O7 Amortization'!I332+'O7 Amortization'!I405+'O7 Amortization'!I478+'O7 Amortization'!I551 + 'O7 Amortization'!AD332+'O7 Amortization'!AD405+'O7 Amortization'!AD478+'O7 Amortization'!AD551), \"-\", 'O7 Amortization'!I332+'O7 Amortization'!I405+'O7 Amortization'!I478+'O7 Amortization'!I551 + 'O7 Amortization'!AD332+'O7 Amortization'!AD405+'O7 Amortization'!AD478+'O7 Amortization'!AD551)","v":57790.574859020198},{"$f":"IF(ISERROR('O7 Amortization'!J332+'O7 Amortization'!J405+'O7 Amortization'!J478+'O7 Amortization'!J551 + 'O7 Amortization'!AE332+'O7 Amortization'!AE405+'O7 Amortization'!AE478+'O7 Amortization'!AE551), \"-\", 'O7 Amortization'!J332+'O7 Amortization'!J405+'O7 Amortization'!J478+'O7 Amortization'!J551 + 'O7 Amortization'!AE332+'O7 Amortization'!AE405+'O7 Amortization'!AE478+'O7 Amortization'!AE551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K332+'O7 Amortization'!K405+'O7 Amortization'!K478+'O7 Amortization'!K551 + 'O7 Amortization'!AF332+'O7 Amortization'!AF405+'O7 Amortization'!AF478+'O7 Amortization'!AF551), \"-\", 'O7 Amortization'!K332+'O7 Amortization'!K405+'O7 Amortization'!K478+'O7 Amortization'!K551 + 'O7 Amortization'!AF332+'O7 Amortization'!AF405+'O7 Amortization'!AF478+'O7 Amortization'!AF551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L332+'O7 Amortization'!L405+'O7 Amortization'!L478+'O7 Amortization'!L551 + 'O7 Amortization'!AG332+'O7 Amortization'!AG405+'O7 Amortization'!AG478+'O7 Amortization'!AG551), \"-\", 'O7 Amortization'!L332+'O7 Amortization'!L405+'O7 Amortization'!L478+'O7 Amortization'!L551 + 'O7 Amortization'!AG332+'O7 Amortization'!AG405+'O7 Amortization'!AG478+'O7 Amortization'!AG551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M332+'O7 Amortization'!M405+'O7 Amortization'!M478+'O7 Amortization'!M551 + 'O7 Amortization'!AH332+'O7 Amortization'!AH405+'O7 Amortization'!AH478+'O7 Amortization'!AH551), \"-\", 'O7 Amortization'!M332+'O7 Amortization'!M405+'O7 Amortization'!M478+'O7 Amortization'!M551 + 'O7 Amortization'!AH332+'O7 Amortization'!AH405+'O7 Amortization'!AH478+'O7 Amortization'!AH551)","v":2976.6712147285748},{"$f":"IF(ISERROR('O7 Amortization'!N332+'O7 Amortization'!N405+'O7 Amortization'!N478+'O7 Amortization'!N551 + 'O7 Amortization'!AI332+'O7 Amortization'!AI405+'O7 Amortization'!AI478+'O7 Amortization'!AI551), \"-\", 'O7 Amortization'!N332+'O7 Amortization'!N405+'O7 Amortization'!N478+'O7 Amortization'!N551 + 'O7 Amortization'!AI332+'O7 Amortization'!AI405+'O7 Amortization'!AI478+'O7 Amortization'!AI551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O332+'O7 Amortization'!O405+'O7 Amortization'!O478+'O7 Amortization'!O551 + 'O7 Amortization'!AJ332+'O7 Amortization'!AJ405+'O7 Amortization'!AJ478+'O7 Amortization'!AJ551), \"-\", 'O7 Amortization'!O332+'O7 Amortization'!O405+'O7 Amortization'!O478+'O7 Amortization'!O551 + 'O7 Amortization'!AJ332+'O7 Amortization'!AJ405+'O7 Amortization'!AJ478+'O7 Amortization'!AJ551)","v":805.57878189877124},{"$f":"IF(ISERROR('O7 Amortization'!P332+'O7 Amortization'!P405+'O7 Amortization'!P478+'O7 Amortization'!P551 + 'O7 Amortization'!AK332+'O7 Amortization'!AK405+'O7 Amortization'!AK478+'O7 Amortization'!AK551), \"-\", 'O7 Amortization'!P332+'O7 Amortization'!P405+'O7 Amortization'!P478+'O7 Amortization'!P551 + 'O7 Amortization'!AK332+'O7 Amortization'!AK405+'O7 Amortization'!AK478+'O7 Amortization'!AK551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q332+'O7 Amortization'!Q405+'O7 Amortization'!Q478+'O7 Amortization'!Q551 + 'O7 Amortization'!AL332+'O7 Amortization'!AL405+'O7 Amortization'!AL478+'O7 Amortization'!AL551), \"-\", 'O7 Amortization'!Q332+'O7 Amortization'!Q405+'O7 Amortization'!Q478+'O7 Amortization'!Q551 + 'O7 Amortization'!AL332+'O7 Amortization'!AL405+'O7 Amortization'!AL478+'O7 Amortization'!AL551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R332+'O7 Amortization'!R405+'O7 Amortization'!R478+'O7 Amortization'!R551 + 'O7 Amortization'!AM332+'O7 Amortization'!AM405+'O7 Amortization'!AM478+'O7 Amortization'!AM551), \"-\", 'O7 Amortization'!R332+'O7 Amortization'!R405+'O7 Amortization'!R478+'O7 Amortization'!R551 + 'O7 Amortization'!AM332+'O7 Amortization'!AM405+'O7 Amortization'!AM478+'O7 Amortization'!AM551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S332+'O7 Amortization'!S405+'O7 Amortization'!S478+'O7 Amortization'!S551 + 'O7 Amortization'!AN332+'O7 Amortization'!AN405+'O7 Amortization'!AN478+'O7 Amortization'!AN551), \"-\", 'O7 Amortization'!S332+'O7 Amortization'!S405+'O7 Amortization'!S478+'O7 Amortization'!S551 + 'O7 Amortization'!AN332+'O7 Amortization'!AN405+'O7 Amortization'!AN478+'O7 Amortization'!AN551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T332+'O7 Amortization'!T405+'O7 Amortization'!T478+'O7 Amortization'!T551 + 'O7 Amortization'!AO332+'O7 Amortization'!AO405+'O7 Amortization'!AO478+'O7 Amortization'!AO551), \"-\", 'O7 Amortization'!T332+'O7 Amortization'!T405+'O7 Amortization'!T478+'O7 Amortization'!T551 + 'O7 Amortization'!AO332+'O7 Amortization'!AO405+'O7 Amortization'!AO478+'O7 Amortization'!AO551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U332+'O7 Amortization'!U405+'O7 Amortization'!U478+'O7 Amortization'!U551 + 'O7 Amortization'!AP332+'O7 Amortization'!AP405+'O7 Amortization'!AP478+'O7 Amortization'!AP551), \"-\", 'O7 Amortization'!U332+'O7 Amortization'!U405+'O7 Amortization'!U478+'O7 Amortization'!U551 + 'O7 Amortization'!AP332+'O7 Amortization'!AP405+'O7 Amortization'!AP478+'O7 Amortization'!AP551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V332+'O7 Amortization'!V405+'O7 Amortization'!V478+'O7 Amortization'!V551 + 'O7 Amortization'!AQ332+'O7 Amortization'!AQ405+'O7 Amortization'!AQ478+'O7 Amortization'!AQ551), \"-\", 'O7 Amortization'!V332+'O7 Amortization'!V405+'O7 Amortization'!V478+'O7 Amortization'!V551 + 'O7 Amortization'!AQ332+'O7 Amortization'!AQ405+'O7 Amortization'!AQ478+'O7 Amortization'!AQ551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W332+'O7 Amortization'!W405+'O7 Amortization'!W478+'O7 Amortization'!W551 + 'O7 Amortization'!AR332+'O7 Amortization'!AR405+'O7 Amortization'!AR478+'O7 Amortization'!AR551), \"-\", 'O7 Amortization'!W332+'O7 Amortization'!W405+'O7 Amortization'!W478+'O7 Amortization'!W551 + 'O7 Amortization'!AR332+'O7 Amortization'!AR405+'O7 Amortization'!AR478+'O7 Amortization'!AR551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X332+'O7 Amortization'!X405+'O7 Amortization'!X478+'O7 Amortization'!X551 + 'O7 Amortization'!AS332+'O7 Amortization'!AS405+'O7 Amortization'!AS478+'O7 Amortization'!AS551), \"-\", 'O7 Amortization'!X332+'O7 Amortization'!X405+'O7 Amortization'!X478+'O7 Amortization'!X551 + 'O7 Amortization'!AS332+'O7 Amortization'!AS405+'O7 Amortization'!AS478+'O7 Amortization'!AS551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y332+'O7 Amortization'!Y405+'O7 Amortization'!Y478+'O7 Amortization'!Y551 + 'O7 Amortization'!AT332+'O7 Amortization'!AT405+'O7 Amortization'!AT478+'O7 Amortization'!AT551), \"-\", 'O7 Amortization'!Y332+'O7 Amortization'!Y405+'O7 Amortization'!Y478+'O7 Amortization'!Y551 + 'O7 Amortization'!AT332+'O7 Amortization'!AT405+'O7 Amortization'!AT478+'O7 Amortization'!AT551)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z332+'O7 Amortization'!Z405+'O7 Amortization'!Z478+'O7 Amortization'!Z551 + 'O7 Amortization'!AU332+'O7 Amortization'!AU405+'O7 Amortization'!AU478+'O7 Amortization'!AU551), \"-\", 'O7 Amortization'!Z332+'O7 Amortization'!Z405+'O7 Amortization'!Z478+'O7 Amortization'!Z551 + 'O7 Amortization'!AU332+'O7 Amortization'!AU405+'O7 Amortization'!AU478+'O7 Amortization'!AU551)","v":0}]
[null,"Depreciation on Acct 1840-5 Secondary Underground Conduit",{"$f":"SUM(D14:W14)","v":109192.64752435985},{"$f":"IF(ISERROR('O7 Amortization'!G336+'O7 Amortization'!G409+'O7 Amortization'!G482+'O7 Amortization'!G555 + 'O7 Amortization'!AB336+'O7 Amortization'!AB409+'O7 Amortization'!AB482+'O7 Amortization'!AB555), \"-\", 'O7 Amortization'!G336+'O7 Amortization'!G409+'O7 Amortization'!G482+'O7 Amortization'!G555 + 'O7 Amortization'!AB336+'O7 Amortization'!AB409+'O7 Amortization'!AB482+'O7 Amortization'!AB555)","v":55330.827128089681},{"$f":"IF(ISERROR('O7 Amortization'!H336+'O7 Amortization'!H409+'O7 Amortization'!H482+'O7 Amortization'!H555 + 'O7 Amortization'!AC336+'O7 Amortization'!AC409+'O7 Amortization'!AC482+'O7 Amortization'!AC555), \"-\", 'O7 Amortization'!H336+'O7 Amortization'!H409+'O7 Amortization'!H482+'O7 Amortization'!H555 + 'O7 Amortization'!AC336+'O7 Amortization'!AC409+'O7 Amortization'!AC482+'O7 Amortization'!AC555)","v":17084.306606981601},{"$f":"IF(ISERROR('O7 Amortization'!I336+'O7 Amortization'!I409+'O7 Amortization'!I482+'O7 Amortization'!I555 + 'O7 Amortization'!AD336+'O7 Amortization'!AD409+'O7 Amortization'!AD482+'O7 Amortization'!AD555), \"-\", 'O7 Amortization'!I336+'O7 Amortization'!I409+'O7 Amortization'!I482+'O7 Amortization'!I555 + 'O7 Amortization'!AD336+'O7 Amortization'!AD409+'O7 Amortization'!AD482+'O7 Amortization'!AD555)","v":34518.371842632543},{"$f":"IF(ISERROR('O7 Amortization'!J336+'O7 Amortization'!J409+'O7 Amortization'!J482+'O7 Amortization'!J555 + 'O7 Amortization'!AE336+'O7 Amortization'!AE409+'O7 Amortization'!AE482+'O7 Amortization'!AE555), \"-\", 'O7 Amortization'!J336+'O7 Amortization'!J409+'O7 Amortization'!J482+'O7 Amortization'!J555 + 'O7 Amortization'!AE336+'O7 Amortization'!AE409+'O7 Amortization'!AE482+'O7 Amortization'!AE555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K336+'O7 Amortization'!K409+'O7 Amortization'!K482+'O7 Amortization'!K555 + 'O7 Amortization'!AF336+'O7 Amortization'!AF409+'O7 Amortization'!AF482+'O7 Amortization'!AF555), \"-\", 'O7 Amortization'!K336+'O7 Amortization'!K409+'O7 Amortization'!K482+'O7 Amortization'!K555 + 'O7 Amortization'!AF336+'O7 Amortization'!AF409+'O7 Amortization'!AF482+'O7 Amortization'!AF555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L336+'O7 Amortization'!L409+'O7 Amortization'!L482+'O7 Amortization'!L555 + 'O7 Amortization'!AG336+'O7 Amortization'!AG409+'O7 Amortization'!AG482+'O7 Amortization'!AG555), \"-\", 'O7 Amortization'!L336+'O7 Amortization'!L409+'O7 Amortization'!L482+'O7 Amortization'!L555 + 'O7 Amortization'!AG336+'O7 Amortization'!AG409+'O7 Amortization'!AG482+'O7 Amortization'!AG555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M336+'O7 Amortization'!M409+'O7 Amortization'!M482+'O7 Amortization'!M555 + 'O7 Amortization'!AH336+'O7 Amortization'!AH409+'O7 Amortization'!AH482+'O7 Amortization'!AH555), \"-\", 'O7 Amortization'!M336+'O7 Amortization'!M409+'O7 Amortization'!M482+'O7 Amortization'!M555 + 'O7 Amortization'!AH336+'O7 Amortization'!AH409+'O7 Amortization'!AH482+'O7 Amortization'!AH555)","v":1777.9688832291308},{"$f":"IF(ISERROR('O7 Amortization'!N336+'O7 Amortization'!N409+'O7 Amortization'!N482+'O7 Amortization'!N555 + 'O7 Amortization'!AI336+'O7 Amortization'!AI409+'O7 Amortization'!AI482+'O7 Amortization'!AI555), \"-\", 'O7 Amortization'!N336+'O7 Amortization'!N409+'O7 Amortization'!N482+'O7 Amortization'!N555 + 'O7 Amortization'!AI336+'O7 Amortization'!AI409+'O7 Amortization'!AI482+'O7 Amortization'!AI555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O336+'O7 Amortization'!O409+'O7 Amortization'!O482+'O7 Amortization'!O555 + 'O7 Amortization'!AJ336+'O7 Amortization'!AJ409+'O7 Amortization'!AJ482+'O7 Amortization'!AJ555), \"-\", 'O7 Amortization'!O336+'O7 Amortization'!O409+'O7 Amortization'!O482+'O7 Amortization'!O555 + 'O7 Amortization'!AJ336+'O7 Amortization'!AJ409+'O7 Amortization'!AJ482+'O7 Amortization'!AJ555)","v":481.17306342690733},{"$f":"IF(ISERROR('O7 Amortization'!P336+'O7 Amortization'!P409+'O7 Amortization'!P482+'O7 Amortization'!P555 + 'O7 Amortization'!AK336+'O7 Amortization'!AK409+'O7 Amortization'!AK482+'O7 Amortization'!AK555), \"-\", 'O7 Amortization'!P336+'O7 Amortization'!P409+'O7 Amortization'!P482+'O7 Amortization'!P555 + 'O7 Amortization'!AK336+'O7 Amortization'!AK409+'O7 Amortization'!AK482+'O7 Amortization'!AK555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q336+'O7 Amortization'!Q409+'O7 Amortization'!Q482+'O7 Amortization'!Q555 + 'O7 Amortization'!AL336+'O7 Amortization'!AL409+'O7 Amortization'!AL482+'O7 Amortization'!AL555), \"-\", 'O7 Amortization'!Q336+'O7 Amortization'!Q409+'O7 Amortization'!Q482+'O7 Amortization'!Q555 + 'O7 Amortization'!AL336+'O7 Amortization'!AL409+'O7 Amortization'!AL482+'O7 Amortization'!AL555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R336+'O7 Amortization'!R409+'O7 Amortization'!R482+'O7 Amortization'!R555 + 'O7 Amortization'!AM336+'O7 Amortization'!AM409+'O7 Amortization'!AM482+'O7 Amortization'!AM555), \"-\", 'O7 Amortization'!R336+'O7 Amortization'!R409+'O7 Amortization'!R482+'O7 Amortization'!R555 + 'O7 Amortization'!AM336+'O7 Amortization'!AM409+'O7 Amortization'!AM482+'O7 Amortization'!AM555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S336+'O7 Amortization'!S409+'O7 Amortization'!S482+'O7 Amortization'!S555 + 'O7 Amortization'!AN336+'O7 Amortization'!AN409+'O7 Amortization'!AN482+'O7 Amortization'!AN555), \"-\", 'O7 Amortization'!S336+'O7 Amortization'!S409+'O7 Amortization'!S482+'O7 Amortization'!S555 + 'O7 Amortization'!AN336+'O7 Amortization'!AN409+'O7 Amortization'!AN482+'O7 Amortization'!AN555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T336+'O7 Amortization'!T409+'O7 Amortization'!T482+'O7 Amortization'!T555 + 'O7 Amortization'!AO336+'O7 Amortization'!AO409+'O7 Amortization'!AO482+'O7 Amortization'!AO555), \"-\", 'O7 Amortization'!T336+'O7 Amortization'!T409+'O7 Amortization'!T482+'O7 Amortization'!T555 + 'O7 Amortization'!AO336+'O7 Amortization'!AO409+'O7 Amortization'!AO482+'O7 Amortization'!AO555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U336+'O7 Amortization'!U409+'O7 Amortization'!U482+'O7 Amortization'!U555 + 'O7 Amortization'!AP336+'O7 Amortization'!AP409+'O7 Amortization'!AP482+'O7 Amortization'!AP555), \"-\", 'O7 Amortization'!U336+'O7 Amortization'!U409+'O7 Amortization'!U482+'O7 Amortization'!U555 + 'O7 Amortization'!AP336+'O7 Amortization'!AP409+'O7 Amortization'!AP482+'O7 Amortization'!AP555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V336+'O7 Amortization'!V409+'O7 Amortization'!V482+'O7 Amortization'!V555 + 'O7 Amortization'!AQ336+'O7 Amortization'!AQ409+'O7 Amortization'!AQ482+'O7 Amortization'!AQ555), \"-\", 'O7 Amortization'!V336+'O7 Amortization'!V409+'O7 Amortization'!V482+'O7 Amortization'!V555 + 'O7 Amortization'!AQ336+'O7 Amortization'!AQ409+'O7 Amortization'!AQ482+'O7 Amortization'!AQ555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W336+'O7 Amortization'!W409+'O7 Amortization'!W482+'O7 Amortization'!W555 + 'O7 Amortization'!AR336+'O7 Amortization'!AR409+'O7 Amortization'!AR482+'O7 Amortization'!AR555), \"-\", 'O7 Amortization'!W336+'O7 Amortization'!W409+'O7 Amortization'!W482+'O7 Amortization'!W555 + 'O7 Amortization'!AR336+'O7 Amortization'!AR409+'O7 Amortization'!AR482+'O7 Amortization'!AR555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X336+'O7 Amortization'!X409+'O7 Amortization'!X482+'O7 Amortization'!X555 + 'O7 Amortization'!AS336+'O7 Amortization'!AS409+'O7 Amortization'!AS482+'O7 Amortization'!AS555), \"-\", 'O7 Amortization'!X336+'O7 Amortization'!X409+'O7 Amortization'!X482+'O7 Amortization'!X555 + 'O7 Amortization'!AS336+'O7 Amortization'!AS409+'O7 Amortization'!AS482+'O7 Amortization'!AS555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y336+'O7 Amortization'!Y409+'O7 Amortization'!Y482+'O7 Amortization'!Y555 + 'O7 Amortization'!AT336+'O7 Amortization'!AT409+'O7 Amortization'!AT482+'O7 Amortization'!AT555), \"-\", 'O7 Amortization'!Y336+'O7 Amortization'!Y409+'O7 Amortization'!Y482+'O7 Amortization'!Y555 + 'O7 Amortization'!AT336+'O7 Amortization'!AT409+'O7 Amortization'!AT482+'O7 Amortization'!AT555)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z336+'O7 Amortization'!Z409+'O7 Amortization'!Z482+'O7 Amortization'!Z555 + 'O7 Amortization'!AU336+'O7 Amortization'!AU409+'O7 Amortization'!AU482+'O7 Amortization'!AU555), \"-\", 'O7 Amortization'!Z336+'O7 Amortization'!Z409+'O7 Amortization'!Z482+'O7 Amortization'!Z555 + 'O7 Amortization'!AU336+'O7 Amortization'!AU409+'O7 Amortization'!AU482+'O7 Amortization'!AU555)","v":0}]
[null,"Depreciation on Acct 1845-5 Secondary Underground Conductors",{"$f":"SUM(D15:W15)","v":281633.52539417089},{"$f":"IF(ISERROR('O7 Amortization'!G340+'O7 Amortization'!G413+'O7 Amortization'!G486+'O7 Amortization'!G559 +'O7 Amortization'!AB340+'O7 Amortization'!AB413+'O7 Amortization'!AB486+'O7 Amortization'!AB559), \"-\", 'O7 Amortization'!G340+'O7 Amortization'!G413+'O7 Amortization'!G486+'O7 Amortization'!G559 +'O7 Amortization'!AB340+'O7 Amortization'!AB413+'O7 Amortization'!AB486+'O7 Amortization'!AB559)","v":142711.21966873182},{"$f":"IF(ISERROR('O7 Amortization'!H340+'O7 Amortization'!H413+'O7 Amortization'!H486+'O7 Amortization'!H559 +'O7 Amortization'!AC340+'O7 Amortization'!AC413+'O7 Amortization'!AC486+'O7 Amortization'!AC559), \"-\", 'O7 Amortization'!H340+'O7 Amortization'!H413+'O7 Amortization'!H486+'O7 Amortization'!H559 +'O7 Amortization'!AC340+'O7 Amortization'!AC413+'O7 Amortization'!AC486+'O7 Amortization'!AC559)","v":44064.445800398338},{"$f":"IF(ISERROR('O7 Amortization'!I340+'O7 Amortization'!I413+'O7 Amortization'!I486+'O7 Amortization'!I559 +'O7 Amortization'!AD340+'O7 Amortization'!AD413+'O7 Amortization'!AD486+'O7 Amortization'!AD559), \"-\", 'O7 Amortization'!I340+'O7 Amortization'!I413+'O7 Amortization'!I486+'O7 Amortization'!I559 +'O7 Amortization'!AD340+'O7 Amortization'!AD413+'O7 Amortization'!AD486+'O7 Amortization'!AD559)","v":89031.001384399089},{"$f":"IF(ISERROR('O7 Amortization'!J340+'O7 Amortization'!J413+'O7 Amortization'!J486+'O7 Amortization'!J559 +'O7 Amortization'!AE340+'O7 Amortization'!AE413+'O7 Amortization'!AE486+'O7 Amortization'!AE559), \"-\", 'O7 Amortization'!J340+'O7 Amortization'!J413+'O7 Amortization'!J486+'O7 Amortization'!J559 +'O7 Amortization'!AE340+'O7 Amortization'!AE413+'O7 Amortization'!AE486+'O7 Amortization'!AE559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K340+'O7 Amortization'!K413+'O7 Amortization'!K486+'O7 Amortization'!K559 +'O7 Amortization'!AF340+'O7 Amortization'!AF413+'O7 Amortization'!AF486+'O7 Amortization'!AF559), \"-\", 'O7 Amortization'!K340+'O7 Amortization'!K413+'O7 Amortization'!K486+'O7 Amortization'!K559 +'O7 Amortization'!AF340+'O7 Amortization'!AF413+'O7 Amortization'!AF486+'O7 Amortization'!AF559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L340+'O7 Amortization'!L413+'O7 Amortization'!L486+'O7 Amortization'!L559 +'O7 Amortization'!AG340+'O7 Amortization'!AG413+'O7 Amortization'!AG486+'O7 Amortization'!AG559), \"-\", 'O7 Amortization'!L340+'O7 Amortization'!L413+'O7 Amortization'!L486+'O7 Amortization'!L559 +'O7 Amortization'!AG340+'O7 Amortization'!AG413+'O7 Amortization'!AG486+'O7 Amortization'!AG559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M340+'O7 Amortization'!M413+'O7 Amortization'!M486+'O7 Amortization'!M559 +'O7 Amortization'!AH340+'O7 Amortization'!AH413+'O7 Amortization'!AH486+'O7 Amortization'!AH559), \"-\", 'O7 Amortization'!M340+'O7 Amortization'!M413+'O7 Amortization'!M486+'O7 Amortization'!M559 +'O7 Amortization'!AH340+'O7 Amortization'!AH413+'O7 Amortization'!AH486+'O7 Amortization'!AH559)","v":4585.8000147239554},{"$f":"IF(ISERROR('O7 Amortization'!N340+'O7 Amortization'!N413+'O7 Amortization'!N486+'O7 Amortization'!N559 +'O7 Amortization'!AI340+'O7 Amortization'!AI413+'O7 Amortization'!AI486+'O7 Amortization'!AI559), \"-\", 'O7 Amortization'!N340+'O7 Amortization'!N413+'O7 Amortization'!N486+'O7 Amortization'!N559 +'O7 Amortization'!AI340+'O7 Amortization'!AI413+'O7 Amortization'!AI486+'O7 Amortization'!AI559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O340+'O7 Amortization'!O413+'O7 Amortization'!O486+'O7 Amortization'!O559 +'O7 Amortization'!AJ340+'O7 Amortization'!AJ413+'O7 Amortization'!AJ486+'O7 Amortization'!AJ559), \"-\", 'O7 Amortization'!O340+'O7 Amortization'!O413+'O7 Amortization'!O486+'O7 Amortization'!O559 +'O7 Amortization'!AJ340+'O7 Amortization'!AJ413+'O7 Amortization'!AJ486+'O7 Amortization'!AJ559)","v":1241.0585259176989},{"$f":"IF(ISERROR('O7 Amortization'!P340+'O7 Amortization'!P413+'O7 Amortization'!P486+'O7 Amortization'!P559 +'O7 Amortization'!AK340+'O7 Amortization'!AK413+'O7 Amortization'!AK486+'O7 Amortization'!AK559), \"-\", 'O7 Amortization'!P340+'O7 Amortization'!P413+'O7 Amortization'!P486+'O7 Amortization'!P559 +'O7 Amortization'!AK340+'O7 Amortization'!AK413+'O7 Amortization'!AK486+'O7 Amortization'!AK559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q340+'O7 Amortization'!Q413+'O7 Amortization'!Q486+'O7 Amortization'!Q559 +'O7 Amortization'!AL340+'O7 Amortization'!AL413+'O7 Amortization'!AL486+'O7 Amortization'!AL559), \"-\", 'O7 Amortization'!Q340+'O7 Amortization'!Q413+'O7 Amortization'!Q486+'O7 Amortization'!Q559 +'O7 Amortization'!AL340+'O7 Amortization'!AL413+'O7 Amortization'!AL486+'O7 Amortization'!AL559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R340+'O7 Amortization'!R413+'O7 Amortization'!R486+'O7 Amortization'!R559 +'O7 Amortization'!AM340+'O7 Amortization'!AM413+'O7 Amortization'!AM486+'O7 Amortization'!AM559), \"-\", 'O7 Amortization'!R340+'O7 Amortization'!R413+'O7 Amortization'!R486+'O7 Amortization'!R559 +'O7 Amortization'!AM340+'O7 Amortization'!AM413+'O7 Amortization'!AM486+'O7 Amortization'!AM559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S340+'O7 Amortization'!S413+'O7 Amortization'!S486+'O7 Amortization'!S559 +'O7 Amortization'!AN340+'O7 Amortization'!AN413+'O7 Amortization'!AN486+'O7 Amortization'!AN559), \"-\", 'O7 Amortization'!S340+'O7 Amortization'!S413+'O7 Amortization'!S486+'O7 Amortization'!S559 +'O7 Amortization'!AN340+'O7 Amortization'!AN413+'O7 Amortization'!AN486+'O7 Amortization'!AN559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T340+'O7 Amortization'!T413+'O7 Amortization'!T486+'O7 Amortization'!T559 +'O7 Amortization'!AO340+'O7 Amortization'!AO413+'O7 Amortization'!AO486+'O7 Amortization'!AO559), \"-\", 'O7 Amortization'!T340+'O7 Amortization'!T413+'O7 Amortization'!T486+'O7 Amortization'!T559 +'O7 Amortization'!AO340+'O7 Amortization'!AO413+'O7 Amortization'!AO486+'O7 Amortization'!AO559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U340+'O7 Amortization'!U413+'O7 Amortization'!U486+'O7 Amortization'!U559 +'O7 Amortization'!AP340+'O7 Amortization'!AP413+'O7 Amortization'!AP486+'O7 Amortization'!AP559), \"-\", 'O7 Amortization'!U340+'O7 Amortization'!U413+'O7 Amortization'!U486+'O7 Amortization'!U559 +'O7 Amortization'!AP340+'O7 Amortization'!AP413+'O7 Amortization'!AP486+'O7 Amortization'!AP559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V340+'O7 Amortization'!V413+'O7 Amortization'!V486+'O7 Amortization'!V559 +'O7 Amortization'!AQ340+'O7 Amortization'!AQ413+'O7 Amortization'!AQ486+'O7 Amortization'!AQ559), \"-\", 'O7 Amortization'!V340+'O7 Amortization'!V413+'O7 Amortization'!V486+'O7 Amortization'!V559 +'O7 Amortization'!AQ340+'O7 Amortization'!AQ413+'O7 Amortization'!AQ486+'O7 Amortization'!AQ559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W340+'O7 Amortization'!W413+'O7 Amortization'!W486+'O7 Amortization'!W559 +'O7 Amortization'!AR340+'O7 Amortization'!AR413+'O7 Amortization'!AR486+'O7 Amortization'!AR559), \"-\", 'O7 Amortization'!W340+'O7 Amortization'!W413+'O7 Amortization'!W486+'O7 Amortization'!W559 +'O7 Amortization'!AR340+'O7 Amortization'!AR413+'O7 Amortization'!AR486+'O7 Amortization'!AR559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X340+'O7 Amortization'!X413+'O7 Amortization'!X486+'O7 Amortization'!X559 +'O7 Amortization'!AS340+'O7 Amortization'!AS413+'O7 Amortization'!AS486+'O7 Amortization'!AS559), \"-\", 'O7 Amortization'!X340+'O7 Amortization'!X413+'O7 Amortization'!X486+'O7 Amortization'!X559 +'O7 Amortization'!AS340+'O7 Amortization'!AS413+'O7 Amortization'!AS486+'O7 Amortization'!AS559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y340+'O7 Amortization'!Y413+'O7 Amortization'!Y486+'O7 Amortization'!Y559 +'O7 Amortization'!AT340+'O7 Amortization'!AT413+'O7 Amortization'!AT486+'O7 Amortization'!AT559), \"-\", 'O7 Amortization'!Y340+'O7 Amortization'!Y413+'O7 Amortization'!Y486+'O7 Amortization'!Y559 +'O7 Amortization'!AT340+'O7 Amortization'!AT413+'O7 Amortization'!AT486+'O7 Amortization'!AT559)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z340+'O7 Amortization'!Z413+'O7 Amortization'!Z486+'O7 Amortization'!Z559 +'O7 Amortization'!AU340+'O7 Amortization'!AU413+'O7 Amortization'!AU486+'O7 Amortization'!AU559), \"-\", 'O7 Amortization'!Z340+'O7 Amortization'!Z413+'O7 Amortization'!Z486+'O7 Amortization'!Z559 +'O7 Amortization'!AU340+'O7 Amortization'!AU413+'O7 Amortization'!AU486+'O7 Amortization'!AU559)","v":0}]
[null,"Depreciation on General Plant Assigned to Secondary C&P",{"$f":"SUM(D16:W16)","v":181508.73459408147},{"$f":"IF(ISERROR(D29*(D49/D31)),0,D29*(D49/D31))","v":94386.799310469767},27727.275373857363,55549.938407877598,0,0,0,3030.8633643179001,0,813.85813755886795,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary C&P Operations and Maintenance",518140.273950078,{"$f":"IF(ISERROR((D42/(D42+D57+D63))*D77),0,(D42/(D42+D57+D63))*D77)","v":262947.93505594792},81042.017570585813,163425.98736789482,0,0,0,8439.7330305642754,0,2284.6009250851794,0,0,0,0,0,0,0,0,0,0,0]
[null,"Allocation of General Expenses",756587.49391230766,{"$f":"IF(ISERROR(D86/D88*D84),0, D86/D88*D84)","v":380944.28711889015},{"$f":"IF(ISERROR(E86/E88*E84),0, E86/E88*E84)","v":118883.74561330072},241250.91222453298,0,0,0,12208.691698810006,0,3299.8572567738802,0,0,0,0,0,0,0,0,0,0,0]
[null,"Admin and General Assigned to Primary C&P",196729.28167432686,{"$f":"IF(ISERROR(SUM(D17:D18)/D35*D33),0,SUM(D17:D17)/D35*D33)","v":96632.796854013795},{"$f":"IF(ISERROR(SUM(E17:E18)/E35*E33),0,SUM(E17:E17)/E35*E33)","v":31144.254731356265},64714.988990310558,0,0,0,3335.1680525527631,0,902.07304609348421,0,0,0,0,0,0,0,0,0,0,0]
[null,"PILs on Secondary C&P",111442.19591474342,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E209*D51/(D27+D31)),0,('O4 Summary by Class & Accounts'!E209*D51/(D27+D31)))","v":56470.733302420849},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*E51/(E27+E31)),0,('O4 Summary by Class & Accounts'!F209*E51/(E27+E31)))","v":17436.271462673747},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G209*F51/(F27+F31)),0,('O4 Summary by Class & Accounts'!G209*F51/(F27+F31)))","v":35229.50715785542},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H209*G51/(G27+G31)),0,('O4 Summary by Class & Accounts'!H209*G51/(G27+G31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I209*H51/(H27+H31)),0,('O4 Summary by Class & Accounts'!I209*H51/(H27+H31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J209*I51/(I27+I31)),0,('O4 Summary by Class & Accounts'!J209*I51/(I27+I31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K209*J51/(J27+J31)),0,('O4 Summary by Class & Accounts'!K209*J51/(J27+J31)))","v":1814.5979707189988},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L209*K51/(K27+K31)),0,('O4 Summary by Class & Accounts'!L209*K51/(K27+K31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M209*L51/(L27+L31)),0,('O4 Summary by Class & Accounts'!M209*L51/(L27+L31)))","v":491.08602107441237},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N209*M51/(M27+M31)),0,('O4 Summary by Class & Accounts'!N209*M51/(M27+M31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O209*N51/(N27+N31)),0,('O4 Summary by Class & Accounts'!O209*N51/(N27+N31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P209*O51/(O27+O31)),0,('O4 Summary by Class & Accounts'!P209*O51/(O27+O31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q209*P51/(P27+P31)),0,('O4 Summary by Class & Accounts'!Q209*P51/(P27+P31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R209*Q51/(Q27+Q31)),0,('O4 Summary by Class & Accounts'!R209*Q51/(Q27+Q31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S209*R51/(R27+R31)),0,('O4 Summary by Class & Accounts'!S209*R51/(R27+R31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T209*S51/(S27+S31)),0,('O4 Summary by Class & Accounts'!T209*S51/(S27+S31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U209*T51/(T27+T31)),0,('O4 Summary by Class & Accounts'!U209*T51/(T27+T31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V209*U51/(U27+U31)),0,('O4 Summary by Class & Accounts'!V209*U51/(U27+U31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W209*V51/(V27+V31)),0,('O4 Summary by Class & Accounts'!W209*V51/(V27+V31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X209*W51/(W27+W31)),0,('O4 Summary by Class & Accounts'!X209*W51/(W27+W31)))","v":0}]
[null,"Debt Return on Secondary C&P",739972.71461452043,{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!E207*D51/(D27+D31)),0,('O4 Summary by Class & Accounts'!E207*D51/(D27+D31)))","v":374963.91268198891},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*E51/(E27+E31)),0,('O4 Summary by Class & Accounts'!F207*E51/(E27+E31)))","v":115776.3001804189},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!G207*F51/(F27+F31)),0,('O4 Summary by Class & Accounts'!G207*F51/(F27+F31)))","v":233922.83176179882},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!H207*G51/(G27+G31)),0,('O4 Summary by Class & Accounts'!H207*G51/(G27+G31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!I207*H51/(H27+H31)),0,('O4 Summary by Class & Accounts'!I207*H51/(H27+H31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!J207*I51/(I27+I31)),0,('O4 Summary by Class & Accounts'!J207*I51/(I27+I31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!K207*J51/(J27+J31)),0,('O4 Summary by Class & Accounts'!K207*J51/(J27+J31)))","v":12048.874084948784},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!L207*K51/(K27+K31)),0,('O4 Summary by Class & Accounts'!L207*K51/(K27+K31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!M207*L51/(L27+L31)),0,('O4 Summary by Class & Accounts'!M207*L51/(L27+L31)))","v":3260.7959053649734},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!N207*M51/(M27+M31)),0,('O4 Summary by Class & Accounts'!N207*M51/(M27+M31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!O207*N51/(N27+N31)),0,('O4 Summary by Class & Accounts'!O207*N51/(N27+N31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!P207*O51/(O27+O31)),0,('O4 Summary by Class & Accounts'!P207*O51/(O27+O31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!Q207*P51/(P27+P31)),0,('O4 Summary by Class & Accounts'!Q207*P51/(P27+P31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!R207*Q51/(Q27+Q31)),0,('O4 Summary by Class & Accounts'!R207*Q51/(Q27+Q31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!S207*R51/(R27+R31)),0,('O4 Summary by Class & Accounts'!S207*R51/(R27+R31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!T207*S51/(S27+S31)),0,('O4 Summary by Class & Accounts'!T207*S51/(S27+S31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!U207*T51/(T27+T31)),0,('O4 Summary by Class & Accounts'!U207*T51/(T27+T31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!V207*U51/(U27+U31)),0,('O4 Summary by Class & Accounts'!V207*U51/(U27+U31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!W207*V51/(V27+V31)),0,('O4 Summary by Class & Accounts'!W207*V51/(V27+V31)))","v":0},{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!X207*W51/(W27+W31)),0,('O4 Summary by Class & Accounts'!X207*W51/(W27+W31)))","v":0}]
[null,"Equity Return on Secondary C&P",1121638.9846967843,{"$f":"IF(ISERROR(D51/(D27+D31)*'O1 Revenue to cost|RR'!D38),0,(D51/(D27+D31)*'O1 Revenue to cost|RR'!D38))","v":568364.39237851172},{"$f":"IF(ISERROR(E51/(E27+E31)*'O1 Revenue to cost|RR'!E38),0,(E51/(E27+E31)*'O1 Revenue to cost|RR'!E38))","v":175491.89209491829},{"$f":"IF(ISERROR(F51/(F27+F31)*'O1 Revenue to cost|RR'!F38),0,(F51/(F27+F31)*'O1 Revenue to cost|RR'!F38))","v":354576.54361131787},{"$f":"IF(ISERROR(G51/(G27+G31)*'O1 Revenue to cost|RR'!G38),0,(G51/(G27+G31)*'O1 Revenue to cost|RR'!G38))","v":0},{"$f":"IF(ISERROR(H51/(H27+H31)*'O1 Revenue to cost|RR'!H38),0,(H51/(H27+H31)*'O1 Revenue to cost|RR'!H38))","v":0},{"$f":"IF(ISERROR(I51/(I27+I31)*'O1 Revenue to cost|RR'!I38),0,(I51/(I27+I31)*'O1 Revenue to cost|RR'!I38))","v":0},{"$f":"IF(ISERROR(J51/(J27+J31)*'O1 Revenue to cost|RR'!J38),0,(J51/(J27+J31)*'O1 Revenue to cost|RR'!J38))","v":18263.493543030916},{"$f":"IF(ISERROR(K51/(K27+K31)*'O1 Revenue to cost|RR'!K38),0,(K51/(K27+K31)*'O1 Revenue to cost|RR'!K38))","v":0},{"$f":"IF(ISERROR(L51/(L27+L31)*'O1 Revenue to cost|RR'!L38),0,(L51/(L27+L31)*'O1 Revenue to cost|RR'!L38))","v":4942.6630690055863},{"$f":"IF(ISERROR(M51/(M27+M31)*'O1 Revenue to cost|RR'!M38),0,(M51/(M27+M31)*'O1 Revenue to cost|RR'!M38))","v":0},{"$f":"IF(ISERROR(N51/(N27+N31)*'O1 Revenue to cost|RR'!N38),0,(N51/(N27+N31)*'O1 Revenue to cost|RR'!N38))","v":0},{"$f":"IF(ISERROR(O51/(O27+O31)*'O1 Revenue to cost|RR'!O38),0,(O51/(O27+O31)*'O1 Revenue to cost|RR'!O38))","v":0},{"$f":"IF(ISERROR(P51/(P27+P31)*'O1 Revenue to cost|RR'!P38),0,(P51/(P27+P31)*'O1 Revenue to cost|RR'!P38))","v":0},{"$f":"IF(ISERROR(Q51/(Q27+Q31)*'O1 Revenue to cost|RR'!Q38),0,(Q51/(Q27+Q31)*'O1 Revenue to cost|RR'!Q38))","v":0},{"$f":"IF(ISERROR(R51/(R27+R31)*'O1 Revenue to cost|RR'!R38),0,(R51/(R27+R31)*'O1 Revenue to cost|RR'!R38))","v":0},{"$f":"IF(ISERROR(S51/(S27+S31)*'O1 Revenue to cost|RR'!S38),0,(S51/(S27+S31)*'O1 Revenue to cost|RR'!S38))","v":0},{"$f":"IF(ISERROR(T51/(T27+T31)*'O1 Revenue to cost|RR'!T38),0,(T51/(T27+T31)*'O1 Revenue to cost|RR'!T38))","v":0},{"$f":"IF(ISERROR(U51/(U27+U31)*'O1 Revenue to cost|RR'!U38),0,(U51/(U27+U31)*'O1 Revenue to cost|RR'!U38))","v":0},{"$f":"IF(ISERROR(V51/(V27+V31)*'O1 Revenue to cost|RR'!V38),0,(V51/(V27+V31)*'O1 Revenue to cost|RR'!V38))","v":0},{"$f":"IF(ISERROR(W51/(W27+W31)*'O1 Revenue to cost|RR'!W38),0,(W51/(W27+W31)*'O1 Revenue to cost|RR'!W38))","v":0}]
[null,"Total",{"$f":"IF(SUM(C12:C22)=SUM(D23:W23), SUM(C12:C22), \"Error - Please Revise\")","v":4435055.3737141797},{"$f":"SUM(D12:D22)","v":2244670.8234202703},{"$f":"SUM(E12:E22)","v":694083.66681466787},1404425.9784425914,0,0,0,72314.83884400352,0,19560.066192646693,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM(D25:W25)","v":34015337.792999998},{"$f":"SUM('O4 Summary by Class & Accounts'!E60:E73)+SUM('O4 Summary by Class & Accounts'!E74:E76)+SUM('O4 Summary by Class & Accounts'!E77) +SUM('O4 Summary by Class & Accounts'!E79:E80)","v":16463532.613130577},{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372},{"$f":"SUM('O4 Summary by Class & Accounts'!G60:G73)+SUM('O4 Summary by Class & Accounts'!G74:G76)+SUM('O4 Summary by Class & Accounts'!G77) +SUM('O4 Summary by Class & Accounts'!G79:G80)","v":10954222.502591135},{"$f":"SUM('O4 Summary by Class & Accounts'!H60:H73)+SUM('O4 Summary by Class & Accounts'!H74:H76)+SUM('O4 Summary by Class & Accounts'!H77) +SUM('O4 Summary by Class & Accounts'!H79:H80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I60:I73)+SUM('O4 Summary by Class & Accounts'!I74:I76)+SUM('O4 Summary by Class & Accounts'!I77) +SUM('O4 Summary by Class & Accounts'!I79:I80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J60:J73)+SUM('O4 Summary by Class & Accounts'!J74:J76)+SUM('O4 Summary by Class & Accounts'!J77) +SUM('O4 Summary by Class & Accounts'!J79:J80)","v":981454.11205811938},{"$f":"SUM('O4 Summary by Class & Accounts'!K60:K73)+SUM('O4 Summary by Class & Accounts'!K74:K76)+SUM('O4 Summary by Class & Accounts'!K77) +SUM('O4 Summary by Class & Accounts'!K79:K80)","v":388668.5282407687},{"$f":"SUM('O4 Summary by Class & Accounts'!L60:L73)+SUM('O4 Summary by Class & Accounts'!L74:L76)+SUM('O4 Summary by Class & Accounts'!L77) +SUM('O4 Summary by Class & Accounts'!L79:L80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M60:M73)+SUM('O4 Summary by Class & Accounts'!M74:M76)+SUM('O4 Summary by Class & Accounts'!M77) +SUM('O4 Summary by Class & Accounts'!M79:M80)","v":109987.83584779808},{"$f":"SUM('O4 Summary by Class & Accounts'!N60:N73)+SUM('O4 Summary by Class & Accounts'!N74:N76)+SUM('O4 Summary by Class & Accounts'!N77) +SUM('O4 Summary by Class & Accounts'!N79:N80)","v":717.69844116248566},{"$f":"SUM('O4 Summary by Class & Accounts'!O60:O73)+SUM('O4 Summary by Class & Accounts'!O74:O76)+SUM('O4 Summary by Class & Accounts'!O77) +SUM('O4 Summary by Class & Accounts'!O79:O80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P60:P73)+SUM('O4 Summary by Class & Accounts'!P74:P76)+SUM('O4 Summary by Class & Accounts'!P77) +SUM('O4 Summary by Class & Accounts'!P79:P80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q60:Q73)+SUM('O4 Summary by Class & Accounts'!Q74:Q76)+SUM('O4 Summary by Class & Accounts'!Q77) +SUM('O4 Summary by Class & Accounts'!Q79:Q80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R60:R73)+SUM('O4 Summary by Class & Accounts'!R74:R76)+SUM('O4 Summary by Class & Accounts'!R77) +SUM('O4 Summary by Class & Accounts'!R79:R80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S60:S73)+SUM('O4 Summary by Class & Accounts'!S74:S76)+SUM('O4 Summary by Class & Accounts'!S77) +SUM('O4 Summary by Class & Accounts'!S79:S80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T60:T73)+SUM('O4 Summary by Class & Accounts'!T74:T76)+SUM('O4 Summary by Class & Accounts'!T77) +SUM('O4 Summary by Class & Accounts'!T79:T80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U60:U73)+SUM('O4 Summary by Class & Accounts'!U74:U76)+SUM('O4 Summary by Class & Accounts'!U77) +SUM('O4 Summary by Class & Accounts'!U79:U80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V60:V73)+SUM('O4 Summary by Class & Accounts'!V74:V76)+SUM('O4 Summary by Class & Accounts'!V77) +SUM('O4 Summary by Class & Accounts'!V79:V80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W60:W73)+SUM('O4 Summary by Class & Accounts'!W74:W76)+SUM('O4 Summary by Class & Accounts'!W77) +SUM('O4 Summary by Class & Accounts'!W79:W80)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X60:X73)+SUM('O4 Summary by Class & Accounts'!X74:X76)+SUM('O4 Summary by Class & Accounts'!X77) +SUM('O4 Summary by Class & Accounts'!X79:X80)","v":0}]
[null,"General Plant - Accumulated Depreciation",{"$f":"SUM(D26:W26)","v":-24606949.348500006},{"$f":"'O7 Amortization'!AW80+'O7 Amortization'!AW151+'O7 Amortization'!AW222+'O7 Amortization'!AW293","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY80+'O7 Amortization'!AY151+'O7 Amortization'!AY222+'O7 Amortization'!AY293","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ80+'O7 Amortization'!AZ151+'O7 Amortization'!AZ222+'O7 Amortization'!AZ293","v":0},{"$f":"'O7 Amortization'!BA80+'O7 Amortization'!BA151+'O7 Amortization'!BA222+'O7 Amortization'!BA293","v":0},{"$f":"'O7 Amortization'!BB80+'O7 Amortization'!BB151+'O7 Amortization'!BB222+'O7 Amortization'!BB293","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC80+'O7 Amortization'!BC151+'O7 Amortization'!BC222+'O7 Amortization'!BC293","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD80+'O7 Amortization'!BD151+'O7 Amortization'!BD222+'O7 Amortization'!BD293","v":0},{"$f":"'O7 Amortization'!BE80+'O7 Amortization'!BE151+'O7 Amortization'!BE222+'O7 Amortization'!BE293","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF80+'O7 Amortization'!BF151+'O7 Amortization'!BF222+'O7 Amortization'!BF293","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG80+'O7 Amortization'!BG151+'O7 Amortization'!BG222+'O7 Amortization'!BG293","v":0},{"$f":"'O7 Amortization'!BH80+'O7 Amortization'!BH151+'O7 Amortization'!BH222+'O7 Amortization'!BH293","v":0},{"$f":"'O7 Amortization'!BI80+'O7 Amortization'!BI151+'O7 Amortization'!BI222+'O7 Amortization'!BI293","v":0},{"$f":"'O7 Amortization'!BJ80+'O7 Amortization'!BJ151+'O7 Amortization'!BJ222+'O7 Amortization'!BJ293","v":0},{"$f":"'O7 Amortization'!BK80+'O7 Amortization'!BK151+'O7 Amortization'!BK222+'O7 Amortization'!BK293","v":0},{"$f":"'O7 Amortization'!BL80+'O7 Amortization'!BL151+'O7 Amortization'!BL222+'O7 Amortization'!BL293","v":0},{"$f":"'O7 Amortization'!BM80+'O7 Amortization'!BM151+'O7 Amortization'!BM222+'O7 Amortization'!BM293","v":0},{"$f":"'O7 Amortization'!BN80+'O7 Amortization'!BN151+'O7 Amortization'!BN222+'O7 Amortization'!BN293","v":0},{"$f":"'O7 Amortization'!BO80+'O7 Amortization'!BO151+'O7 Amortization'!BO222+'O7 Amortization'!BO293","v":0},{"$f":"'O7 Amortization'!BP80+'O7 Amortization'!BP151+'O7 Amortization'!BP222+'O7 Amortization'!BP293","v":0}]
[null,"General Plant - Net Fixed Assets",{"$f":"SUM(D27:W27)","v":9408388.4444999956},{"$f":"D25+D26","v":4553690.1892799176},{"$f":"E25+E26","v":1415256.0891623078},3029856.1501590991,0,0,271462.87897793145,107502.81276329962,0,30421.81412759448,198.51002984478259,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Plant - Depreciation",{"$f":"SUM(D29:W29)","v":1303924.365857143},{"$f":"'O7 Amortization'!AW367+'O7 Amortization'!AW439+'O7 Amortization'!AW512+'O7 Amortization'!AW585","v":631103.57606862881},{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648},{"$f":"'O7 Amortization'!AY367+'O7 Amortization'!AY439+'O7 Amortization'!AY512+'O7 Amortization'!AY585","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ367+'O7 Amortization'!AZ439+'O7 Amortization'!AZ512+'O7 Amortization'!AZ585","v":0},{"$f":"'O7 Amortization'!BA367+'O7 Amortization'!BA439+'O7 Amortization'!BA512+'O7 Amortization'!BA585","v":0},{"$f":"'O7 Amortization'!BB367+'O7 Amortization'!BB439+'O7 Amortization'!BB512+'O7 Amortization'!BB585","v":37622.496606416949},{"$f":"'O7 Amortization'!BC367+'O7 Amortization'!BC439+'O7 Amortization'!BC512+'O7 Amortization'!BC585","v":14898.995485479682},{"$f":"'O7 Amortization'!BD367+'O7 Amortization'!BD439+'O7 Amortization'!BD512+'O7 Amortization'!BD585","v":0},{"$f":"'O7 Amortization'!BE367+'O7 Amortization'!BE439+'O7 Amortization'!BE512+'O7 Amortization'!BE585","v":4216.210345538685},{"$f":"'O7 Amortization'!BF367+'O7 Amortization'!BF439+'O7 Amortization'!BF512+'O7 Amortization'!BF585","v":27.511838643626142},{"$f":"'O7 Amortization'!BG367+'O7 Amortization'!BG439+'O7 Amortization'!BG512+'O7 Amortization'!BG585","v":0},{"$f":"'O7 Amortization'!BH367+'O7 Amortization'!BH439+'O7 Amortization'!BH512+'O7 Amortization'!BH585","v":0},{"$f":"'O7 Amortization'!BI367+'O7 Amortization'!BI439+'O7 Amortization'!BI512+'O7 Amortization'!BI585","v":0},{"$f":"'O7 Amortization'!BJ367+'O7 Amortization'!BJ439+'O7 Amortization'!BJ512+'O7 Amortization'!BJ585","v":0},{"$f":"'O7 Amortization'!BK367+'O7 Amortization'!BK439+'O7 Amortization'!BK512+'O7 Amortization'!BK585","v":0},{"$f":"'O7 Amortization'!BL367+'O7 Amortization'!BL439+'O7 Amortization'!BL512+'O7 Amortization'!BL585","v":0},{"$f":"'O7 Amortization'!BM367+'O7 Amortization'!BM439+'O7 Amortization'!BM512+'O7 Amortization'!BM585","v":0},{"$f":"'O7 Amortization'!BN367+'O7 Amortization'!BN439+'O7 Amortization'!BN512+'O7 Amortization'!BN585","v":0},{"$f":"'O7 Amortization'!BO367+'O7 Amortization'!BO439+'O7 Amortization'!BO512+'O7 Amortization'!BO585","v":0},{"$f":"'O7 Amortization'!BP367+'O7 Amortization'!BP439+'O7 Amortization'!BP512+'O7 Amortization'!BP585","v":0}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"SUM(D31:W31)","v":184958491.81017515},{"$f":"'O6 Source Data for E2'!D102","v":86882191.629156023},{"$f":"'O6 Source Data for E2'!E102","v":28381580.583287381},{"$f":"'O6 Source Data for E2'!F102","v":61277369.712217607},{"$f":"'O6 Source Data for E2'!G102","v":0},{"$f":"'O6 Source Data for E2'!H102","v":0},{"$f":"'O6 Source Data for E2'!I102","v":5774926.2047460722},{"$f":"'O6 Source Data for E2'!J102","v":2052527.6188877483},{"$f":"'O6 Source Data for E2'!K102","v":0},{"$f":"'O6 Source Data for E2'!L102","v":585395.10929407924},{"$f":"'O6 Source Data for E2'!M102","v":4500.952586228017},{"$f":"'O6 Source Data for E2'!N102","v":0},{"$f":"'O6 Source Data for E2'!O102","v":0},{"$f":"'O6 Source Data for E2'!P102","v":0},{"$f":"'O6 Source Data for E2'!Q102","v":0},{"$f":"'O6 Source Data for E2'!R102","v":0},{"$f":"'O6 Source Data for E2'!S102","v":0},{"$f":"'O6 Source Data for E2'!T102","v":0},{"$f":"'O6 Source Data for E2'!U102","v":0},{"$f":"'O6 Source Data for E2'!V102","v":0},{"$f":"'O6 Source Data for E2'!W102","v":0}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM(D33:W33)","v":3895815.5700000012},{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E199) + 'O4 Summary by Class & Accounts'!E208+ SUM('O4 Summary by Class & Accounts'!E210:E213)","v":2241725.8261378296},{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316},{"$f":"SUM('O4 Summary by Class & Accounts'!G174:G199) + 'O4 Summary by Class & Accounts'!G208+ SUM('O4 Summary by Class & Accounts'!G210:G213)","v":987911.35317277152},{"$f":"SUM('O4 Summary by Class & Accounts'!H174:H199) + 'O4 Summary by Class & Accounts'!H208+ SUM('O4 Summary by Class & Accounts'!H210:H213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!I174:I199) + 'O4 Summary by Class & Accounts'!I208+ SUM('O4 Summary by Class & Accounts'!I210:I213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!J174:J199) + 'O4 Summary by Class & Accounts'!J208+ SUM('O4 Summary by Class & Accounts'!J210:J213)","v":86546.572099781901},{"$f":"SUM('O4 Summary by Class & Accounts'!K174:K199) + 'O4 Summary by Class & Accounts'!K208+ SUM('O4 Summary by Class & Accounts'!K210:K213)","v":33511.126857313255},{"$f":"SUM('O4 Summary by Class & Accounts'!L174:L199) + 'O4 Summary by Class & Accounts'!L208+ SUM('O4 Summary by Class & Accounts'!L210:L213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!M174:M199) + 'O4 Summary by Class & Accounts'!M208+ SUM('O4 Summary by Class & Accounts'!M210:M213)","v":9592.6361375604247},{"$f":"SUM('O4 Summary by Class & Accounts'!N174:N199) + 'O4 Summary by Class & Accounts'!N208+ SUM('O4 Summary by Class & Accounts'!N210:N213)","v":176.23955885091752},{"$f":"SUM('O4 Summary by Class & Accounts'!O174:O199) + 'O4 Summary by Class & Accounts'!O208+ SUM('O4 Summary by Class & Accounts'!O210:O213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!P174:P199) + 'O4 Summary by Class & Accounts'!P208+ SUM('O4 Summary by Class & Accounts'!P210:P213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!Q174:Q199) + 'O4 Summary by Class & Accounts'!Q208+ SUM('O4 Summary by Class & Accounts'!Q210:Q213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!R174:R199) + 'O4 Summary by Class & Accounts'!R208+ SUM('O4 Summary by Class & Accounts'!R210:R213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!S174:S199) + 'O4 Summary by Class & Accounts'!S208+ SUM('O4 Summary by Class & Accounts'!S210:S213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!T174:T199) + 'O4 Summary by Class & Accounts'!T208+ SUM('O4 Summary by Class & Accounts'!T210:T213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!U174:U199) + 'O4 Summary by Class & Accounts'!U208+ SUM('O4 Summary by Class & Accounts'!U210:U213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!V174:V199) + 'O4 Summary by Class & Accounts'!V208+ SUM('O4 Summary by Class & Accounts'!V210:V213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!W174:W199) + 'O4 Summary by Class & Accounts'!W208+ SUM('O4 Summary by Class & Accounts'!W210:W213)","v":0},{"$f":"SUM('O4 Summary by Class & Accounts'!X174:X199) + 'O4 Summary by Class & Accounts'!X208+ SUM('O4 Summary by Class & Accounts'!X210:X213)","v":0}]
[]
[null,"Total O&M ",{"$f":"SUM(D35:W35)","v":10315251.999999996},{"$f":"'O6 Source Data for E2'!D163","v":6099970.1564577781},{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057},{"$f":"'O6 Source Data for E2'!F163","v":2494791.2507315171},{"$f":"'O6 Source Data for E2'!G163","v":0},{"$f":"'O6 Source Data for E2'!H163","v":0},{"$f":"'O6 Source Data for E2'!I163","v":215227.96979374418},{"$f":"'O6 Source Data for E2'!J163","v":84800.813563988151},{"$f":"'O6 Source Data for E2'!K163","v":0},{"$f":"'O6 Source Data for E2'!L163","v":24294.424369271004},{"$f":"'O6 Source Data for E2'!M163","v":499.59100309282707},{"$f":"'O6 Source Data for E2'!N163","v":0},{"$f":"'O6 Source Data for E2'!O163","v":0},{"$f":"'O6 Source Data for E2'!P163","v":0},{"$f":"'O6 Source Data for E2'!Q163","v":0},{"$f":"'O6 Source Data for E2'!R163","v":0},{"$f":"'O6 Source Data for E2'!S163","v":0},{"$f":"'O6 Source Data for E2'!T163","v":0},{"$f":"'O6 Source Data for E2'!U163","v":0},{"$f":"'O6 Source Data for E2'!V163","v":0},{"$f":"'O6 Source Data for E2'!W163","v":0}]
[]
[null,"Secondary Conductors and Poles Gross Plant"]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",{"$f":"SUM(D38:W38)","v":14809515.610112997},{"$f":"'O4 Summary by Class & Accounts'!E44","v":7504376.5917581785},{"$f":"'O4 Summary by Class & Accounts'!F44","v":2317100.1996961962},{"$f":"'O4 Summary by Class & Accounts'!G44","v":4681637.2551559163},{"$f":"'O4 Summary by Class & Accounts'!H44","v":0},{"$f":"'O4 Summary by Class & Accounts'!I44","v":0},{"$f":"'O4 Summary by Class & Accounts'!J44","v":0},{"$f":"'O4 Summary by Class & Accounts'!K44","v":241141.30875526957},{"$f":"'O4 Summary by Class & Accounts'!L44","v":0},{"$f":"'O4 Summary by Class & Accounts'!M44","v":65260.254747435662},{"$f":"'O4 Summary by Class & Accounts'!N44","v":0},{"$f":"'O4 Summary by Class & Accounts'!O44","v":0},{"$f":"'O4 Summary by Class & Accounts'!P44","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q44","v":0},{"$f":"'O4 Summary by Class & Accounts'!R44","v":0},{"$f":"'O4 Summary by Class & Accounts'!S44","v":0},{"$f":"'O4 Summary by Class & Accounts'!T44","v":0},{"$f":"'O4 Summary by Class & Accounts'!U44","v":0},{"$f":"'O4 Summary by Class & Accounts'!V44","v":0},{"$f":"'O4 Summary by Class & Accounts'!W44","v":0},{"$f":"'O4 Summary by Class & Accounts'!X44","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",8385222.9796439968,{"$f":"'O4 Summary by Class & Accounts'!E48","v":4249016.1529755164},{"$f":"'O4 Summary by Class & Accounts'!F48","v":1311953.9053230381},{"$f":"'O4 Summary by Class & Accounts'!G48","v":2650766.7993869861},{"$f":"'O4 Summary by Class & Accounts'!H48","v":0},{"$f":"'O4 Summary by Class & Accounts'!I48","v":0},{"$f":"'O4 Summary by Class & Accounts'!J48","v":0},{"$f":"'O4 Summary by Class & Accounts'!K48","v":136535.43415932741},{"$f":"'O4 Summary by Class & Accounts'!L48","v":0},{"$f":"'O4 Summary by Class & Accounts'!M48","v":36950.68779912941},{"$f":"'O4 Summary by Class & Accounts'!N48","v":0},{"$f":"'O4 Summary by Class & Accounts'!O48","v":0},{"$f":"'O4 Summary by Class & Accounts'!P48","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q48","v":0},{"$f":"'O4 Summary by Class & Accounts'!R48","v":0},{"$f":"'O4 Summary by Class & Accounts'!S48","v":0},{"$f":"'O4 Summary by Class & Accounts'!T48","v":0},{"$f":"'O4 Summary by Class & Accounts'!U48","v":0},{"$f":"'O4 Summary by Class & Accounts'!V48","v":0},{"$f":"'O4 Summary by Class & Accounts'!W48","v":0},{"$f":"'O4 Summary by Class & Accounts'!X48","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit",10775201.513719996,{"$f":"'O4 Summary by Class & Accounts'!E52","v":5460082.0269786436},{"$f":"'O4 Summary by Class & Accounts'!F52","v":1685890.4934174858},{"$f":"'O4 Summary by Class & Accounts'!G52","v":3406295.3959139683},{"$f":"'O4 Summary by Class & Accounts'!H52","v":0},{"$f":"'O4 Summary by Class & Accounts'!I52","v":0},{"$f":"'O4 Summary by Class & Accounts'!J52","v":0},{"$f":"'O4 Summary by Class & Accounts'!K52","v":175451.12639240304},{"$f":"'O4 Summary by Class & Accounts'!L52","v":0},{"$f":"'O4 Summary by Class & Accounts'!M52","v":47482.471017494405},{"$f":"'O4 Summary by Class & Accounts'!N52","v":0},{"$f":"'O4 Summary by Class & Accounts'!O52","v":0},{"$f":"'O4 Summary by Class & Accounts'!P52","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q52","v":0},{"$f":"'O4 Summary by Class & Accounts'!R52","v":0},{"$f":"'O4 Summary by Class & Accounts'!S52","v":0},{"$f":"'O4 Summary by Class & Accounts'!T52","v":0},{"$f":"'O4 Summary by Class & Accounts'!U52","v":0},{"$f":"'O4 Summary by Class & Accounts'!V52","v":0},{"$f":"'O4 Summary by Class & Accounts'!W52","v":0},{"$f":"'O4 Summary by Class & Accounts'!X52","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",20790761.987456992,{"$f":"'O4 Summary by Class & Accounts'!E56","v":10535233.676174069},{"$f":"'O4 Summary by Class & Accounts'!F56","v":3252927.3759687208},{"$f":"'O4 Summary by Class & Accounts'!G56","v":6572450.3384223403},{"$f":"'O4 Summary by Class & Accounts'!H56","v":0},{"$f":"'O4 Summary by Class & Accounts'!I56","v":0},{"$f":"'O4 Summary by Class & Accounts'!J56","v":0},{"$f":"'O4 Summary by Class & Accounts'!K56","v":338533.12205911067},{"$f":"'O4 Summary by Class & Accounts'!L56","v":0},{"$f":"'O4 Summary by Class & Accounts'!M56","v":91617.474832749955},{"$f":"'O4 Summary by Class & Accounts'!N56","v":0},{"$f":"'O4 Summary by Class & Accounts'!O56","v":0},{"$f":"'O4 Summary by Class & Accounts'!P56","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q56","v":0},{"$f":"'O4 Summary by Class & Accounts'!R56","v":0},{"$f":"'O4 Summary by Class & Accounts'!S56","v":0},{"$f":"'O4 Summary by Class & Accounts'!T56","v":0},{"$f":"'O4 Summary by Class & Accounts'!U56","v":0},{"$f":"'O4 Summary by Class & Accounts'!V56","v":0},{"$f":"'O4 Summary by Class & Accounts'!W56","v":0},{"$f":"'O4 Summary by Class & Accounts'!X56","v":0}]
[null,"Subtotal ",54760702.090933979,{"$f":"SUM(D38:D41)","v":27748708.447886407},8567871.9744054414,17311149.788879212,0,0,0,891660.99136611063,0,241310.88839680943,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Conductors and Poles Accumulated Depreciation"]
[null,"Acct 1830-5 Secondary Poles, Towers & Fixtures ",-6081315.3737258725,{"$f":"IF(ISERROR('O7 Amortization'!G42+'O7 Amortization'!G112+'O7 Amortization'!G183+'O7 Amortization'!G254 + 'O7 Amortization'!AB42+'O7 Amortization'!AB112+'O7 Amortization'!AB183+'O7 Amortization'!AB254), \"-\", 'O7 Amortization'!G42+'O7 Amortization'!G112+'O7 Amortization'!G183+'O7 Amortization'!G254 + 'O7 Amortization'!AB42+'O7 Amortization'!AB112+'O7 Amortization'!AB183+'O7 Amortization'!AB254)","v":-3081564.7141439067},{"$f":"IF(ISERROR('O7 Amortization'!H42+'O7 Amortization'!H112+'O7 Amortization'!H183+'O7 Amortization'!H254 + 'O7 Amortization'!AC42+'O7 Amortization'!AC112+'O7 Amortization'!AC183+'O7 Amortization'!AC254), \"-\", 'O7 Amortization'!H42+'O7 Amortization'!H112+'O7 Amortization'!H183+'O7 Amortization'!H254 + 'O7 Amortization'!AC42+'O7 Amortization'!AC112+'O7 Amortization'!AC183+'O7 Amortization'!AC254)","v":-951483.99433492706},{"$f":"IF(ISERROR('O7 Amortization'!I42+'O7 Amortization'!I112+'O7 Amortization'!I183+'O7 Amortization'!I254 + 'O7 Amortization'!AD42+'O7 Amortization'!AD112+'O7 Amortization'!AD183+'O7 Amortization'!AD254), \"-\", 'O7 Amortization'!I42+'O7 Amortization'!I112+'O7 Amortization'!I183+'O7 Amortization'!I254 + 'O7 Amortization'!AD42+'O7 Amortization'!AD112+'O7 Amortization'!AD183+'O7 Amortization'!AD254)","v":-1922447.2537471624},{"$f":"IF(ISERROR('O7 Amortization'!J42+'O7 Amortization'!J112+'O7 Amortization'!J183+'O7 Amortization'!J254 + 'O7 Amortization'!AE42+'O7 Amortization'!AE112+'O7 Amortization'!AE183+'O7 Amortization'!AE254), \"-\", 'O7 Amortization'!J42+'O7 Amortization'!J112+'O7 Amortization'!J183+'O7 Amortization'!J254 + 'O7 Amortization'!AE42+'O7 Amortization'!AE112+'O7 Amortization'!AE183+'O7 Amortization'!AE254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K42+'O7 Amortization'!K112+'O7 Amortization'!K183+'O7 Amortization'!K254 + 'O7 Amortization'!AF42+'O7 Amortization'!AF112+'O7 Amortization'!AF183+'O7 Amortization'!AF254), \"-\", 'O7 Amortization'!K42+'O7 Amortization'!K112+'O7 Amortization'!K183+'O7 Amortization'!K254 + 'O7 Amortization'!AF42+'O7 Amortization'!AF112+'O7 Amortization'!AF183+'O7 Amortization'!AF254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L42+'O7 Amortization'!L112+'O7 Amortization'!L183+'O7 Amortization'!L254 + 'O7 Amortization'!AG42+'O7 Amortization'!AG112+'O7 Amortization'!AG183+'O7 Amortization'!AG254), \"-\", 'O7 Amortization'!L42+'O7 Amortization'!L112+'O7 Amortization'!L183+'O7 Amortization'!L254 + 'O7 Amortization'!AG42+'O7 Amortization'!AG112+'O7 Amortization'!AG183+'O7 Amortization'!AG254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M42+'O7 Amortization'!M112+'O7 Amortization'!M183+'O7 Amortization'!M254 + 'O7 Amortization'!AH42+'O7 Amortization'!AH112+'O7 Amortization'!AH183+'O7 Amortization'!AH254), \"-\", 'O7 Amortization'!M42+'O7 Amortization'!M112+'O7 Amortization'!M183+'O7 Amortization'!M254 + 'O7 Amortization'!AH42+'O7 Amortization'!AH112+'O7 Amortization'!AH183+'O7 Amortization'!AH254)","v":-99021.223028550434},{"$f":"IF(ISERROR('O7 Amortization'!N42+'O7 Amortization'!N112+'O7 Amortization'!N183+'O7 Amortization'!N254 + 'O7 Amortization'!AI42+'O7 Amortization'!AI112+'O7 Amortization'!AI183+'O7 Amortization'!AI254), \"-\", 'O7 Amortization'!N42+'O7 Amortization'!N112+'O7 Amortization'!N183+'O7 Amortization'!N254 + 'O7 Amortization'!AI42+'O7 Amortization'!AI112+'O7 Amortization'!AI183+'O7 Amortization'!AI254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O42+'O7 Amortization'!O112+'O7 Amortization'!O183+'O7 Amortization'!O254 + 'O7 Amortization'!AJ42+'O7 Amortization'!AJ112+'O7 Amortization'!AJ183+'O7 Amortization'!AJ254), \"-\", 'O7 Amortization'!O42+'O7 Amortization'!O112+'O7 Amortization'!O183+'O7 Amortization'!O254 + 'O7 Amortization'!AJ42+'O7 Amortization'!AJ112+'O7 Amortization'!AJ183+'O7 Amortization'!AJ254)","v":-26798.188471325655},{"$f":"IF(ISERROR('O7 Amortization'!P42+'O7 Amortization'!P112+'O7 Amortization'!P183+'O7 Amortization'!P254 + 'O7 Amortization'!AK42+'O7 Amortization'!AK112+'O7 Amortization'!AK183+'O7 Amortization'!AK254), \"-\", 'O7 Amortization'!P42+'O7 Amortization'!P112+'O7 Amortization'!P183+'O7 Amortization'!P254 + 'O7 Amortization'!AK42+'O7 Amortization'!AK112+'O7 Amortization'!AK183+'O7 Amortization'!AK254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q42+'O7 Amortization'!Q112+'O7 Amortization'!Q183+'O7 Amortization'!Q254 + 'O7 Amortization'!AL42+'O7 Amortization'!AL112+'O7 Amortization'!AL183+'O7 Amortization'!AL254), \"-\", 'O7 Amortization'!Q42+'O7 Amortization'!Q112+'O7 Amortization'!Q183+'O7 Amortization'!Q254 + 'O7 Amortization'!AL42+'O7 Amortization'!AL112+'O7 Amortization'!AL183+'O7 Amortization'!AL254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R42+'O7 Amortization'!R112+'O7 Amortization'!R183+'O7 Amortization'!R254 + 'O7 Amortization'!AM42+'O7 Amortization'!AM112+'O7 Amortization'!AM183+'O7 Amortization'!AM254), \"-\", 'O7 Amortization'!R42+'O7 Amortization'!R112+'O7 Amortization'!R183+'O7 Amortization'!R254 + 'O7 Amortization'!AM42+'O7 Amortization'!AM112+'O7 Amortization'!AM183+'O7 Amortization'!AM254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S42+'O7 Amortization'!S112+'O7 Amortization'!S183+'O7 Amortization'!S254 + 'O7 Amortization'!AN42+'O7 Amortization'!AN112+'O7 Amortization'!AN183+'O7 Amortization'!AN254), \"-\", 'O7 Amortization'!S42+'O7 Amortization'!S112+'O7 Amortization'!S183+'O7 Amortization'!S254 + 'O7 Amortization'!AN42+'O7 Amortization'!AN112+'O7 Amortization'!AN183+'O7 Amortization'!AN254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T42+'O7 Amortization'!T112+'O7 Amortization'!T183+'O7 Amortization'!T254 + 'O7 Amortization'!AO42+'O7 Amortization'!AO112+'O7 Amortization'!AO183+'O7 Amortization'!AO254), \"-\", 'O7 Amortization'!T42+'O7 Amortization'!T112+'O7 Amortization'!T183+'O7 Amortization'!T254 + 'O7 Amortization'!AO42+'O7 Amortization'!AO112+'O7 Amortization'!AO183+'O7 Amortization'!AO254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U42+'O7 Amortization'!U112+'O7 Amortization'!U183+'O7 Amortization'!U254 + 'O7 Amortization'!AP42+'O7 Amortization'!AP112+'O7 Amortization'!AP183+'O7 Amortization'!AP254), \"-\", 'O7 Amortization'!U42+'O7 Amortization'!U112+'O7 Amortization'!U183+'O7 Amortization'!U254 + 'O7 Amortization'!AP42+'O7 Amortization'!AP112+'O7 Amortization'!AP183+'O7 Amortization'!AP254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V42+'O7 Amortization'!V112+'O7 Amortization'!V183+'O7 Amortization'!V254 + 'O7 Amortization'!AQ42+'O7 Amortization'!AQ112+'O7 Amortization'!AQ183+'O7 Amortization'!AQ254), \"-\", 'O7 Amortization'!V42+'O7 Amortization'!V112+'O7 Amortization'!V183+'O7 Amortization'!V254 + 'O7 Amortization'!AQ42+'O7 Amortization'!AQ112+'O7 Amortization'!AQ183+'O7 Amortization'!AQ254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W42+'O7 Amortization'!W112+'O7 Amortization'!W183+'O7 Amortization'!W254 + 'O7 Amortization'!AR42+'O7 Amortization'!AR112+'O7 Amortization'!AR183+'O7 Amortization'!AR254), \"-\", 'O7 Amortization'!W42+'O7 Amortization'!W112+'O7 Amortization'!W183+'O7 Amortization'!W254 + 'O7 Amortization'!AR42+'O7 Amortization'!AR112+'O7 Amortization'!AR183+'O7 Amortization'!AR254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X42+'O7 Amortization'!X112+'O7 Amortization'!X183+'O7 Amortization'!X254 + 'O7 Amortization'!AS42+'O7 Amortization'!AS112+'O7 Amortization'!AS183+'O7 Amortization'!AS254), \"-\", 'O7 Amortization'!X42+'O7 Amortization'!X112+'O7 Amortization'!X183+'O7 Amortization'!X254 + 'O7 Amortization'!AS42+'O7 Amortization'!AS112+'O7 Amortization'!AS183+'O7 Amortization'!AS254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y42+'O7 Amortization'!Y112+'O7 Amortization'!Y183+'O7 Amortization'!Y254 + 'O7 Amortization'!AT42+'O7 Amortization'!AT112+'O7 Amortization'!AT183+'O7 Amortization'!AT254), \"-\", 'O7 Amortization'!Y42+'O7 Amortization'!Y112+'O7 Amortization'!Y183+'O7 Amortization'!Y254 + 'O7 Amortization'!AT42+'O7 Amortization'!AT112+'O7 Amortization'!AT183+'O7 Amortization'!AT254)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z42+'O7 Amortization'!Z112+'O7 Amortization'!Z183+'O7 Amortization'!Z254 + 'O7 Amortization'!AU42+'O7 Amortization'!AU112+'O7 Amortization'!AU183+'O7 Amortization'!AU254), \"-\", 'O7 Amortization'!Z42+'O7 Amortization'!Z112+'O7 Amortization'!Z183+'O7 Amortization'!Z254 + 'O7 Amortization'!AU42+'O7 Amortization'!AU112+'O7 Amortization'!AU183+'O7 Amortization'!AU254)","v":0}]
[null,"Acct 1835-5 Secondary Overhead Conductors ",-2797968.524507619,{"$f":"IF(ISERROR('O7 Amortization'!G46+'O7 Amortization'!G116+'O7 Amortization'!G187+'O7 Amortization'!G258 +'O7 Amortization'!AB46+'O7 Amortization'!AB116+'O7 Amortization'!AB187+'O7 Amortization'!AB258), \"-\", 'O7 Amortization'!G46+'O7 Amortization'!G116+'O7 Amortization'!G187+'O7 Amortization'!G258 +'O7 Amortization'!AB46+'O7 Amortization'!AB116+'O7 Amortization'!AB187+'O7 Amortization'!AB258)","v":-1417805.284965086},{"$f":"IF(ISERROR('O7 Amortization'!H46+'O7 Amortization'!H116+'O7 Amortization'!H187+'O7 Amortization'!H258 +'O7 Amortization'!AC46+'O7 Amortization'!AC116+'O7 Amortization'!AC187+'O7 Amortization'!AC258), \"-\", 'O7 Amortization'!H46+'O7 Amortization'!H116+'O7 Amortization'!H187+'O7 Amortization'!H258 +'O7 Amortization'!AC46+'O7 Amortization'!AC116+'O7 Amortization'!AC187+'O7 Amortization'!AC258)","v":-437770.79531575646},{"$f":"IF(ISERROR('O7 Amortization'!I46+'O7 Amortization'!I116+'O7 Amortization'!I187+'O7 Amortization'!I258 +'O7 Amortization'!AD46+'O7 Amortization'!AD116+'O7 Amortization'!AD187+'O7 Amortization'!AD258), \"-\", 'O7 Amortization'!I46+'O7 Amortization'!I116+'O7 Amortization'!I187+'O7 Amortization'!I258 +'O7 Amortization'!AD46+'O7 Amortization'!AD116+'O7 Amortization'!AD187+'O7 Amortization'!AD258)","v":-884503.85738096072},{"$f":"IF(ISERROR('O7 Amortization'!J46+'O7 Amortization'!J116+'O7 Amortization'!J187+'O7 Amortization'!J258 +'O7 Amortization'!AE46+'O7 Amortization'!AE116+'O7 Amortization'!AE187+'O7 Amortization'!AE258), \"-\", 'O7 Amortization'!J46+'O7 Amortization'!J116+'O7 Amortization'!J187+'O7 Amortization'!J258 +'O7 Amortization'!AE46+'O7 Amortization'!AE116+'O7 Amortization'!AE187+'O7 Amortization'!AE258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K46+'O7 Amortization'!K116+'O7 Amortization'!K187+'O7 Amortization'!K258 +'O7 Amortization'!AF46+'O7 Amortization'!AF116+'O7 Amortization'!AF187+'O7 Amortization'!AF258), \"-\", 'O7 Amortization'!K46+'O7 Amortization'!K116+'O7 Amortization'!K187+'O7 Amortization'!K258 +'O7 Amortization'!AF46+'O7 Amortization'!AF116+'O7 Amortization'!AF187+'O7 Amortization'!AF258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L46+'O7 Amortization'!L116+'O7 Amortization'!L187+'O7 Amortization'!L258 +'O7 Amortization'!AG46+'O7 Amortization'!AG116+'O7 Amortization'!AG187+'O7 Amortization'!AG258), \"-\", 'O7 Amortization'!L46+'O7 Amortization'!L116+'O7 Amortization'!L187+'O7 Amortization'!L258 +'O7 Amortization'!AG46+'O7 Amortization'!AG116+'O7 Amortization'!AG187+'O7 Amortization'!AG258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M46+'O7 Amortization'!M116+'O7 Amortization'!M187+'O7 Amortization'!M258 +'O7 Amortization'!AH46+'O7 Amortization'!AH116+'O7 Amortization'!AH187+'O7 Amortization'!AH258), \"-\", 'O7 Amortization'!M46+'O7 Amortization'!M116+'O7 Amortization'!M187+'O7 Amortization'!M258 +'O7 Amortization'!AH46+'O7 Amortization'!AH116+'O7 Amortization'!AH187+'O7 Amortization'!AH258)","v":-45558.937214332684},{"$f":"IF(ISERROR('O7 Amortization'!N46+'O7 Amortization'!N116+'O7 Amortization'!N187+'O7 Amortization'!N258 +'O7 Amortization'!AI46+'O7 Amortization'!AI116+'O7 Amortization'!AI187+'O7 Amortization'!AI258), \"-\", 'O7 Amortization'!N46+'O7 Amortization'!N116+'O7 Amortization'!N187+'O7 Amortization'!N258 +'O7 Amortization'!AI46+'O7 Amortization'!AI116+'O7 Amortization'!AI187+'O7 Amortization'!AI258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O46+'O7 Amortization'!O116+'O7 Amortization'!O187+'O7 Amortization'!O258 +'O7 Amortization'!AJ46+'O7 Amortization'!AJ116+'O7 Amortization'!AJ187+'O7 Amortization'!AJ258), \"-\", 'O7 Amortization'!O46+'O7 Amortization'!O116+'O7 Amortization'!O187+'O7 Amortization'!O258 +'O7 Amortization'!AJ46+'O7 Amortization'!AJ116+'O7 Amortization'!AJ187+'O7 Amortization'!AJ258)","v":-12329.649631483167},{"$f":"IF(ISERROR('O7 Amortization'!P46+'O7 Amortization'!P116+'O7 Amortization'!P187+'O7 Amortization'!P258 +'O7 Amortization'!AK46+'O7 Amortization'!AK116+'O7 Amortization'!AK187+'O7 Amortization'!AK258), \"-\", 'O7 Amortization'!P46+'O7 Amortization'!P116+'O7 Amortization'!P187+'O7 Amortization'!P258 +'O7 Amortization'!AK46+'O7 Amortization'!AK116+'O7 Amortization'!AK187+'O7 Amortization'!AK258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q46+'O7 Amortization'!Q116+'O7 Amortization'!Q187+'O7 Amortization'!Q258 +'O7 Amortization'!AL46+'O7 Amortization'!AL116+'O7 Amortization'!AL187+'O7 Amortization'!AL258), \"-\", 'O7 Amortization'!Q46+'O7 Amortization'!Q116+'O7 Amortization'!Q187+'O7 Amortization'!Q258 +'O7 Amortization'!AL46+'O7 Amortization'!AL116+'O7 Amortization'!AL187+'O7 Amortization'!AL258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R46+'O7 Amortization'!R116+'O7 Amortization'!R187+'O7 Amortization'!R258 +'O7 Amortization'!AM46+'O7 Amortization'!AM116+'O7 Amortization'!AM187+'O7 Amortization'!AM258), \"-\", 'O7 Amortization'!R46+'O7 Amortization'!R116+'O7 Amortization'!R187+'O7 Amortization'!R258 +'O7 Amortization'!AM46+'O7 Amortization'!AM116+'O7 Amortization'!AM187+'O7 Amortization'!AM258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S46+'O7 Amortization'!S116+'O7 Amortization'!S187+'O7 Amortization'!S258 +'O7 Amortization'!AN46+'O7 Amortization'!AN116+'O7 Amortization'!AN187+'O7 Amortization'!AN258), \"-\", 'O7 Amortization'!S46+'O7 Amortization'!S116+'O7 Amortization'!S187+'O7 Amortization'!S258 +'O7 Amortization'!AN46+'O7 Amortization'!AN116+'O7 Amortization'!AN187+'O7 Amortization'!AN258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T46+'O7 Amortization'!T116+'O7 Amortization'!T187+'O7 Amortization'!T258 +'O7 Amortization'!AO46+'O7 Amortization'!AO116+'O7 Amortization'!AO187+'O7 Amortization'!AO258), \"-\", 'O7 Amortization'!T46+'O7 Amortization'!T116+'O7 Amortization'!T187+'O7 Amortization'!T258 +'O7 Amortization'!AO46+'O7 Amortization'!AO116+'O7 Amortization'!AO187+'O7 Amortization'!AO258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U46+'O7 Amortization'!U116+'O7 Amortization'!U187+'O7 Amortization'!U258 +'O7 Amortization'!AP46+'O7 Amortization'!AP116+'O7 Amortization'!AP187+'O7 Amortization'!AP258), \"-\", 'O7 Amortization'!U46+'O7 Amortization'!U116+'O7 Amortization'!U187+'O7 Amortization'!U258 +'O7 Amortization'!AP46+'O7 Amortization'!AP116+'O7 Amortization'!AP187+'O7 Amortization'!AP258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V46+'O7 Amortization'!V116+'O7 Amortization'!V187+'O7 Amortization'!V258 +'O7 Amortization'!AQ46+'O7 Amortization'!AQ116+'O7 Amortization'!AQ187+'O7 Amortization'!AQ258), \"-\", 'O7 Amortization'!V46+'O7 Amortization'!V116+'O7 Amortization'!V187+'O7 Amortization'!V258 +'O7 Amortization'!AQ46+'O7 Amortization'!AQ116+'O7 Amortization'!AQ187+'O7 Amortization'!AQ258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W46+'O7 Amortization'!W116+'O7 Amortization'!W187+'O7 Amortization'!W258 +'O7 Amortization'!AR46+'O7 Amortization'!AR116+'O7 Amortization'!AR187+'O7 Amortization'!AR258), \"-\", 'O7 Amortization'!W46+'O7 Amortization'!W116+'O7 Amortization'!W187+'O7 Amortization'!W258 +'O7 Amortization'!AR46+'O7 Amortization'!AR116+'O7 Amortization'!AR187+'O7 Amortization'!AR258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X46+'O7 Amortization'!X116+'O7 Amortization'!X187+'O7 Amortization'!X258 +'O7 Amortization'!AS46+'O7 Amortization'!AS116+'O7 Amortization'!AS187+'O7 Amortization'!AS258), \"-\", 'O7 Amortization'!X46+'O7 Amortization'!X116+'O7 Amortization'!X187+'O7 Amortization'!X258 +'O7 Amortization'!AS46+'O7 Amortization'!AS116+'O7 Amortization'!AS187+'O7 Amortization'!AS258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y46+'O7 Amortization'!Y116+'O7 Amortization'!Y187+'O7 Amortization'!Y258 +'O7 Amortization'!AT46+'O7 Amortization'!AT116+'O7 Amortization'!AT187+'O7 Amortization'!AT258), \"-\", 'O7 Amortization'!Y46+'O7 Amortization'!Y116+'O7 Amortization'!Y187+'O7 Amortization'!Y258 +'O7 Amortization'!AT46+'O7 Amortization'!AT116+'O7 Amortization'!AT187+'O7 Amortization'!AT258)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z46+'O7 Amortization'!Z116+'O7 Amortization'!Z187+'O7 Amortization'!Z258 +'O7 Amortization'!AU46+'O7 Amortization'!AU116+'O7 Amortization'!AU187+'O7 Amortization'!AU258), \"-\", 'O7 Amortization'!Z46+'O7 Amortization'!Z116+'O7 Amortization'!Z187+'O7 Amortization'!Z258 +'O7 Amortization'!AU46+'O7 Amortization'!AU116+'O7 Amortization'!AU187+'O7 Amortization'!AU258)","v":0}]
[null,"Acct 1840-5 Secondary Underground Conduit",-6364998.1161668673,{"$f":"IF(ISERROR('O7 Amortization'!G50+'O7 Amortization'!G120+'O7 Amortization'!G191+'O7 Amortization'!G262 + 'O7 Amortization'!AB50+'O7 Amortization'!AB120+'O7 Amortization'!AB191+'O7 Amortization'!AB262), \"-\", 'O7 Amortization'!G50+'O7 Amortization'!G120+'O7 Amortization'!G191+'O7 Amortization'!G262 + 'O7 Amortization'!AB50+'O7 Amortization'!AB120+'O7 Amortization'!AB191+'O7 Amortization'!AB262)","v":-3225314.3267515088},{"$f":"IF(ISERROR('O7 Amortization'!H50+'O7 Amortization'!H120+'O7 Amortization'!H191+'O7 Amortization'!H262 + 'O7 Amortization'!AC50+'O7 Amortization'!AC120+'O7 Amortization'!AC191+'O7 Amortization'!AC262), \"-\", 'O7 Amortization'!H50+'O7 Amortization'!H120+'O7 Amortization'!H191+'O7 Amortization'!H262 + 'O7 Amortization'!AC50+'O7 Amortization'!AC120+'O7 Amortization'!AC191+'O7 Amortization'!AC262)","v":-995869.06110318319},{"$f":"IF(ISERROR('O7 Amortization'!I50+'O7 Amortization'!I120+'O7 Amortization'!I191+'O7 Amortization'!I262 + 'O7 Amortization'!AD50+'O7 Amortization'!AD120+'O7 Amortization'!AD191+'O7 Amortization'!AD262), \"-\", 'O7 Amortization'!I50+'O7 Amortization'!I120+'O7 Amortization'!I191+'O7 Amortization'!I262 + 'O7 Amortization'!AD50+'O7 Amortization'!AD120+'O7 Amortization'!AD191+'O7 Amortization'!AD262)","v":-2012126.0609830753},{"$f":"IF(ISERROR('O7 Amortization'!J50+'O7 Amortization'!J120+'O7 Amortization'!J191+'O7 Amortization'!J262 + 'O7 Amortization'!AE50+'O7 Amortization'!AE120+'O7 Amortization'!AE191+'O7 Amortization'!AE262), \"-\", 'O7 Amortization'!J50+'O7 Amortization'!J120+'O7 Amortization'!J191+'O7 Amortization'!J262 + 'O7 Amortization'!AE50+'O7 Amortization'!AE120+'O7 Amortization'!AE191+'O7 Amortization'!AE262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K50+'O7 Amortization'!K120+'O7 Amortization'!K191+'O7 Amortization'!K262 + 'O7 Amortization'!AF50+'O7 Amortization'!AF120+'O7 Amortization'!AF191+'O7 Amortization'!AF262), \"-\", 'O7 Amortization'!K50+'O7 Amortization'!K120+'O7 Amortization'!K191+'O7 Amortization'!K262 + 'O7 Amortization'!AF50+'O7 Amortization'!AF120+'O7 Amortization'!AF191+'O7 Amortization'!AF262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L50+'O7 Amortization'!L120+'O7 Amortization'!L191+'O7 Amortization'!L262 + 'O7 Amortization'!AG50+'O7 Amortization'!AG120+'O7 Amortization'!AG191+'O7 Amortization'!AG262), \"-\", 'O7 Amortization'!L50+'O7 Amortization'!L120+'O7 Amortization'!L191+'O7 Amortization'!L262 + 'O7 Amortization'!AG50+'O7 Amortization'!AG120+'O7 Amortization'!AG191+'O7 Amortization'!AG262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M50+'O7 Amortization'!M120+'O7 Amortization'!M191+'O7 Amortization'!M262 + 'O7 Amortization'!AH50+'O7 Amortization'!AH120+'O7 Amortization'!AH191+'O7 Amortization'!AH262), \"-\", 'O7 Amortization'!M50+'O7 Amortization'!M120+'O7 Amortization'!M191+'O7 Amortization'!M262 + 'O7 Amortization'!AH50+'O7 Amortization'!AH120+'O7 Amortization'!AH191+'O7 Amortization'!AH262)","v":-103640.39016301039},{"$f":"IF(ISERROR('O7 Amortization'!N50+'O7 Amortization'!N120+'O7 Amortization'!N191+'O7 Amortization'!N262 + 'O7 Amortization'!AI50+'O7 Amortization'!AI120+'O7 Amortization'!AI191+'O7 Amortization'!AI262), \"-\", 'O7 Amortization'!N50+'O7 Amortization'!N120+'O7 Amortization'!N191+'O7 Amortization'!N262 + 'O7 Amortization'!AI50+'O7 Amortization'!AI120+'O7 Amortization'!AI191+'O7 Amortization'!AI262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O50+'O7 Amortization'!O120+'O7 Amortization'!O191+'O7 Amortization'!O262 + 'O7 Amortization'!AJ50+'O7 Amortization'!AJ120+'O7 Amortization'!AJ191+'O7 Amortization'!AJ262), \"-\", 'O7 Amortization'!O50+'O7 Amortization'!O120+'O7 Amortization'!O191+'O7 Amortization'!O262 + 'O7 Amortization'!AJ50+'O7 Amortization'!AJ120+'O7 Amortization'!AJ191+'O7 Amortization'!AJ262)","v":-28048.277166090818},{"$f":"IF(ISERROR('O7 Amortization'!P50+'O7 Amortization'!P120+'O7 Amortization'!P191+'O7 Amortization'!P262 + 'O7 Amortization'!AK50+'O7 Amortization'!AK120+'O7 Amortization'!AK191+'O7 Amortization'!AK262), \"-\", 'O7 Amortization'!P50+'O7 Amortization'!P120+'O7 Amortization'!P191+'O7 Amortization'!P262 + 'O7 Amortization'!AK50+'O7 Amortization'!AK120+'O7 Amortization'!AK191+'O7 Amortization'!AK262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q50+'O7 Amortization'!Q120+'O7 Amortization'!Q191+'O7 Amortization'!Q262 + 'O7 Amortization'!AL50+'O7 Amortization'!AL120+'O7 Amortization'!AL191+'O7 Amortization'!AL262), \"-\", 'O7 Amortization'!Q50+'O7 Amortization'!Q120+'O7 Amortization'!Q191+'O7 Amortization'!Q262 + 'O7 Amortization'!AL50+'O7 Amortization'!AL120+'O7 Amortization'!AL191+'O7 Amortization'!AL262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R50+'O7 Amortization'!R120+'O7 Amortization'!R191+'O7 Amortization'!R262 + 'O7 Amortization'!AM50+'O7 Amortization'!AM120+'O7 Amortization'!AM191+'O7 Amortization'!AM262), \"-\", 'O7 Amortization'!R50+'O7 Amortization'!R120+'O7 Amortization'!R191+'O7 Amortization'!R262 + 'O7 Amortization'!AM50+'O7 Amortization'!AM120+'O7 Amortization'!AM191+'O7 Amortization'!AM262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S50+'O7 Amortization'!S120+'O7 Amortization'!S191+'O7 Amortization'!S262 + 'O7 Amortization'!AN50+'O7 Amortization'!AN120+'O7 Amortization'!AN191+'O7 Amortization'!AN262), \"-\", 'O7 Amortization'!S50+'O7 Amortization'!S120+'O7 Amortization'!S191+'O7 Amortization'!S262 + 'O7 Amortization'!AN50+'O7 Amortization'!AN120+'O7 Amortization'!AN191+'O7 Amortization'!AN262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T50+'O7 Amortization'!T120+'O7 Amortization'!T191+'O7 Amortization'!T262 + 'O7 Amortization'!AO50+'O7 Amortization'!AO120+'O7 Amortization'!AO191+'O7 Amortization'!AO262), \"-\", 'O7 Amortization'!T50+'O7 Amortization'!T120+'O7 Amortization'!T191+'O7 Amortization'!T262 + 'O7 Amortization'!AO50+'O7 Amortization'!AO120+'O7 Amortization'!AO191+'O7 Amortization'!AO262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U50+'O7 Amortization'!U120+'O7 Amortization'!U191+'O7 Amortization'!U262 + 'O7 Amortization'!AP50+'O7 Amortization'!AP120+'O7 Amortization'!AP191+'O7 Amortization'!AP262), \"-\", 'O7 Amortization'!U50+'O7 Amortization'!U120+'O7 Amortization'!U191+'O7 Amortization'!U262 + 'O7 Amortization'!AP50+'O7 Amortization'!AP120+'O7 Amortization'!AP191+'O7 Amortization'!AP262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V50+'O7 Amortization'!V120+'O7 Amortization'!V191+'O7 Amortization'!V262 + 'O7 Amortization'!AQ50+'O7 Amortization'!AQ120+'O7 Amortization'!AQ191+'O7 Amortization'!AQ262), \"-\", 'O7 Amortization'!V50+'O7 Amortization'!V120+'O7 Amortization'!V191+'O7 Amortization'!V262 + 'O7 Amortization'!AQ50+'O7 Amortization'!AQ120+'O7 Amortization'!AQ191+'O7 Amortization'!AQ262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W50+'O7 Amortization'!W120+'O7 Amortization'!W191+'O7 Amortization'!W262 + 'O7 Amortization'!AR50+'O7 Amortization'!AR120+'O7 Amortization'!AR191+'O7 Amortization'!AR262), \"-\", 'O7 Amortization'!W50+'O7 Amortization'!W120+'O7 Amortization'!W191+'O7 Amortization'!W262 + 'O7 Amortization'!AR50+'O7 Amortization'!AR120+'O7 Amortization'!AR191+'O7 Amortization'!AR262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X50+'O7 Amortization'!X120+'O7 Amortization'!X191+'O7 Amortization'!X262 + 'O7 Amortization'!AS50+'O7 Amortization'!AS120+'O7 Amortization'!AS191+'O7 Amortization'!AS262), \"-\", 'O7 Amortization'!X50+'O7 Amortization'!X120+'O7 Amortization'!X191+'O7 Amortization'!X262 + 'O7 Amortization'!AS50+'O7 Amortization'!AS120+'O7 Amortization'!AS191+'O7 Amortization'!AS262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y50+'O7 Amortization'!Y120+'O7 Amortization'!Y191+'O7 Amortization'!Y262 + 'O7 Amortization'!AT50+'O7 Amortization'!AT120+'O7 Amortization'!AT191+'O7 Amortization'!AT262), \"-\", 'O7 Amortization'!Y50+'O7 Amortization'!Y120+'O7 Amortization'!Y191+'O7 Amortization'!Y262 + 'O7 Amortization'!AT50+'O7 Amortization'!AT120+'O7 Amortization'!AT191+'O7 Amortization'!AT262)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z50+'O7 Amortization'!Z120+'O7 Amortization'!Z191+'O7 Amortization'!Z262 + 'O7 Amortization'!AU50+'O7 Amortization'!AU120+'O7 Amortization'!AU191+'O7 Amortization'!AU262), \"-\", 'O7 Amortization'!Z50+'O7 Amortization'!Z120+'O7 Amortization'!Z191+'O7 Amortization'!Z262 + 'O7 Amortization'!AU50+'O7 Amortization'!AU120+'O7 Amortization'!AU191+'O7 Amortization'!AU262)","v":0}]
[null,"Acct 1845-5 Secondary Underground Conductors ",-13873491.687634505,{"$f":"IF(ISERROR('O7 Amortization'!G54+'O7 Amortization'!G124+'O7 Amortization'!G195+'O7 Amortization'!G266 + 'O7 Amortization'!AB54+'O7 Amortization'!AB124+'O7 Amortization'!AB195+'O7 Amortization'!AB266), \"-\", 'O7 Amortization'!G54+'O7 Amortization'!G124+'O7 Amortization'!G195+'O7 Amortization'!G266 + 'O7 Amortization'!AB54+'O7 Amortization'!AB124+'O7 Amortization'!AB195+'O7 Amortization'!AB266)","v":-7030068.302540632},{"$f":"IF(ISERROR('O7 Amortization'!H54+'O7 Amortization'!H124+'O7 Amortization'!H195+'O7 Amortization'!H266 + 'O7 Amortization'!AC54+'O7 Amortization'!AC124+'O7 Amortization'!AC195+'O7 Amortization'!AC266), \"-\", 'O7 Amortization'!H54+'O7 Amortization'!H124+'O7 Amortization'!H195+'O7 Amortization'!H266 + 'O7 Amortization'!AC54+'O7 Amortization'!AC124+'O7 Amortization'!AC195+'O7 Amortization'!AC266)","v":-2170649.6826911517},{"$f":"IF(ISERROR('O7 Amortization'!I54+'O7 Amortization'!I124+'O7 Amortization'!I195+'O7 Amortization'!I266 + 'O7 Amortization'!AD54+'O7 Amortization'!AD124+'O7 Amortization'!AD195+'O7 Amortization'!AD266), \"-\", 'O7 Amortization'!I54+'O7 Amortization'!I124+'O7 Amortization'!I195+'O7 Amortization'!I266 + 'O7 Amortization'!AD54+'O7 Amortization'!AD124+'O7 Amortization'!AD195+'O7 Amortization'!AD266)","v":-4385738.0115506724},{"$f":"IF(ISERROR('O7 Amortization'!J54+'O7 Amortization'!J124+'O7 Amortization'!J195+'O7 Amortization'!J266 + 'O7 Amortization'!AE54+'O7 Amortization'!AE124+'O7 Amortization'!AE195+'O7 Amortization'!AE266), \"-\", 'O7 Amortization'!J54+'O7 Amortization'!J124+'O7 Amortization'!J195+'O7 Amortization'!J266 + 'O7 Amortization'!AE54+'O7 Amortization'!AE124+'O7 Amortization'!AE195+'O7 Amortization'!AE266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K54+'O7 Amortization'!K124+'O7 Amortization'!K195+'O7 Amortization'!K266 + 'O7 Amortization'!AF54+'O7 Amortization'!AF124+'O7 Amortization'!AF195+'O7 Amortization'!AF266), \"-\", 'O7 Amortization'!K54+'O7 Amortization'!K124+'O7 Amortization'!K195+'O7 Amortization'!K266 + 'O7 Amortization'!AF54+'O7 Amortization'!AF124+'O7 Amortization'!AF195+'O7 Amortization'!AF266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L54+'O7 Amortization'!L124+'O7 Amortization'!L195+'O7 Amortization'!L266 + 'O7 Amortization'!AG54+'O7 Amortization'!AG124+'O7 Amortization'!AG195+'O7 Amortization'!AG266), \"-\", 'O7 Amortization'!L54+'O7 Amortization'!L124+'O7 Amortization'!L195+'O7 Amortization'!L266 + 'O7 Amortization'!AG54+'O7 Amortization'!AG124+'O7 Amortization'!AG195+'O7 Amortization'!AG266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!M54+'O7 Amortization'!M124+'O7 Amortization'!M195+'O7 Amortization'!M266 + 'O7 Amortization'!AH54+'O7 Amortization'!AH124+'O7 Amortization'!AH195+'O7 Amortization'!AH266), \"-\", 'O7 Amortization'!M54+'O7 Amortization'!M124+'O7 Amortization'!M195+'O7 Amortization'!M266 + 'O7 Amortization'!AH54+'O7 Amortization'!AH124+'O7 Amortization'!AH195+'O7 Amortization'!AH266)","v":-225900.15977815038},{"$f":"IF(ISERROR('O7 Amortization'!N54+'O7 Amortization'!N124+'O7 Amortization'!N195+'O7 Amortization'!N266 + 'O7 Amortization'!AI54+'O7 Amortization'!AI124+'O7 Amortization'!AI195+'O7 Amortization'!AI266), \"-\", 'O7 Amortization'!N54+'O7 Amortization'!N124+'O7 Amortization'!N195+'O7 Amortization'!N266 + 'O7 Amortization'!AI54+'O7 Amortization'!AI124+'O7 Amortization'!AI195+'O7 Amortization'!AI266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O54+'O7 Amortization'!O124+'O7 Amortization'!O195+'O7 Amortization'!O266 + 'O7 Amortization'!AJ54+'O7 Amortization'!AJ124+'O7 Amortization'!AJ195+'O7 Amortization'!AJ266), \"-\", 'O7 Amortization'!O54+'O7 Amortization'!O124+'O7 Amortization'!O195+'O7 Amortization'!O266 + 'O7 Amortization'!AJ54+'O7 Amortization'!AJ124+'O7 Amortization'!AJ195+'O7 Amortization'!AJ266)","v":-61135.531073899241},{"$f":"IF(ISERROR('O7 Amortization'!P54+'O7 Amortization'!P124+'O7 Amortization'!P195+'O7 Amortization'!P266 + 'O7 Amortization'!AK54+'O7 Amortization'!AK124+'O7 Amortization'!AK195+'O7 Amortization'!AK266), \"-\", 'O7 Amortization'!P54+'O7 Amortization'!P124+'O7 Amortization'!P195+'O7 Amortization'!P266 + 'O7 Amortization'!AK54+'O7 Amortization'!AK124+'O7 Amortization'!AK195+'O7 Amortization'!AK266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Q54+'O7 Amortization'!Q124+'O7 Amortization'!Q195+'O7 Amortization'!Q266 + 'O7 Amortization'!AL54+'O7 Amortization'!AL124+'O7 Amortization'!AL195+'O7 Amortization'!AL266), \"-\", 'O7 Amortization'!Q54+'O7 Amortization'!Q124+'O7 Amortization'!Q195+'O7 Amortization'!Q266 + 'O7 Amortization'!AL54+'O7 Amortization'!AL124+'O7 Amortization'!AL195+'O7 Amortization'!AL266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R54+'O7 Amortization'!R124+'O7 Amortization'!R195+'O7 Amortization'!R266 + 'O7 Amortization'!AM54+'O7 Amortization'!AM124+'O7 Amortization'!AM195+'O7 Amortization'!AM266), \"-\", 'O7 Amortization'!R54+'O7 Amortization'!R124+'O7 Amortization'!R195+'O7 Amortization'!R266 + 'O7 Amortization'!AM54+'O7 Amortization'!AM124+'O7 Amortization'!AM195+'O7 Amortization'!AM266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S54+'O7 Amortization'!S124+'O7 Amortization'!S195+'O7 Amortization'!S266 + 'O7 Amortization'!AN54+'O7 Amortization'!AN124+'O7 Amortization'!AN195+'O7 Amortization'!AN266), \"-\", 'O7 Amortization'!S54+'O7 Amortization'!S124+'O7 Amortization'!S195+'O7 Amortization'!S266 + 'O7 Amortization'!AN54+'O7 Amortization'!AN124+'O7 Amortization'!AN195+'O7 Amortization'!AN266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T54+'O7 Amortization'!T124+'O7 Amortization'!T195+'O7 Amortization'!T266 + 'O7 Amortization'!AO54+'O7 Amortization'!AO124+'O7 Amortization'!AO195+'O7 Amortization'!AO266), \"-\", 'O7 Amortization'!T54+'O7 Amortization'!T124+'O7 Amortization'!T195+'O7 Amortization'!T266 + 'O7 Amortization'!AO54+'O7 Amortization'!AO124+'O7 Amortization'!AO195+'O7 Amortization'!AO266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U54+'O7 Amortization'!U124+'O7 Amortization'!U195+'O7 Amortization'!U266 + 'O7 Amortization'!AP54+'O7 Amortization'!AP124+'O7 Amortization'!AP195+'O7 Amortization'!AP266), \"-\", 'O7 Amortization'!U54+'O7 Amortization'!U124+'O7 Amortization'!U195+'O7 Amortization'!U266 + 'O7 Amortization'!AP54+'O7 Amortization'!AP124+'O7 Amortization'!AP195+'O7 Amortization'!AP266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V54+'O7 Amortization'!V124+'O7 Amortization'!V195+'O7 Amortization'!V266 + 'O7 Amortization'!AQ54+'O7 Amortization'!AQ124+'O7 Amortization'!AQ195+'O7 Amortization'!AQ266), \"-\", 'O7 Amortization'!V54+'O7 Amortization'!V124+'O7 Amortization'!V195+'O7 Amortization'!V266 + 'O7 Amortization'!AQ54+'O7 Amortization'!AQ124+'O7 Amortization'!AQ195+'O7 Amortization'!AQ266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W54+'O7 Amortization'!W124+'O7 Amortization'!W195+'O7 Amortization'!W266 + 'O7 Amortization'!AR54+'O7 Amortization'!AR124+'O7 Amortization'!AR195+'O7 Amortization'!AR266), \"-\", 'O7 Amortization'!W54+'O7 Amortization'!W124+'O7 Amortization'!W195+'O7 Amortization'!W266 + 'O7 Amortization'!AR54+'O7 Amortization'!AR124+'O7 Amortization'!AR195+'O7 Amortization'!AR266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X54+'O7 Amortization'!X124+'O7 Amortization'!X195+'O7 Amortization'!X266 + 'O7 Amortization'!AS54+'O7 Amortization'!AS124+'O7 Amortization'!AS195+'O7 Amortization'!AS266), \"-\", 'O7 Amortization'!X54+'O7 Amortization'!X124+'O7 Amortization'!X195+'O7 Amortization'!X266 + 'O7 Amortization'!AS54+'O7 Amortization'!AS124+'O7 Amortization'!AS195+'O7 Amortization'!AS266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y54+'O7 Amortization'!Y124+'O7 Amortization'!Y195+'O7 Amortization'!Y266 + 'O7 Amortization'!AT54+'O7 Amortization'!AT124+'O7 Amortization'!AT195+'O7 Amortization'!AT266), \"-\", 'O7 Amortization'!Y54+'O7 Amortization'!Y124+'O7 Amortization'!Y195+'O7 Amortization'!Y266 + 'O7 Amortization'!AT54+'O7 Amortization'!AT124+'O7 Amortization'!AT195+'O7 Amortization'!AT266)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z54+'O7 Amortization'!Z124+'O7 Amortization'!Z195+'O7 Amortization'!Z266 + 'O7 Amortization'!AU54+'O7 Amortization'!AU124+'O7 Amortization'!AU195+'O7 Amortization'!AU266), \"-\", 'O7 Amortization'!Z54+'O7 Amortization'!Z124+'O7 Amortization'!Z195+'O7 Amortization'!Z266 + 'O7 Amortization'!AU54+'O7 Amortization'!AU124+'O7 Amortization'!AU195+'O7 Amortization'!AU266)","v":0}]
[null,"Subtotal ",-29117773.702034868,{"$f":"SUM(D44:D47)","v":-14754752.628401134},-4555773.5334450183,-9204815.1836618707,0,0,0,-474120.71018404386,0,-128311.64634279888,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary Conductor & Pools - Net Fixed Assets",25642928.388899114,{"$f":"D42+D48","v":12993955.819485273},{"$f":"E42+E48","v":4012098.4409604231},8106334.6052173413,0,0,0,417540.28118206677,0,112999.24205401055,0,0,0,0,0,0,0,0,0,0,0]
[null,"General Plant Assigned to Secondary C&P - NFA",1309665.442142576,{"$f":"IF(ISERROR(D49/D31*D27),0,D49/D31*D27)","v":681042.317483049},200064.50071464459,400817.26539852226,0,0,0,21869.013725318368,0,5872.3448210415982,0,0,0,0,0,0,0,0,0,0,0]
[null,"Secondary C&P Net Fixed Assets Including General Plant",26952593.831041686,{"$f":"SUM(D49:D50)","v":13674998.136968322},4212162.9416750679,8507151.8706158642,0,0,0,439409.29490738513,0,118871.58687505215,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-3 Bulk Poles, Towers & Fixtures ",{"$f":"SUM(D53:W53)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E42","v":0},{"$f":"'O4 Summary by Class & Accounts'!F42","v":0},{"$f":"'O4 Summary by Class & Accounts'!G42","v":0},{"$f":"'O4 Summary by Class & Accounts'!H42","v":0},{"$f":"'O4 Summary by Class & Accounts'!I42","v":0},{"$f":"'O4 Summary by Class & Accounts'!J42","v":0},{"$f":"'O4 Summary by Class & Accounts'!K42","v":0},{"$f":"'O4 Summary by Class & Accounts'!L42","v":0},{"$f":"'O4 Summary by Class & Accounts'!M42","v":0},{"$f":"'O4 Summary by Class & Accounts'!N42","v":0},{"$f":"'O4 Summary by Class & Accounts'!O42","v":0},{"$f":"'O4 Summary by Class & Accounts'!P42","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q42","v":0},{"$f":"'O4 Summary by Class & Accounts'!R42","v":0},{"$f":"'O4 Summary by Class & Accounts'!S42","v":0},{"$f":"'O4 Summary by Class & Accounts'!T42","v":0},{"$f":"'O4 Summary by Class & Accounts'!U42","v":0},{"$f":"'O4 Summary by Class & Accounts'!V42","v":0},{"$f":"'O4 Summary by Class & Accounts'!W42","v":0},{"$f":"'O4 Summary by Class & Accounts'!X42","v":0}]
[null,"Acct 1835-3 Bulk Overhead Conductors",{"$f":"SUM(D54:W54)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E46","v":0},{"$f":"'O4 Summary by Class & Accounts'!F46","v":0},{"$f":"'O4 Summary by Class & Accounts'!G46","v":0},{"$f":"'O4 Summary by Class & Accounts'!H46","v":0},{"$f":"'O4 Summary by Class & Accounts'!I46","v":0},{"$f":"'O4 Summary by Class & Accounts'!J46","v":0},{"$f":"'O4 Summary by Class & Accounts'!K46","v":0},{"$f":"'O4 Summary by Class & Accounts'!L46","v":0},{"$f":"'O4 Summary by Class & Accounts'!M46","v":0},{"$f":"'O4 Summary by Class & Accounts'!N46","v":0},{"$f":"'O4 Summary by Class & Accounts'!O46","v":0},{"$f":"'O4 Summary by Class & Accounts'!P46","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q46","v":0},{"$f":"'O4 Summary by Class & Accounts'!R46","v":0},{"$f":"'O4 Summary by Class & Accounts'!S46","v":0},{"$f":"'O4 Summary by Class & Accounts'!T46","v":0},{"$f":"'O4 Summary by Class & Accounts'!U46","v":0},{"$f":"'O4 Summary by Class & Accounts'!V46","v":0},{"$f":"'O4 Summary by Class & Accounts'!W46","v":0},{"$f":"'O4 Summary by Class & Accounts'!X46","v":0}]
[null,"Acct 1840-3 Bulk Underground Conduit ",{"$f":"SUM(D55:W55)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E50","v":0},{"$f":"'O4 Summary by Class & Accounts'!F50","v":0},{"$f":"'O4 Summary by Class & Accounts'!G50","v":0},{"$f":"'O4 Summary by Class & Accounts'!H50","v":0},{"$f":"'O4 Summary by Class & Accounts'!I50","v":0},{"$f":"'O4 Summary by Class & Accounts'!J50","v":0},{"$f":"'O4 Summary by Class & Accounts'!K50","v":0},{"$f":"'O4 Summary by Class & Accounts'!L50","v":0},{"$f":"'O4 Summary by Class & Accounts'!M50","v":0},{"$f":"'O4 Summary by Class & Accounts'!N50","v":0},{"$f":"'O4 Summary by Class & Accounts'!O50","v":0},{"$f":"'O4 Summary by Class & Accounts'!P50","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q50","v":0},{"$f":"'O4 Summary by Class & Accounts'!R50","v":0},{"$f":"'O4 Summary by Class & Accounts'!S50","v":0},{"$f":"'O4 Summary by Class & Accounts'!T50","v":0},{"$f":"'O4 Summary by Class & Accounts'!U50","v":0},{"$f":"'O4 Summary by Class & Accounts'!V50","v":0},{"$f":"'O4 Summary by Class & Accounts'!W50","v":0},{"$f":"'O4 Summary by Class & Accounts'!X50","v":0}]
[null,"Acct 1845-3 Bulk Underground Conductors ",{"$f":"SUM(D56:W56)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E54","v":0},{"$f":"'O4 Summary by Class & Accounts'!F54","v":0},{"$f":"'O4 Summary by Class & Accounts'!G54","v":0},{"$f":"'O4 Summary by Class & Accounts'!H54","v":0},{"$f":"'O4 Summary by Class & Accounts'!I54","v":0},{"$f":"'O4 Summary by Class & Accounts'!J54","v":0},{"$f":"'O4 Summary by Class & Accounts'!K54","v":0},{"$f":"'O4 Summary by Class & Accounts'!L54","v":0},{"$f":"'O4 Summary by Class & Accounts'!M54","v":0},{"$f":"'O4 Summary by Class & Accounts'!N54","v":0},{"$f":"'O4 Summary by Class & Accounts'!O54","v":0},{"$f":"'O4 Summary by Class & Accounts'!P54","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q54","v":0},{"$f":"'O4 Summary by Class & Accounts'!R54","v":0},{"$f":"'O4 Summary by Class & Accounts'!S54","v":0},{"$f":"'O4 Summary by Class & Accounts'!T54","v":0},{"$f":"'O4 Summary by Class & Accounts'!U54","v":0},{"$f":"'O4 Summary by Class & Accounts'!V54","v":0},{"$f":"'O4 Summary by Class & Accounts'!W54","v":0},{"$f":"'O4 Summary by Class & Accounts'!X54","v":0}]
[null,"Subtotal",{"$f":"SUM(D57:W57)","v":0},{"$f":"SUM(D53:D56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1830-4 Primary Poles, Towers & Fixtures ",{"$f":"SUM(D59:W59)","v":55711987.295186996},{"$f":"'O3.3 Primary Cost Pool'!D39","v":27487088.079396468},{"$f":"'O3.3 Primary Cost Pool'!E39","v":8319099.2926437072},{"$f":"'O3.3 Primary Cost Pool'!F39","v":16457148.061703455},{"$f":"'O3.3 Primary Cost Pool'!G39","v":0},{"$f":"'O3.3 Primary Cost Pool'!H39","v":0},{"$f":"'O3.3 Primary Cost Pool'!I39","v":2339821.6971089467},{"$f":"'O3.3 Primary Cost Pool'!J39","v":872169.45643762394},{"$f":"'O3.3 Primary Cost Pool'!K39","v":0},{"$f":"'O3.3 Primary Cost Pool'!L39","v":236660.70789679652},{"$f":"'O3.3 Primary Cost Pool'!M39","v":0},{"$f":"'O3.3 Primary Cost Pool'!N39","v":0},{"$f":"'O3.3 Primary Cost Pool'!O39","v":0},{"$f":"'O3.3 Primary Cost Pool'!P39","v":0},{"$f":"'O3.3 Primary Cost Pool'!Q39","v":0},{"$f":"'O3.3 Primary Cost Pool'!R39","v":0},{"$f":"'O3.3 Primary Cost Pool'!S39","v":0},{"$f":"'O3.3 Primary Cost Pool'!T39","v":0},{"$f":"'O3.3 Primary Cost Pool'!U39","v":0},{"$f":"'O3.3 Primary Cost Pool'!V39","v":0},{"$f":"'O3.3 Primary Cost Pool'!W39","v":0}]
[null,"Acct 1835-4 Primary Overhead Conductors ",{"$f":"SUM(D60:W60)","v":31544410.256756},{"$f":"'O3.3 Primary Cost Pool'!D40","v":15563328.921403885},{"$f":"'O3.3 Primary Cost Pool'!E40","v":4710316.2854955718},{"$f":"'O3.3 Primary Cost Pool'!F40","v":9318120.8446929455},{"$f":"'O3.3 Primary Cost Pool'!G40","v":0},{"$f":"'O3.3 Primary Cost Pool'!H40","v":0},{"$f":"'O3.3 Primary Cost Pool'!I40","v":1324818.9325969359},{"$f":"'O3.3 Primary Cost Pool'!J40","v":493826.77737753349},{"$f":"'O3.3 Primary Cost Pool'!K40","v":0},{"$f":"'O3.3 Primary Cost Pool'!L40","v":133998.49518912742},{"$f":"'O3.3 Primary Cost Pool'!M40","v":0},{"$f":"'O3.3 Primary Cost Pool'!N40","v":0},{"$f":"'O3.3 Primary Cost Pool'!O40","v":0},{"$f":"'O3.3 Primary Cost Pool'!P40","v":0},{"$f":"'O3.3 Primary Cost Pool'!Q40","v":0},{"$f":"'O3.3 Primary Cost Pool'!R40","v":0},{"$f":"'O3.3 Primary Cost Pool'!S40","v":0},{"$f":"'O3.3 Primary Cost Pool'!T40","v":0},{"$f":"'O3.3 Primary Cost Pool'!U40","v":0},{"$f":"'O3.3 Primary Cost Pool'!V40","v":0},{"$f":"'O3.3 Primary Cost Pool'!W40","v":0}]
[null,"Acct 1840-4 Primary Underground Conduit",{"$f":"SUM(D61:W61)","v":8466229.7607799955},{"$f":"'O3.3 Primary Cost Pool'!D41","v":4177054.4264011849},{"$f":"'O3.3 Primary Cost Pool'!E41","v":1264205.5944098153},{"$f":"'O3.3 Primary Cost Pool'!F41","v":2500897.9837557049},{"$f":"'O3.3 Primary Cost Pool'!G41","v":0},{"$f":"'O3.3 Primary Cost Pool'!H41","v":0},{"$f":"'O3.3 Primary Cost Pool'!I41","v":355569.22394498525},{"$f":"'O3.3 Primary Cost Pool'!J41","v":132538.5678563549},{"$f":"'O3.3 Primary Cost Pool'!K41","v":0},{"$f":"'O3.3 Primary Cost Pool'!L41","v":35963.964411950074},{"$f":"'O3.3 Primary Cost Pool'!M41","v":0},{"$f":"'O3.3 Primary Cost Pool'!N41","v":0},{"$f":"'O3.3 Primary Cost Pool'!O41","v":0},{"$f":"'O3.3 Primary Cost Pool'!P41","v":0},{"$f":"'O3.3 Primary Cost Pool'!Q41","v":0},{"$f":"'O3.3 Primary Cost Pool'!R41","v":0},{"$f":"'O3.3 Primary Cost Pool'!S41","v":0},{"$f":"'O3.3 Primary Cost Pool'!T41","v":0},{"$f":"'O3.3 Primary Cost Pool'!U41","v":0},{"$f":"'O3.3 Primary Cost Pool'!V41","v":0},{"$f":"'O3.3 Primary Cost Pool'!W41","v":0}]
[null,"Acct 1845-4 Primary Underground Conductors ",{"$f":"SUM(D62:W62)","v":23444901.815642986},{"$f":"'O3.3 Primary Cost Pool'!D42","v":11567206.852717206},{"$f":"'O3.3 Primary Cost Pool'!E42","v":3500870.7385935672},{"$f":"'O3.3 Primary Cost Pool'!F42","v":6925551.200099973},{"$f":"'O3.3 Primary Cost Pool'!G42","v":0},{"$f":"'O3.3 Primary Cost Pool'!H42","v":0},{"$f":"'O3.3 Primary Cost Pool'!I42","v":984651.46583578305},{"$f":"'O3.3 Primary Cost Pool'!J42","v":367029.22055967152},{"$f":"'O3.3 Primary Cost Pool'!K42","v":0},{"$f":"'O3.3 Primary Cost Pool'!L42","v":99592.337836785402},{"$f":"'O3.3 Primary Cost Pool'!M42","v":0},{"$f":"'O3.3 Primary Cost Pool'!N42","v":0},{"$f":"'O3.3 Primary Cost Pool'!O42","v":0},{"$f":"'O3.3 Primary Cost Pool'!P42","v":0},{"$f":"'O3.3 Primary Cost Pool'!Q42","v":0},{"$f":"'O3.3 Primary Cost Pool'!R42","v":0},{"$f":"'O3.3 Primary Cost Pool'!S42","v":0},{"$f":"'O3.3 Primary Cost Pool'!T42","v":0},{"$f":"'O3.3 Primary Cost Pool'!U42","v":0},{"$f":"'O3.3 Primary Cost Pool'!V42","v":0},{"$f":"'O3.3 Primary Cost Pool'!W42","v":0}]
[null,"Subtotal",{"$f":"SUM(D63:W63)","v":119167529.12836596},{"$f":"SUM(D59:D62)","v":58794678.279918745},17794491.911142662,35201718.090252079,0,0,5004861.3194866506,1865564.0222311837,0,506215.50533465942,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations and Maintenance"]
["1830 & 1835","Acct 5020 Overhead Distribution Lines & Feeders - Labour",{"$f":"SUM(D66:W66)","v":668122},{"$f":"'O4 Summary by Class & Accounts'!E138","v":331509.77213879238},{"$f":"'O4 Summary by Class & Accounts'!F138","v":100767.54726517681},{"$f":"'O4 Summary by Class & Accounts'!G138","v":200269.23621347395},{"$f":"'O4 Summary by Class & Accounts'!H138","v":0},{"$f":"'O4 Summary by Class & Accounts'!I138","v":0},{"$f":"'O4 Summary by Class & Accounts'!J138","v":22167.513276271031},{"$f":"'O4 Summary by Class & Accounts'!K138","v":10547.526419864549},{"$f":"'O4 Summary by Class & Accounts'!L138","v":0},{"$f":"'O4 Summary by Class & Accounts'!M138","v":2860.4046864212464},{"$f":"'O4 Summary by Class & Accounts'!N138","v":0},{"$f":"'O4 Summary by Class & Accounts'!O138","v":0},{"$f":"'O4 Summary by Class & Accounts'!P138","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q138","v":0},{"$f":"'O4 Summary by Class & Accounts'!R138","v":0},{"$f":"'O4 Summary by Class & Accounts'!S138","v":0},{"$f":"'O4 Summary by Class & Accounts'!T138","v":0},{"$f":"'O4 Summary by Class & Accounts'!U138","v":0},{"$f":"'O4 Summary by Class & Accounts'!V138","v":0},{"$f":"'O4 Summary by Class & Accounts'!W138","v":0},{"$f":"'O4 Summary by Class & Accounts'!X138","v":0}]
["1830 & 1835","Acct 5025 Overhead Distribution Lines & Feeders - Other",230961,{"$f":"'O4 Summary by Class & Accounts'!E139","v":114598.57403729802},{"$f":"'O4 Summary by Class & Accounts'!F139","v":34834.017565523216},{"$f":"'O4 Summary by Class & Accounts'!G139","v":69230.44453722547},{"$f":"'O4 Summary by Class & Accounts'!H139","v":0},{"$f":"'O4 Summary by Class & Accounts'!I139","v":0},{"$f":"'O4 Summary by Class & Accounts'!J139","v":7663.0181820099224},{"$f":"'O4 Summary by Class & Accounts'!K139","v":3646.1413476256384},{"$f":"'O4 Summary by Class & Accounts'!L139","v":0},{"$f":"'O4 Summary by Class & Accounts'!M139","v":988.80433031772282},{"$f":"'O4 Summary by Class & Accounts'!N139","v":0},{"$f":"'O4 Summary by Class & Accounts'!O139","v":0},{"$f":"'O4 Summary by Class & Accounts'!P139","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q139","v":0},{"$f":"'O4 Summary by Class & Accounts'!R139","v":0},{"$f":"'O4 Summary by Class & Accounts'!S139","v":0},{"$f":"'O4 Summary by Class & Accounts'!T139","v":0},{"$f":"'O4 Summary by Class & Accounts'!U139","v":0},{"$f":"'O4 Summary by Class & Accounts'!V139","v":0},{"$f":"'O4 Summary by Class & Accounts'!W139","v":0},{"$f":"'O4 Summary by Class & Accounts'!X139","v":0}]
["1840 & 1845","Acct 5040 Underground Distribution Lines & Feeders -  Labour",54328,{"$f":"'O4 Summary by Class & Accounts'!E142","v":27164.881067491046},{"$f":"'O4 Summary by Class & Accounts'!F142","v":8305.250320338926},{"$f":"'O4 Summary by Class & Accounts'!G142","v":16608.280959088195},{"$f":"'O4 Summary by Class & Accounts'!H142","v":0},{"$f":"'O4 Summary by Class & Accounts'!I142","v":0},{"$f":"'O4 Summary by Class & Accounts'!J142","v":1147.0516970790554},{"$f":"'O4 Summary by Class & Accounts'!K142","v":867.46652460425844},{"$f":"'O4 Summary by Class & Accounts'!L142","v":0},{"$f":"'O4 Summary by Class & Accounts'!M142","v":235.06943139852251},{"$f":"'O4 Summary by Class & Accounts'!N142","v":0},{"$f":"'O4 Summary by Class & Accounts'!O142","v":0},{"$f":"'O4 Summary by Class & Accounts'!P142","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q142","v":0},{"$f":"'O4 Summary by Class & Accounts'!R142","v":0},{"$f":"'O4 Summary by Class & Accounts'!S142","v":0},{"$f":"'O4 Summary by Class & Accounts'!T142","v":0},{"$f":"'O4 Summary by Class & Accounts'!U142","v":0},{"$f":"'O4 Summary by Class & Accounts'!V142","v":0},{"$f":"'O4 Summary by Class & Accounts'!W142","v":0},{"$f":"'O4 Summary by Class & Accounts'!X142","v":0}]
["1840 & 1845","Acct 5045 Underground Distribution Lines & Feeders - Other",32220,{"$f":"'O4 Summary by Class & Accounts'!E143","v":16110.522529718772},{"$f":"'O4 Summary by Class & Accounts'!F143","v":4925.5478817795647},{"$f":"'O4 Summary by Class & Accounts'!G143","v":9849.7793495402293},{"$f":"'O4 Summary by Class & Accounts'!H143","v":0},{"$f":"'O4 Summary by Class & Accounts'!I143","v":0},{"$f":"'O4 Summary by Class & Accounts'!J143","v":680.27546900101527},{"$f":"'O4 Summary by Class & Accounts'!K143","v":514.46347045260643},{"$f":"'O4 Summary by Class & Accounts'!L143","v":0},{"$f":"'O4 Summary by Class & Accounts'!M143","v":139.41129950781172},{"$f":"'O4 Summary by Class & Accounts'!N143","v":0},{"$f":"'O4 Summary by Class & Accounts'!O143","v":0},{"$f":"'O4 Summary by Class & Accounts'!P143","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q143","v":0},{"$f":"'O4 Summary by Class & Accounts'!R143","v":0},{"$f":"'O4 Summary by Class & Accounts'!S143","v":0},{"$f":"'O4 Summary by Class & Accounts'!T143","v":0},{"$f":"'O4 Summary by Class & Accounts'!U143","v":0},{"$f":"'O4 Summary by Class & Accounts'!V143","v":0},{"$f":"'O4 Summary by Class & Accounts'!W143","v":0},{"$f":"'O4 Summary by Class & Accounts'!X143","v":0}]
["1840 & 1845","Acct 5090 Underground Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E150","v":0},{"$f":"'O4 Summary by Class & Accounts'!F150","v":0},{"$f":"'O4 Summary by Class & Accounts'!G150","v":0},{"$f":"'O4 Summary by Class & Accounts'!H150","v":0},{"$f":"'O4 Summary by Class & Accounts'!I150","v":0},{"$f":"'O4 Summary by Class & Accounts'!J150","v":0},{"$f":"'O4 Summary by Class & Accounts'!K150","v":0},{"$f":"'O4 Summary by Class & Accounts'!L150","v":0},{"$f":"'O4 Summary by Class & Accounts'!M150","v":0},{"$f":"'O4 Summary by Class & Accounts'!N150","v":0},{"$f":"'O4 Summary by Class & Accounts'!O150","v":0},{"$f":"'O4 Summary by Class & Accounts'!P150","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q150","v":0},{"$f":"'O4 Summary by Class & Accounts'!R150","v":0},{"$f":"'O4 Summary by Class & Accounts'!S150","v":0},{"$f":"'O4 Summary by Class & Accounts'!T150","v":0},{"$f":"'O4 Summary by Class & Accounts'!U150","v":0},{"$f":"'O4 Summary by Class & Accounts'!V150","v":0},{"$f":"'O4 Summary by Class & Accounts'!W150","v":0},{"$f":"'O4 Summary by Class & Accounts'!X150","v":0}]
["1830 & 1835","Acct 5095 Overhead Distribution Lines & Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E151","v":0},{"$f":"'O4 Summary by Class & Accounts'!F151","v":0},{"$f":"'O4 Summary by Class & Accounts'!G151","v":0},{"$f":"'O4 Summary by Class & Accounts'!H151","v":0},{"$f":"'O4 Summary by Class & Accounts'!I151","v":0},{"$f":"'O4 Summary by Class & Accounts'!J151","v":0},{"$f":"'O4 Summary by Class & Accounts'!K151","v":0},{"$f":"'O4 Summary by Class & Accounts'!L151","v":0},{"$f":"'O4 Summary by Class & Accounts'!M151","v":0},{"$f":"'O4 Summary by Class & Accounts'!N151","v":0},{"$f":"'O4 Summary by Class & Accounts'!O151","v":0},{"$f":"'O4 Summary by Class & Accounts'!P151","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q151","v":0},{"$f":"'O4 Summary by Class & Accounts'!R151","v":0},{"$f":"'O4 Summary by Class & Accounts'!S151","v":0},{"$f":"'O4 Summary by Class & Accounts'!T151","v":0},{"$f":"'O4 Summary by Class & Accounts'!U151","v":0},{"$f":"'O4 Summary by Class & Accounts'!V151","v":0},{"$f":"'O4 Summary by Class & Accounts'!W151","v":0},{"$f":"'O4 Summary by Class & Accounts'!X151","v":0}]
[1830,"Acct 5120 Maintenance of Poles, Towers & Fixtures",245908.99999999997,{"$f":"'O4 Summary by Class & Accounts'!E157","v":122015.49500971122},{"$f":"'O4 Summary by Class & Accounts'!F157","v":37088.505962133204},{"$f":"'O4 Summary by Class & Accounts'!G157","v":73711.100080552904},{"$f":"'O4 Summary by Class & Accounts'!H157","v":0},{"$f":"'O4 Summary by Class & Accounts'!I157","v":0},{"$f":"'O4 Summary by Class & Accounts'!J157","v":8158.9754898873753},{"$f":"'O4 Summary by Class & Accounts'!K157","v":3882.1228374196198},{"$f":"'O4 Summary by Class & Accounts'!L157","v":0},{"$f":"'O4 Summary by Class & Accounts'!M157","v":1052.8006202956381},{"$f":"'O4 Summary by Class & Accounts'!N157","v":0},{"$f":"'O4 Summary by Class & Accounts'!O157","v":0},{"$f":"'O4 Summary by Class & Accounts'!P157","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q157","v":0},{"$f":"'O4 Summary by Class & Accounts'!R157","v":0},{"$f":"'O4 Summary by Class & Accounts'!S157","v":0},{"$f":"'O4 Summary by Class & Accounts'!T157","v":0},{"$f":"'O4 Summary by Class & Accounts'!U157","v":0},{"$f":"'O4 Summary by Class & Accounts'!V157","v":0},{"$f":"'O4 Summary by Class & Accounts'!W157","v":0},{"$f":"'O4 Summary by Class & Accounts'!X157","v":0}]
[1835,"Acct 5125 Maintenance of Overhead Conductors & Devices",123388.99999999999,{"$f":"'O4 Summary by Class & Accounts'!E158","v":61223.338364001567},{"$f":"'O4 Summary by Class & Accounts'!F158","v":18609.785173221208},{"$f":"'O4 Summary by Class & Accounts'!G158","v":36985.791198530118},{"$f":"'O4 Summary by Class & Accounts'!H158","v":0},{"$f":"'O4 Summary by Class & Accounts'!I158","v":0},{"$f":"'O4 Summary by Class & Accounts'!J158","v":4093.903951143363},{"$f":"'O4 Summary by Class & Accounts'!K158","v":1947.920795035438},{"$f":"'O4 Summary by Class & Accounts'!L158","v":0},{"$f":"'O4 Summary by Class & Accounts'!M158","v":528.26051806830367},{"$f":"'O4 Summary by Class & Accounts'!N158","v":0},{"$f":"'O4 Summary by Class & Accounts'!O158","v":0},{"$f":"'O4 Summary by Class & Accounts'!P158","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q158","v":0},{"$f":"'O4 Summary by Class & Accounts'!R158","v":0},{"$f":"'O4 Summary by Class & Accounts'!S158","v":0},{"$f":"'O4 Summary by Class & Accounts'!T158","v":0},{"$f":"'O4 Summary by Class & Accounts'!U158","v":0},{"$f":"'O4 Summary by Class & Accounts'!V158","v":0},{"$f":"'O4 Summary by Class & Accounts'!W158","v":0},{"$f":"'O4 Summary by Class & Accounts'!X158","v":0}]
["1830 & 1835","Acct 5135 Overhead Distribution Lines & Feeders - Right of Way",295019.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E160","v":146383.46436187779},{"$f":"'O4 Summary by Class & Accounts'!F160","v":44495.52895155744},{"$f":"'O4 Summary by Class & Accounts'!G160","v":88432.097831981402},{"$f":"'O4 Summary by Class & Accounts'!H160","v":0},{"$f":"'O4 Summary by Class & Accounts'!I160","v":0},{"$f":"'O4 Summary by Class & Accounts'!J160","v":9788.4215259570537},{"$f":"'O4 Summary by Class & Accounts'!K160","v":4657.4296975529014},{"$f":"'O4 Summary by Class & Accounts'!L160","v":0},{"$f":"'O4 Summary by Class & Accounts'!M160","v":1263.0576310733611},{"$f":"'O4 Summary by Class & Accounts'!N160","v":0},{"$f":"'O4 Summary by Class & Accounts'!O160","v":0},{"$f":"'O4 Summary by Class & Accounts'!P160","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q160","v":0},{"$f":"'O4 Summary by Class & Accounts'!R160","v":0},{"$f":"'O4 Summary by Class & Accounts'!S160","v":0},{"$f":"'O4 Summary by Class & Accounts'!T160","v":0},{"$f":"'O4 Summary by Class & Accounts'!U160","v":0},{"$f":"'O4 Summary by Class & Accounts'!V160","v":0},{"$f":"'O4 Summary by Class & Accounts'!W160","v":0},{"$f":"'O4 Summary by Class & Accounts'!X160","v":0}]
[1840,"Acct 5145 Maintenance of Underground Conduit",0,{"$f":"'O4 Summary by Class & Accounts'!E161","v":0},{"$f":"'O4 Summary by Class & Accounts'!F161","v":0},{"$f":"'O4 Summary by Class & Accounts'!G161","v":0},{"$f":"'O4 Summary by Class & Accounts'!H161","v":0},{"$f":"'O4 Summary by Class & Accounts'!I161","v":0},{"$f":"'O4 Summary by Class & Accounts'!J161","v":0},{"$f":"'O4 Summary by Class & Accounts'!K161","v":0},{"$f":"'O4 Summary by Class & Accounts'!L161","v":0},{"$f":"'O4 Summary by Class & Accounts'!M161","v":0},{"$f":"'O4 Summary by Class & Accounts'!N161","v":0},{"$f":"'O4 Summary by Class & Accounts'!O161","v":0},{"$f":"'O4 Summary by Class & Accounts'!P161","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q161","v":0},{"$f":"'O4 Summary by Class & Accounts'!R161","v":0},{"$f":"'O4 Summary by Class & Accounts'!S161","v":0},{"$f":"'O4 Summary by Class & Accounts'!T161","v":0},{"$f":"'O4 Summary by Class & Accounts'!U161","v":0},{"$f":"'O4 Summary by Class & Accounts'!V161","v":0},{"$f":"'O4 Summary by Class & Accounts'!W161","v":0},{"$f":"'O4 Summary by Class & Accounts'!X161","v":0}]
[1845,"Acct 5150 Maintenance of Underground Conductors & Devices",2167.0000000000005,{"$f":"'O4 Summary by Class & Accounts'!E162","v":1082.7460132462375},{"$f":"'O4 Summary by Class & Accounts'!F162","v":330.85251256545735},{"$f":"'O4 Summary by Class & Accounts'!G162","v":661.23500404956167},{"$f":"'O4 Summary by Class & Accounts'!H162","v":0},{"$f":"'O4 Summary by Class & Accounts'!I162","v":0},{"$f":"'O4 Summary by Class & Accounts'!J162","v":48.235734315274655},{"$f":"'O4 Summary by Class & Accounts'!K162","v":34.563821699624953},{"$f":"'O4 Summary by Class & Accounts'!L162","v":0},{"$f":"'O4 Summary by Class & Accounts'!M162","v":9.3669141238442535},{"$f":"'O4 Summary by Class & Accounts'!N162","v":0},{"$f":"'O4 Summary by Class & Accounts'!O162","v":0},{"$f":"'O4 Summary by Class & Accounts'!P162","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q162","v":0},{"$f":"'O4 Summary by Class & Accounts'!R162","v":0},{"$f":"'O4 Summary by Class & Accounts'!S162","v":0},{"$f":"'O4 Summary by Class & Accounts'!T162","v":0},{"$f":"'O4 Summary by Class & Accounts'!U162","v":0},{"$f":"'O4 Summary by Class & Accounts'!V162","v":0},{"$f":"'O4 Summary by Class & Accounts'!W162","v":0},{"$f":"'O4 Summary by Class & Accounts'!X162","v":0}]
[null,"Total",1652115.9999999998,{"$f":"SUM(D66:D76)","v":820088.79352213698},249357.03563229583,495747.96517444187,0,0,53747.395325664096,26097.634914254642,0,7077.1754312064513,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General Expenses"]
[null,"Acct 5005 - Operation Supervision and Engineering",{"$f":"SUM(D80:W80)","v":587988},{"$f":"'O4 Summary by Class & Accounts'!E131","v":302144.67363096541},{"$f":"'O4 Summary by Class & Accounts'!F131","v":84008.601135978766},{"$f":"'O4 Summary by Class & Accounts'!G131","v":177553.60540066293},{"$f":"'O4 Summary by Class & Accounts'!H131","v":0},{"$f":"'O4 Summary by Class & Accounts'!I131","v":0},{"$f":"'O4 Summary by Class & Accounts'!J131","v":14594.734442206076},{"$f":"'O4 Summary by Class & Accounts'!K131","v":7570.5119560847716},{"$f":"'O4 Summary by Class & Accounts'!L131","v":0},{"$f":"'O4 Summary by Class & Accounts'!M131","v":2085.3815451174528},{"$f":"'O4 Summary by Class & Accounts'!N131","v":30.491888984549437},{"$f":"'O4 Summary by Class & Accounts'!O131","v":0},{"$f":"'O4 Summary by Class & Accounts'!P131","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q131","v":0},{"$f":"'O4 Summary by Class & Accounts'!R131","v":0},{"$f":"'O4 Summary by Class & Accounts'!S131","v":0},{"$f":"'O4 Summary by Class & Accounts'!T131","v":0},{"$f":"'O4 Summary by Class & Accounts'!U131","v":0},{"$f":"'O4 Summary by Class & Accounts'!V131","v":0},{"$f":"'O4 Summary by Class & Accounts'!W131","v":0},{"$f":"'O4 Summary by Class & Accounts'!X131","v":0}]
[null,"Acct 5010 - Load Dispatching",{"$f":"SUM(D81:W81)","v":898928},{"$f":"'O4 Summary by Class & Accounts'!E132","v":461924.91543660156},{"$f":"'O4 Summary by Class & Accounts'!F132","v":128434.05614053879},{"$f":"'O4 Summary by Class & Accounts'!G132","v":271447.55912638886},{"$f":"'O4 Summary by Class & Accounts'!H132","v":0},{"$f":"'O4 Summary by Class & Accounts'!I132","v":0},{"$f":"'O4 Summary by Class & Accounts'!J132","v":22312.726522757985},{"$f":"'O4 Summary by Class & Accounts'!K132","v":11573.95248144413},{"$f":"'O4 Summary by Class & Accounts'!L132","v":0},{"$f":"'O4 Summary by Class & Accounts'!M132","v":3188.1736729139734},{"$f":"'O4 Summary by Class & Accounts'!N132","v":46.616619354651888},{"$f":"'O4 Summary by Class & Accounts'!O132","v":0},{"$f":"'O4 Summary by Class & Accounts'!P132","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q132","v":0},{"$f":"'O4 Summary by Class & Accounts'!R132","v":0},{"$f":"'O4 Summary by Class & Accounts'!S132","v":0},{"$f":"'O4 Summary by Class & Accounts'!T132","v":0},{"$f":"'O4 Summary by Class & Accounts'!U132","v":0},{"$f":"'O4 Summary by Class & Accounts'!V132","v":0},{"$f":"'O4 Summary by Class & Accounts'!W132","v":0},{"$f":"'O4 Summary by Class & Accounts'!X132","v":0}]
[null,"Acct 5085 - Miscellaneous Distribution Expense",{"$f":"SUM(D82:W82)","v":2062260.9999999995},{"$f":"'O4 Summary by Class & Accounts'!E149","v":1059717.505777105},{"$f":"'O4 Summary by Class & Accounts'!F149","v":294644.89375171723},{"$f":"'O4 Summary by Class & Accounts'!G149","v":622736.98753576016},{"$f":"'O4 Summary by Class & Accounts'!H149","v":0},{"$f":"'O4 Summary by Class & Accounts'!I149","v":0},{"$f":"'O4 Summary by Class & Accounts'!J149","v":51188.377391236456},{"$f":"'O4 Summary by Class & Accounts'!K149","v":26552.194189451719},{"$f":"'O4 Summary by Class & Accounts'!L149","v":0},{"$f":"'O4 Summary by Class & Accounts'!M149","v":7314.0965982561938},{"$f":"'O4 Summary by Class & Accounts'!N149","v":106.94475647320337},{"$f":"'O4 Summary by Class & Accounts'!O149","v":0},{"$f":"'O4 Summary by Class & Accounts'!P149","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q149","v":0},{"$f":"'O4 Summary by Class & Accounts'!R149","v":0},{"$f":"'O4 Summary by Class & Accounts'!S149","v":0},{"$f":"'O4 Summary by Class & Accounts'!T149","v":0},{"$f":"'O4 Summary by Class & Accounts'!U149","v":0},{"$f":"'O4 Summary by Class & Accounts'!V149","v":0},{"$f":"'O4 Summary by Class & Accounts'!W149","v":0},{"$f":"'O4 Summary by Class & Accounts'!X149","v":0}]
[null,"Acct 5105 - Maintenance Supervision and Engineering",{"$f":"SUM(D83:W83)","v":576134.99999999988},{"$f":"'O4 Summary by Class & Accounts'!E153","v":296053.86766800727},{"$f":"'O4 Summary by Class & Accounts'!F153","v":82315.107477494661},{"$f":"'O4 Summary by Class & Accounts'!G153","v":173974.37778919117},{"$f":"'O4 Summary by Class & Accounts'!H153","v":0},{"$f":"'O4 Summary by Class & Accounts'!I153","v":0},{"$f":"'O4 Summary by Class & Accounts'!J153","v":14300.525398240097},{"$f":"'O4 Summary by Class & Accounts'!K153","v":7417.9012255673579},{"$f":"'O4 Summary by Class & Accounts'!L153","v":0},{"$f":"'O4 Summary by Class & Accounts'!M153","v":2043.3432255356292},{"$f":"'O4 Summary by Class & Accounts'!N153","v":29.877215963783936},{"$f":"'O4 Summary by Class & Accounts'!O153","v":0},{"$f":"'O4 Summary by Class & Accounts'!P153","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q153","v":0},{"$f":"'O4 Summary by Class & Accounts'!R153","v":0},{"$f":"'O4 Summary by Class & Accounts'!S153","v":0},{"$f":"'O4 Summary by Class & Accounts'!T153","v":0},{"$f":"'O4 Summary by Class & Accounts'!U153","v":0},{"$f":"'O4 Summary by Class & Accounts'!V153","v":0},{"$f":"'O4 Summary by Class & Accounts'!W153","v":0},{"$f":"'O4 Summary by Class & Accounts'!X153","v":0}]
[null,"Total ",{"$f":"SUM(D84:W84)","v":4125312},{"$f":"SUM(D80:D83)","v":2119840.9625126794},{"$f":"SUM(E80:E83)","v":589402.6585057294},1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,213.9304807761886,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Secondary Conductors and Poles Gross Assets",{"$f":"SUM(D86:W86)","v":54760702.090933979},{"$f":"D42","v":27748708.447886407},{"$f":"E42","v":8567871.9744054414},17311149.788879212,0,0,0,891660.99136611063,0,241310.88839680943,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Acct 1815 - 1855",{"$f":"SUM(D88:W88)","v":298589149.93199992},{"$f":"'O6 Source Data for E2'!D88+'O6 Source Data for E2'!Y88","v":154413258.87712556},{"$f":"'O6 Source Data for E2'!E88+'O6 Source Data for E2'!Z88","v":42477855.096166432},{"$f":"'O6 Source Data for E2'!F88+'O6 Source Data for E2'!AA88","v":89387086.661381587},{"$f":"'O6 Source Data for E2'!G88+'O6 Source Data for E2'!AB88","v":0},{"$f":"'O6 Source Data for E2'!H88+'O6 Source Data for E2'!AC88","v":0},{"$f":"'O6 Source Data for E2'!I88+'O6 Source Data for E2'!AD88","v":7346107.9961917009},{"$f":"'O6 Source Data for E2'!J88+'O6 Source Data for E2'!AE88","v":3879218.3685589996},{"$f":"'O6 Source Data for E2'!K88+'O6 Source Data for E2'!AF88","v":0},{"$f":"'O6 Source Data for E2'!L88+'O6 Source Data for E2'!AG88","v":1069930.6475830432},{"$f":"'O6 Source Data for E2'!M88+'O6 Source Data for E2'!AH88","v":15692.284992588315},{"$f":"'O6 Source Data for E2'!N88+'O6 Source Data for E2'!AI88","v":0},{"$f":"'O6 Source Data for E2'!O88+'O6 Source Data for E2'!AJ88","v":0},{"$f":"'O6 Source Data for E2'!P88+'O6 Source Data for E2'!AK88","v":0},{"$f":"'O6 Source Data for E2'!Q88+'O6 Source Data for E2'!AL88","v":0},{"$f":"'O6 Source Data for E2'!R88+'O6 Source Data for E2'!AM88","v":0},{"$f":"'O6 Source Data for E2'!S88+'O6 Source Data for E2'!AN88","v":0},{"$f":"'O6 Source Data for E2'!T88+'O6 Source Data for E2'!AO88","v":0},{"$f":"'O6 Source Data for E2'!U88+'O6 Source Data for E2'!AP88","v":0},{"$f":"'O6 Source Data for E2'!V88+'O6 Source Data for E2'!AQ88","v":0},{"$f":"'O6 Source Data for E2'!W88+'O6 Source Data for E2'!AR88","v":0}]
[]
[]
[]
[]
[null,"Grouping of Operation and Maintenance",{"$f":"C11","v":"Total "},{"$f":"D11","v":"Residential"},"GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,1830,{"$f":"SUMIF($A$66:$A$76,$B94,C$66:C$76)","v":245908.99999999997},{"$f":"SUMIF($A$66:$A$76,$B94,D$66:D$76)","v":122015.49500971122},37088.505962133204,73711.100080552904,0,0,8158.9754898873753,3882.1228374196198,0,1052.8006202956381,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,123388.99999999999,{"$f":"SUMIF($A$66:$A$76,$B95,D$66:D$76)","v":61223.338364001567},18609.785173221208,36985.791198530118,0,0,4093.903951143363,1947.920795035438,0,528.26051806830367,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,2167.0000000000005,1082.7460132462375,330.85251256545735,661.23500404956167,0,0,48.235734315274655,34.563821699624953,0,9.3669141238442535,0,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",1194103,592491.81053796818,180097.09378225746,357931.77858268085,0,0,39618.952984238007,18851.097465043087,0,5112.2666478123301,0,0,0,0,0,0,0,0,0,0,0]
[null,"1840 & 1845",86548,43275.403597209821,13230.798202118491,26458.060308628425,0,0,1827.3271660800706,1381.9299950568648,0,374.4807309063342,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C94:C99)","v":1652116},{"$f":"SUM(D94:D99)","v":820088.79352213698},249357.03563229583,495747.96517444187,0,0,53747.395325664089,26097.634914254635,0,7077.1754312064504,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O3.5 USL Metering Credit","index":22,"n_rows":46,"n_cols":3,"rows_kept":46,"cut":false,"hidden":false,"merged":[[7,0,8,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O3.5 USL Metering Credit Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.5 USL Metering Credit Worksheet  -  "}]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[]
[null,"Description",{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"}]
[null,"Depreciation on Acct 1860 Metering",{"$f":"'O7 Amortization'!H343+'O7 Amortization'!H416+'O7 Amortization'!H489+'O7 Amortization'!H562 + 'O7 Amortization'!AC343+'O7 Amortization'!AC416+'O7 Amortization'!AC489+'O7 Amortization'!AC562","v":166418.36954758101}]
[null,"Depreciation on General Plant Assigned to Metering",{"$f":"IF(ISERROR(C33*(C44/C35)),0,C33*(C44/C35))","v":11633.138068197366}]
[null,"Acct 5065 - Meter expense",{"$f":"'O4 Summary by Class & Accounts'!F146","v":77521.299066479507}]
[null,"Acct 5070 & 5075 - Customer Premises",{"$f":"'O4 Summary by Class & Accounts'!F147+'O4 Summary by Class & Accounts'!F148","v":0}]
[null,"Acct 5175 - Meter Maintenance ",{"$f":"'O4 Summary by Class & Accounts'!F165","v":0}]
[null,"Acct 5310 - Meter Reading ",{"$f":"'O4 Summary by Class & Accounts'!F167","v":27174.523584487513}]
[null,"Admin and General Assigned to Metering",{"$f":"IF(ISERROR(SUM(C14:C17)/C39*C37),0,SUM(C14:C17)/C39*C37)","v":40234.355803279963}]
[null,"PILs on Metering",{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F209*C46/(C31+C35)),0,('O4 Summary by Class & Accounts'!F209*C46/(C31+C35)))","v":7315.4881099893237}]
[null,"Debt Return on Metering",{"$f":"IF(ISERROR('O4 Summary by Class & Accounts'!F207*C46/(C31+C35)),0,('O4 Summary by Class & Accounts'!F207*C46/(C31+C35)))","v":48574.613511926415}]
[null,"Equity Return on Metering",{"$f":"IF(ISERROR(C46/(C31+C35)*'O1 Revenue to cost|RR'!E38),0,(C46/(C31+C35)*'O1 Revenue to cost|RR'!E38))","v":73628.634009752888}]
[null,"Total",{"$f":"SUM(C12:C21)","v":452500.42170169397}]
[]
[null,"Number of Customers",{"$f":"'I6.2 Customer Data'!E21","v":5632}]
[]
[null,"Metering Unit Cost ($/Customer/Month)",{"$f":"IF(ISERROR(C22/C24/12),0,C22/C24/12)","v":6.6953779252736441}]
[]
[]
[null,"General Plant - Gross Assets",{"$f":"SUM('O4 Summary by Class & Accounts'!F60:F73)+SUM('O4 Summary by Class & Accounts'!F74:F76)+SUM('O4 Summary by Class & Accounts'!F77) +SUM('O4 Summary by Class & Accounts'!F79:F80)","v":5116754.5026904372}]
[null,"General Plant - Accumulated Depreciation",{"$f":"'O7 Amortization'!AX80+'O7 Amortization'!AX151+'O7 Amortization'!AX222+'O7 Amortization'!AX293","v":-3701498.4135281295}]
[null,"General Plant - Net Fixed Assets",{"$f":"C29+C30","v":1415256.0891623078}]
[]
[null,"General Plant - Depreciation",{"$f":"'O7 Amortization'!AX367+'O7 Amortization'!AX439+'O7 Amortization'!AX512+'O7 Amortization'!AX585","v":196142.71981565648}]
[]
[null,"Total Net Fixed Assets Excluding General Plant",{"$f":"'O6 Source Data for E2'!E102","v":28381580.583287381}]
[]
[null,"Total Administration and General Expense",{"$f":"SUM('O4 Summary by Class & Accounts'!F174:F199) + 'O4 Summary by Class & Accounts'!F208+ SUM('O4 Summary by Class & Accounts'!F210:F213)","v":536351.81603589316}]
[]
[null,"Total O&M ",{"$f":"'O6 Source Data for E2'!E163","v":1395667.7940806057}]
[]
[null,"Metering Rate Base"]
[null,"Acct 1860 - Metering - Gross Assets",{"$f":"'O4 Summary by Class & Accounts'!F59","v":2802169.0967711052}]
[null,"Metering - Accumulated Depreciation",{"$f":"'O7 Amortization'!H57+'O7 Amortization'!H127+'O7 Amortization'!H198+'O7 Amortization'!H269 + 'O7 Amortization'!AC57+'O7 Amortization'!AC127+'O7 Amortization'!AC198+'O7 Amortization'!AC269","v":-1118870.0896534468}]
[null,"Metering - Net Fixed Assets",{"$f":"C42+C43","v":1683299.0071176584}]
[null,"General Plant Assigned to Metering - NFA",{"$f":"IF(ISERROR(C44/C35*C31),0,C44/C35*C31)","v":83938.213473105876}]
[null,"Metering Net Fixed Assets Including General Plant",{"$f":"SUM(C44:C45)","v":1767237.2205907642}]

{"sheet":"O3.6 MicroFIT Charge","index":23,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[6,0,6,1],[9,0,10,1],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O3.6 MicroFIT Charge Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O3.6 MicroFIT Charge Worksheet  -  "}]
[]
[]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[]
[null,"Description",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},"Monthly Unit Cost"]
[null,"Customer Premises - Operations Labour (5070)",{"$f":"'O4 Summary by Class & Accounts'!E147","v":0},{"$f":"IF(ISERROR(C14/C$30/12), 0, C14/C$30/12)","v":0}]
[null,"Customer Premises - Materials and Expenses (5075)",{"$f":"'O4 Summary by Class & Accounts'!E148","v":0},{"$f":"IF(ISERROR(C15/C$30/12), 0, C15/C$30/12)","v":0}]
[null,"Meter Expenses (5065)",{"$f":"'O4 Summary by Class & Accounts'!E146","v":215931.83972459543},0.36495933428758986]
[null,"Maintenance of Meters (5175)",{"$f":"'O4 Summary by Class & Accounts'!E165","v":0},0]
[null,"Meter Reading Expenses (5310)",{"$f":"'O4 Summary by Class & Accounts'!E167","v":237897.70691284747},0.4020851619390316]
[null,"Customer Billing (5315)",{"$f":"'O4 Summary by Class & Accounts'!E168","v":1503703.0626997382},2.541498601730281]
[null,"Amortization Expense - General Plant Assigned to Meters",{"$f":"'O2 Fixed Charge|Floor|Ceiling'!D130","v":34058.59935670517},5.7564478512499018E-2]
[null,"Admin and General Expenses allocated to O&M expenses for meters",{"$f":"SUM('O4 Summary by Class & Accounts'!E174:E198)*'O2 Fixed Charge|Floor|Ceiling'!D96/'O2 Fixed Charge|Floor|Ceiling'!D32","v":107223.36715973612},0.18122463435036359]
[]
[null,"Allocated PILS (general plant assigned to meters)",{"$f":"'O2 Fixed Charge|Floor|Ceiling'!D132-'O2 Fixed Charge|Floor|Ceiling'!D81","v":1014.8124211658323},1.7151952492408349E-3]
[null,"Interest Expense",{"$f":"'O2 Fixed Charge|Floor|Ceiling'!D133-'O2 Fixed Charge|Floor|Ceiling'!D82","v":6738.3229121678887},1.1388843106121571E-2]
[null,"Income Expenses",{"$f":"'O2 Fixed Charge|Floor|Ceiling'!D134-'O2 Fixed Charge|Floor|Ceiling'!D83","v":10213.843727603264},1.7263028982191231E-2]
[]
[null,"Total Cost",{"$f":"SUM(C14:C25)","v":2116781.5549145592},{"$f":"IF(ISERROR(C27/C$30/12), 0, C27/C$30/12)","v":3.5776992781573189}]
[]
[]
[null,"Number of Residential Customers",{"$f":"ccar","v":49305}]

{"sheet":"O4 Summary by Class & Accounts","index":24,"n_rows":258,"n_cols":26,"rows_kept":258,"cut":false,"hidden":false,"merged":[[218,2,220,2],[13,0,14,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O4 Summary of Allocators by Class & Accounts  - \"&  'I2 LDC class'!$C$17","v":"Sheet O4 Summary of Allocators by Class & Accounts  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
["ALLOCATION BY RATE CLASSIFICATION"]
[]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["USoA Account #","Accounts","O1 Grouping","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
["1565","Conservation and Demand Management Expenditures and Recoveries",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D19), \"\",('E4 TB Allocation Details'!D19))","v":"dp"},{"$f":"SUM(E19:X19)","v":0},{"$f":"'O5 Details by Class & Accounts'!I19+'O5 Details by Class & Accounts'!AD19+'O5 Details by Class & Accounts'!AY19+'O5 Details by Class & Accounts'!BT19","v":0},{"$f":"'O5 Details by Class & Accounts'!J19+'O5 Details by Class & Accounts'!AE19+'O5 Details by Class & Accounts'!AZ19+'O5 Details by Class & Accounts'!BU19","v":0},{"$f":"'O5 Details by Class & Accounts'!K19+'O5 Details by Class & Accounts'!AF19+'O5 Details by Class & Accounts'!BA19+'O5 Details by Class & Accounts'!BV19","v":0},{"$f":"'O5 Details by Class & Accounts'!L19+'O5 Details by Class & Accounts'!AG19+'O5 Details by Class & Accounts'!BB19+'O5 Details by Class & Accounts'!BW19","v":0},{"$f":"'O5 Details by Class & Accounts'!M19+'O5 Details by Class & Accounts'!AH19+'O5 Details by Class & Accounts'!BC19+'O5 Details by Class & Accounts'!BX19","v":0},{"$f":"'O5 Details by Class & Accounts'!N19+'O5 Details by Class & Accounts'!AI19+'O5 Details by Class & Accounts'!BD19+'O5 Details by Class & Accounts'!BY19","v":0},{"$f":"'O5 Details by Class & Accounts'!O19+'O5 Details by Class & Accounts'!AJ19+'O5 Details by Class & Accounts'!BE19+'O5 Details by Class & Accounts'!BZ19","v":0},{"$f":"'O5 Details by Class & Accounts'!P19+'O5 Details by Class & Accounts'!AK19+'O5 Details by Class & Accounts'!BF19+'O5 Details by Class & Accounts'!CA19","v":0},{"$f":"'O5 Details by Class & Accounts'!Q19+'O5 Details by Class & Accounts'!AL19+'O5 Details by Class & Accounts'!BG19+'O5 Details by Class & Accounts'!CB19","v":0},{"$f":"'O5 Details by Class & Accounts'!R19+'O5 Details by Class & Accounts'!AM19+'O5 Details by Class & Accounts'!BH19+'O5 Details by Class & Accounts'!CC19","v":0},{"$f":"'O5 Details by Class & Accounts'!S19+'O5 Details by Class & Accounts'!AN19+'O5 Details by Class & Accounts'!BI19+'O5 Details by Class & Accounts'!CD19","v":0},{"$f":"'O5 Details by Class & Accounts'!T19+'O5 Details by Class & Accounts'!AO19+'O5 Details by Class & Accounts'!BJ19+'O5 Details by Class & Accounts'!CE19","v":0},{"$f":"'O5 Details by Class & Accounts'!U19+'O5 Details by Class & Accounts'!AP19+'O5 Details by Class & Accounts'!BK19+'O5 Details by Class & Accounts'!CF19","v":0},{"$f":"'O5 Details by Class & Accounts'!V19+'O5 Details by Class & Accounts'!AQ19+'O5 Details by Class & Accounts'!BL19+'O5 Details by Class & Accounts'!CG19","v":0},{"$f":"'O5 Details by Class & Accounts'!W19+'O5 Details by Class & Accounts'!AR19+'O5 Details by Class & Accounts'!BM19+'O5 Details by Class & Accounts'!CH19","v":0},{"$f":"'O5 Details by Class & Accounts'!X19+'O5 Details by Class & Accounts'!AS19+'O5 Details by Class & Accounts'!BN19+'O5 Details by Class & Accounts'!CI19","v":0},{"$f":"'O5 Details by Class & Accounts'!Y19+'O5 Details by Class & Accounts'!AT19+'O5 Details by Class & Accounts'!BO19+'O5 Details by Class & Accounts'!CJ19","v":0},{"$f":"'O5 Details by Class & Accounts'!Z19+'O5 Details by Class & Accounts'!AU19+'O5 Details by Class & Accounts'!BP19+'O5 Details by Class & Accounts'!CK19","v":0},{"$f":"'O5 Details by Class & Accounts'!AA19+'O5 Details by Class & Accounts'!AV19+'O5 Details by Class & Accounts'!BQ19+'O5 Details by Class & Accounts'!CL19","v":0},{"$f":"'O5 Details by Class & Accounts'!AB19+'O5 Details by Class & Accounts'!AW19+'O5 Details by Class & Accounts'!BR19+'O5 Details by Class & Accounts'!CM19","v":0},{"$f":"A19","v":"1565"},"CDMPP"]
["1608","Franchises and Consents",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D20), \"\",('E4 TB Allocation Details'!D20))","v":"gp"},{"$f":"SUM(E20:X20)","v":0},{"$f":"'O5 Details by Class & Accounts'!I20+'O5 Details by Class & Accounts'!AD20+'O5 Details by Class & Accounts'!AY20+'O5 Details by Class & Accounts'!BT20","v":0},{"$f":"'O5 Details by Class & Accounts'!J20+'O5 Details by Class & Accounts'!AE20+'O5 Details by Class & Accounts'!AZ20+'O5 Details by Class & Accounts'!BU20","v":0},{"$f":"'O5 Details by Class & Accounts'!K20+'O5 Details by Class & Accounts'!AF20+'O5 Details by Class & Accounts'!BA20+'O5 Details by Class & Accounts'!BV20","v":0},{"$f":"'O5 Details by Class & Accounts'!L20+'O5 Details by Class & Accounts'!AG20+'O5 Details by Class & Accounts'!BB20+'O5 Details by Class & Accounts'!BW20","v":0},{"$f":"'O5 Details by Class & Accounts'!M20+'O5 Details by Class & Accounts'!AH20+'O5 Details by Class & Accounts'!BC20+'O5 Details by Class & Accounts'!BX20","v":0},{"$f":"'O5 Details by Class & Accounts'!N20+'O5 Details by Class & Accounts'!AI20+'O5 Details by Class & Accounts'!BD20+'O5 Details by Class & Accounts'!BY20","v":0},{"$f":"'O5 Details by Class & Accounts'!O20+'O5 Details by Class & Accounts'!AJ20+'O5 Details by Class & Accounts'!BE20+'O5 Details by Class & Accounts'!BZ20","v":0},{"$f":"'O5 Details by Class & Accounts'!P20+'O5 Details by Class & Accounts'!AK20+'O5 Details by Class & Accounts'!BF20+'O5 Details by Class & Accounts'!CA20","v":0},{"$f":"'O5 Details by Class & Accounts'!Q20+'O5 Details by Class & Accounts'!AL20+'O5 Details by Class & Accounts'!BG20+'O5 Details by Class & Accounts'!CB20","v":0},{"$f":"'O5 Details by Class & Accounts'!R20+'O5 Details by Class & Accounts'!AM20+'O5 Details by Class & Accounts'!BH20+'O5 Details by Class & Accounts'!CC20","v":0},{"$f":"'O5 Details by Class & Accounts'!S20+'O5 Details by Class & Accounts'!AN20+'O5 Details by Class & Accounts'!BI20+'O5 Details by Class & Accounts'!CD20","v":0},{"$f":"'O5 Details by Class & Accounts'!T20+'O5 Details by Class & Accounts'!AO20+'O5 Details by Class & Accounts'!BJ20+'O5 Details by Class & Accounts'!CE20","v":0},{"$f":"'O5 Details by Class & Accounts'!U20+'O5 Details by Class & Accounts'!AP20+'O5 Details by Class & Accounts'!BK20+'O5 Details by Class & Accounts'!CF20","v":0},{"$f":"'O5 Details by Class & Accounts'!V20+'O5 Details by Class & Accounts'!AQ20+'O5 Details by Class & Accounts'!BL20+'O5 Details by Class & Accounts'!CG20","v":0},{"$f":"'O5 Details by Class & Accounts'!W20+'O5 Details by Class & Accounts'!AR20+'O5 Details by Class & Accounts'!BM20+'O5 Details by Class & Accounts'!CH20","v":0},{"$f":"'O5 Details by Class & Accounts'!X20+'O5 Details by Class & Accounts'!AS20+'O5 Details by Class & Accounts'!BN20+'O5 Details by Class & Accounts'!CI20","v":0},{"$f":"'O5 Details by Class & Accounts'!Y20+'O5 Details by Class & Accounts'!AT20+'O5 Details by Class & Accounts'!BO20+'O5 Details by Class & Accounts'!CJ20","v":0},{"$f":"'O5 Details by Class & Accounts'!Z20+'O5 Details by Class & Accounts'!AU20+'O5 Details by Class & Accounts'!BP20+'O5 Details by Class & Accounts'!CK20","v":0},{"$f":"'O5 Details by Class & Accounts'!AA20+'O5 Details by Class & Accounts'!AV20+'O5 Details by Class & Accounts'!BQ20+'O5 Details by Class & Accounts'!CL20","v":0},{"$f":"'O5 Details by Class & Accounts'!AB20+'O5 Details by Class & Accounts'!AW20+'O5 Details by Class & Accounts'!BR20+'O5 Details by Class & Accounts'!CM20","v":0},{"$f":"A20","v":"1608"},"NFA ECC"]
["1805","Land",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D21), \"\",('E4 TB Allocation Details'!D21))","v":"dp"},{"$f":"SUM(E21:X21)","v":0},{"$f":"'O5 Details by Class & Accounts'!I21+'O5 Details by Class & Accounts'!AD21+'O5 Details by Class & Accounts'!AY21+'O5 Details by Class & Accounts'!BT21","v":0},{"$f":"'O5 Details by Class & Accounts'!J21+'O5 Details by Class & Accounts'!AE21+'O5 Details by Class & Accounts'!AZ21+'O5 Details by Class & Accounts'!BU21","v":0},{"$f":"'O5 Details by Class & Accounts'!K21+'O5 Details by Class & Accounts'!AF21+'O5 Details by Class & Accounts'!BA21+'O5 Details by Class & Accounts'!BV21","v":0},{"$f":"'O5 Details by Class & Accounts'!L21+'O5 Details by Class & Accounts'!AG21+'O5 Details by Class & Accounts'!BB21+'O5 Details by Class & Accounts'!BW21","v":0},{"$f":"'O5 Details by Class & Accounts'!M21+'O5 Details by Class & Accounts'!AH21+'O5 Details by Class & Accounts'!BC21+'O5 Details by Class & Accounts'!BX21","v":0},{"$f":"'O5 Details by Class & Accounts'!N21+'O5 Details by Class & Accounts'!AI21+'O5 Details by Class & Accounts'!BD21+'O5 Details by Class & Accounts'!BY21","v":0},{"$f":"'O5 Details by Class & Accounts'!O21+'O5 Details by Class & Accounts'!AJ21+'O5 Details by Class & Accounts'!BE21+'O5 Details by Class & Accounts'!BZ21","v":0},{"$f":"'O5 Details by Class & Accounts'!P21+'O5 Details by Class & Accounts'!AK21+'O5 Details by Class & Accounts'!BF21+'O5 Details by Class & Accounts'!CA21","v":0},{"$f":"'O5 Details by Class & Accounts'!Q21+'O5 Details by Class & Accounts'!AL21+'O5 Details by Class & Accounts'!BG21+'O5 Details by Class & Accounts'!CB21","v":0},{"$f":"'O5 Details by Class & Accounts'!R21+'O5 Details by Class & Accounts'!AM21+'O5 Details by Class & Accounts'!BH21+'O5 Details by Class & Accounts'!CC21","v":0},{"$f":"'O5 Details by Class & Accounts'!S21+'O5 Details by Class & Accounts'!AN21+'O5 Details by Class & Accounts'!BI21+'O5 Details by Class & Accounts'!CD21","v":0},{"$f":"'O5 Details by Class & Accounts'!T21+'O5 Details by Class & Accounts'!AO21+'O5 Details by Class & Accounts'!BJ21+'O5 Details by Class & Accounts'!CE21","v":0},{"$f":"'O5 Details by Class & Accounts'!U21+'O5 Details by Class & Accounts'!AP21+'O5 Details by Class & Accounts'!BK21+'O5 Details by Class & Accounts'!CF21","v":0},{"$f":"'O5 Details by Class & Accounts'!V21+'O5 Details by Class & Accounts'!AQ21+'O5 Details by Class & Accounts'!BL21+'O5 Details by Class & Accounts'!CG21","v":0},{"$f":"'O5 Details by Class & Accounts'!W21+'O5 Details by Class & Accounts'!AR21+'O5 Details by Class & Accounts'!BM21+'O5 Details by Class & Accounts'!CH21","v":0},{"$f":"'O5 Details by Class & Accounts'!X21+'O5 Details by Class & Accounts'!AS21+'O5 Details by Class & Accounts'!BN21+'O5 Details by Class & Accounts'!CI21","v":0},{"$f":"'O5 Details by Class & Accounts'!Y21+'O5 Details by Class & Accounts'!AT21+'O5 Details by Class & Accounts'!BO21+'O5 Details by Class & Accounts'!CJ21","v":0},{"$f":"'O5 Details by Class & Accounts'!Z21+'O5 Details by Class & Accounts'!AU21+'O5 Details by Class & Accounts'!BP21+'O5 Details by Class & Accounts'!CK21","v":0},{"$f":"'O5 Details by Class & Accounts'!AA21+'O5 Details by Class & Accounts'!AV21+'O5 Details by Class & Accounts'!BQ21+'O5 Details by Class & Accounts'!CL21","v":0},{"$f":"'O5 Details by Class & Accounts'!AB21+'O5 Details by Class & Accounts'!AW21+'O5 Details by Class & Accounts'!BR21+'O5 Details by Class & Accounts'!CM21","v":0},"1805",{"$error":"#N/A"}]
["1805-1","Land Station >50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D22), \"\",('E4 TB Allocation Details'!D22))","v":"dp"},698807.79706463439,{"$f":"'O5 Details by Class & Accounts'!I22+'O5 Details by Class & Accounts'!AD22+'O5 Details by Class & Accounts'!AY22+'O5 Details by Class & Accounts'!BT22","v":197707.88151710687},{"$f":"'O5 Details by Class & Accounts'!J22+'O5 Details by Class & Accounts'!AE22+'O5 Details by Class & Accounts'!AZ22+'O5 Details by Class & Accounts'!BU22","v":124680.09798875834},{"$f":"'O5 Details by Class & Accounts'!K22+'O5 Details by Class & Accounts'!AF22+'O5 Details by Class & Accounts'!BA22+'O5 Details by Class & Accounts'!BV22","v":330830.77133736189},{"$f":"'O5 Details by Class & Accounts'!L22+'O5 Details by Class & Accounts'!AG22+'O5 Details by Class & Accounts'!BB22+'O5 Details by Class & Accounts'!BW22","v":0},{"$f":"'O5 Details by Class & Accounts'!M22+'O5 Details by Class & Accounts'!AH22+'O5 Details by Class & Accounts'!BC22+'O5 Details by Class & Accounts'!BX22","v":0},{"$f":"'O5 Details by Class & Accounts'!N22+'O5 Details by Class & Accounts'!AI22+'O5 Details by Class & Accounts'!BD22+'O5 Details by Class & Accounts'!BY22","v":41928.849570769751},{"$f":"'O5 Details by Class & Accounts'!O22+'O5 Details by Class & Accounts'!AJ22+'O5 Details by Class & Accounts'!BE22+'O5 Details by Class & Accounts'!BZ22","v":2541.7652680257825},{"$f":"'O5 Details by Class & Accounts'!P22+'O5 Details by Class & Accounts'!AK22+'O5 Details by Class & Accounts'!BF22+'O5 Details by Class & Accounts'!CA22","v":0},{"$f":"'O5 Details by Class & Accounts'!Q22+'O5 Details by Class & Accounts'!AL22+'O5 Details by Class & Accounts'!BG22+'O5 Details by Class & Accounts'!CB22","v":1118.4313826117859},{"$f":"'O5 Details by Class & Accounts'!R22+'O5 Details by Class & Accounts'!AM22+'O5 Details by Class & Accounts'!BH22+'O5 Details by Class & Accounts'!CC22","v":0},{"$f":"'O5 Details by Class & Accounts'!S22+'O5 Details by Class & Accounts'!AN22+'O5 Details by Class & Accounts'!BI22+'O5 Details by Class & Accounts'!CD22","v":0},{"$f":"'O5 Details by Class & Accounts'!T22+'O5 Details by Class & Accounts'!AO22+'O5 Details by Class & Accounts'!BJ22+'O5 Details by Class & Accounts'!CE22","v":0},{"$f":"'O5 Details by Class & Accounts'!U22+'O5 Details by Class & Accounts'!AP22+'O5 Details by Class & Accounts'!BK22+'O5 Details by Class & Accounts'!CF22","v":0},{"$f":"'O5 Details by Class & Accounts'!V22+'O5 Details by Class & Accounts'!AQ22+'O5 Details by Class & Accounts'!BL22+'O5 Details by Class & Accounts'!CG22","v":0},{"$f":"'O5 Details by Class & Accounts'!W22+'O5 Details by Class & Accounts'!AR22+'O5 Details by Class & Accounts'!BM22+'O5 Details by Class & Accounts'!CH22","v":0},{"$f":"'O5 Details by Class & Accounts'!X22+'O5 Details by Class & Accounts'!AS22+'O5 Details by Class & Accounts'!BN22+'O5 Details by Class & Accounts'!CI22","v":0},{"$f":"'O5 Details by Class & Accounts'!Y22+'O5 Details by Class & Accounts'!AT22+'O5 Details by Class & Accounts'!BO22+'O5 Details by Class & Accounts'!CJ22","v":0},{"$f":"'O5 Details by Class & Accounts'!Z22+'O5 Details by Class & Accounts'!AU22+'O5 Details by Class & Accounts'!BP22+'O5 Details by Class & Accounts'!CK22","v":0},{"$f":"'O5 Details by Class & Accounts'!AA22+'O5 Details by Class & Accounts'!AV22+'O5 Details by Class & Accounts'!BQ22+'O5 Details by Class & Accounts'!CL22","v":0},{"$f":"'O5 Details by Class & Accounts'!AB22+'O5 Details by Class & Accounts'!AW22+'O5 Details by Class & Accounts'!BR22+'O5 Details by Class & Accounts'!CM22","v":0},"1805-1","TCP"]
["1805-2","Land Station <50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D23), \"\",('E4 TB Allocation Details'!D23))","v":"dp"},1624988.662935365,{"$f":"'O5 Details by Class & Accounts'!I23+'O5 Details by Class & Accounts'!AD23+'O5 Details by Class & Accounts'!AY23+'O5 Details by Class & Accounts'!BT23","v":459744.53546137485},{"$f":"'O5 Details by Class & Accounts'!J23+'O5 Details by Class & Accounts'!AE23+'O5 Details by Class & Accounts'!AZ23+'O5 Details by Class & Accounts'!BU23","v":289927.71199240553},{"$f":"'O5 Details by Class & Accounts'!K23+'O5 Details by Class & Accounts'!AF23+'O5 Details by Class & Accounts'!BA23+'O5 Details by Class & Accounts'!BV23","v":769304.88616693497},{"$f":"'O5 Details by Class & Accounts'!L23+'O5 Details by Class & Accounts'!AG23+'O5 Details by Class & Accounts'!BB23+'O5 Details by Class & Accounts'!BW23","v":0},{"$f":"'O5 Details by Class & Accounts'!M23+'O5 Details by Class & Accounts'!AH23+'O5 Details by Class & Accounts'!BC23+'O5 Details by Class & Accounts'!BX23","v":0},{"$f":"'O5 Details by Class & Accounts'!N23+'O5 Details by Class & Accounts'!AI23+'O5 Details by Class & Accounts'!BD23+'O5 Details by Class & Accounts'!BY23","v":97500.207479970806},{"$f":"'O5 Details by Class & Accounts'!O23+'O5 Details by Class & Accounts'!AJ23+'O5 Details by Class & Accounts'!BE23+'O5 Details by Class & Accounts'!BZ23","v":5910.5518881363332},{"$f":"'O5 Details by Class & Accounts'!P23+'O5 Details by Class & Accounts'!AK23+'O5 Details by Class & Accounts'!BF23+'O5 Details by Class & Accounts'!CA23","v":0},{"$f":"'O5 Details by Class & Accounts'!Q23+'O5 Details by Class & Accounts'!AL23+'O5 Details by Class & Accounts'!BG23+'O5 Details by Class & Accounts'!CB23","v":2600.7699465425089},{"$f":"'O5 Details by Class & Accounts'!R23+'O5 Details by Class & Accounts'!AM23+'O5 Details by Class & Accounts'!BH23+'O5 Details by Class & Accounts'!CC23","v":0},{"$f":"'O5 Details by Class & Accounts'!S23+'O5 Details by Class & Accounts'!AN23+'O5 Details by Class & Accounts'!BI23+'O5 Details by Class & Accounts'!CD23","v":0},{"$f":"'O5 Details by Class & Accounts'!T23+'O5 Details by Class & Accounts'!AO23+'O5 Details by Class & Accounts'!BJ23+'O5 Details by Class & Accounts'!CE23","v":0},{"$f":"'O5 Details by Class & Accounts'!U23+'O5 Details by Class & Accounts'!AP23+'O5 Details by Class & Accounts'!BK23+'O5 Details by Class & Accounts'!CF23","v":0},{"$f":"'O5 Details by Class & Accounts'!V23+'O5 Details by Class & Accounts'!AQ23+'O5 Details by Class & Accounts'!BL23+'O5 Details by Class & Accounts'!CG23","v":0},{"$f":"'O5 Details by Class & Accounts'!W23+'O5 Details by Class & Accounts'!AR23+'O5 Details by Class & Accounts'!BM23+'O5 Details by Class & Accounts'!CH23","v":0},{"$f":"'O5 Details by Class & Accounts'!X23+'O5 Details by Class & Accounts'!AS23+'O5 Details by Class & Accounts'!BN23+'O5 Details by Class & Accounts'!CI23","v":0},{"$f":"'O5 Details by Class & Accounts'!Y23+'O5 Details by Class & Accounts'!AT23+'O5 Details by Class & Accounts'!BO23+'O5 Details by Class & Accounts'!CJ23","v":0},{"$f":"'O5 Details by Class & Accounts'!Z23+'O5 Details by Class & Accounts'!AU23+'O5 Details by Class & Accounts'!BP23+'O5 Details by Class & Accounts'!CK23","v":0},{"$f":"'O5 Details by Class & Accounts'!AA23+'O5 Details by Class & Accounts'!AV23+'O5 Details by Class & Accounts'!BQ23+'O5 Details by Class & Accounts'!CL23","v":0},{"$f":"'O5 Details by Class & Accounts'!AB23+'O5 Details by Class & Accounts'!AW23+'O5 Details by Class & Accounts'!BR23+'O5 Details by Class & Accounts'!CM23","v":0},"1805-2","DCP"]
["1806","Land Rights",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D24), \"\",('E4 TB Allocation Details'!D24))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I24+'O5 Details by Class & Accounts'!AD24+'O5 Details by Class & Accounts'!AY24+'O5 Details by Class & Accounts'!BT24","v":0},{"$f":"'O5 Details by Class & Accounts'!J24+'O5 Details by Class & Accounts'!AE24+'O5 Details by Class & Accounts'!AZ24+'O5 Details by Class & Accounts'!BU24","v":0},{"$f":"'O5 Details by Class & Accounts'!K24+'O5 Details by Class & Accounts'!AF24+'O5 Details by Class & Accounts'!BA24+'O5 Details by Class & Accounts'!BV24","v":0},{"$f":"'O5 Details by Class & Accounts'!L24+'O5 Details by Class & Accounts'!AG24+'O5 Details by Class & Accounts'!BB24+'O5 Details by Class & Accounts'!BW24","v":0},{"$f":"'O5 Details by Class & Accounts'!M24+'O5 Details by Class & Accounts'!AH24+'O5 Details by Class & Accounts'!BC24+'O5 Details by Class & Accounts'!BX24","v":0},{"$f":"'O5 Details by Class & Accounts'!N24+'O5 Details by Class & Accounts'!AI24+'O5 Details by Class & Accounts'!BD24+'O5 Details by Class & Accounts'!BY24","v":0},{"$f":"'O5 Details by Class & Accounts'!O24+'O5 Details by Class & Accounts'!AJ24+'O5 Details by Class & Accounts'!BE24+'O5 Details by Class & Accounts'!BZ24","v":0},{"$f":"'O5 Details by Class & Accounts'!P24+'O5 Details by Class & Accounts'!AK24+'O5 Details by Class & Accounts'!BF24+'O5 Details by Class & Accounts'!CA24","v":0},{"$f":"'O5 Details by Class & Accounts'!Q24+'O5 Details by Class & Accounts'!AL24+'O5 Details by Class & Accounts'!BG24+'O5 Details by Class & Accounts'!CB24","v":0},{"$f":"'O5 Details by Class & Accounts'!R24+'O5 Details by Class & Accounts'!AM24+'O5 Details by Class & Accounts'!BH24+'O5 Details by Class & Accounts'!CC24","v":0},{"$f":"'O5 Details by Class & Accounts'!S24+'O5 Details by Class & Accounts'!AN24+'O5 Details by Class & Accounts'!BI24+'O5 Details by Class & Accounts'!CD24","v":0},{"$f":"'O5 Details by Class & Accounts'!T24+'O5 Details by Class & Accounts'!AO24+'O5 Details by Class & Accounts'!BJ24+'O5 Details by Class & Accounts'!CE24","v":0},{"$f":"'O5 Details by Class & Accounts'!U24+'O5 Details by Class & Accounts'!AP24+'O5 Details by Class & Accounts'!BK24+'O5 Details by Class & Accounts'!CF24","v":0},{"$f":"'O5 Details by Class & Accounts'!V24+'O5 Details by Class & Accounts'!AQ24+'O5 Details by Class & Accounts'!BL24+'O5 Details by Class & Accounts'!CG24","v":0},{"$f":"'O5 Details by Class & Accounts'!W24+'O5 Details by Class & Accounts'!AR24+'O5 Details by Class & Accounts'!BM24+'O5 Details by Class & Accounts'!CH24","v":0},{"$f":"'O5 Details by Class & Accounts'!X24+'O5 Details by Class & Accounts'!AS24+'O5 Details by Class & Accounts'!BN24+'O5 Details by Class & Accounts'!CI24","v":0},{"$f":"'O5 Details by Class & Accounts'!Y24+'O5 Details by Class & Accounts'!AT24+'O5 Details by Class & Accounts'!BO24+'O5 Details by Class & Accounts'!CJ24","v":0},{"$f":"'O5 Details by Class & Accounts'!Z24+'O5 Details by Class & Accounts'!AU24+'O5 Details by Class & Accounts'!BP24+'O5 Details by Class & Accounts'!CK24","v":0},{"$f":"'O5 Details by Class & Accounts'!AA24+'O5 Details by Class & Accounts'!AV24+'O5 Details by Class & Accounts'!BQ24+'O5 Details by Class & Accounts'!CL24","v":0},{"$f":"'O5 Details by Class & Accounts'!AB24+'O5 Details by Class & Accounts'!AW24+'O5 Details by Class & Accounts'!BR24+'O5 Details by Class & Accounts'!CM24","v":0},"1806",{"$error":"#N/A"}]
["1806-1","Land Rights Station >50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D25), \"\",('E4 TB Allocation Details'!D25))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I25+'O5 Details by Class & Accounts'!AD25+'O5 Details by Class & Accounts'!AY25+'O5 Details by Class & Accounts'!BT25","v":0},{"$f":"'O5 Details by Class & Accounts'!J25+'O5 Details by Class & Accounts'!AE25+'O5 Details by Class & Accounts'!AZ25+'O5 Details by Class & Accounts'!BU25","v":0},{"$f":"'O5 Details by Class & Accounts'!K25+'O5 Details by Class & Accounts'!AF25+'O5 Details by Class & Accounts'!BA25+'O5 Details by Class & Accounts'!BV25","v":0},{"$f":"'O5 Details by Class & Accounts'!L25+'O5 Details by Class & Accounts'!AG25+'O5 Details by Class & Accounts'!BB25+'O5 Details by Class & Accounts'!BW25","v":0},{"$f":"'O5 Details by Class & Accounts'!M25+'O5 Details by Class & Accounts'!AH25+'O5 Details by Class & Accounts'!BC25+'O5 Details by Class & Accounts'!BX25","v":0},{"$f":"'O5 Details by Class & Accounts'!N25+'O5 Details by Class & Accounts'!AI25+'O5 Details by Class & Accounts'!BD25+'O5 Details by Class & Accounts'!BY25","v":0},{"$f":"'O5 Details by Class & Accounts'!O25+'O5 Details by Class & Accounts'!AJ25+'O5 Details by Class & Accounts'!BE25+'O5 Details by Class & Accounts'!BZ25","v":0},{"$f":"'O5 Details by Class & Accounts'!P25+'O5 Details by Class & Accounts'!AK25+'O5 Details by Class & Accounts'!BF25+'O5 Details by Class & Accounts'!CA25","v":0},{"$f":"'O5 Details by Class & Accounts'!Q25+'O5 Details by Class & Accounts'!AL25+'O5 Details by Class & Accounts'!BG25+'O5 Details by Class & Accounts'!CB25","v":0},{"$f":"'O5 Details by Class & Accounts'!R25+'O5 Details by Class & Accounts'!AM25+'O5 Details by Class & Accounts'!BH25+'O5 Details by Class & Accounts'!CC25","v":0},{"$f":"'O5 Details by Class & Accounts'!S25+'O5 Details by Class & Accounts'!AN25+'O5 Details by Class & Accounts'!BI25+'O5 Details by Class & Accounts'!CD25","v":0},{"$f":"'O5 Details by Class & Accounts'!T25+'O5 Details by Class & Accounts'!AO25+'O5 Details by Class & Accounts'!BJ25+'O5 Details by Class & Accounts'!CE25","v":0},{"$f":"'O5 Details by Class & Accounts'!U25+'O5 Details by Class & Accounts'!AP25+'O5 Details by Class & Accounts'!BK25+'O5 Details by Class & Accounts'!CF25","v":0},{"$f":"'O5 Details by Class & Accounts'!V25+'O5 Details by Class & Accounts'!AQ25+'O5 Details by Class & Accounts'!BL25+'O5 Details by Class & Accounts'!CG25","v":0},{"$f":"'O5 Details by Class & Accounts'!W25+'O5 Details by Class & Accounts'!AR25+'O5 Details by Class & Accounts'!BM25+'O5 Details by Class & Accounts'!CH25","v":0},{"$f":"'O5 Details by Class & Accounts'!X25+'O5 Details by Class & Accounts'!AS25+'O5 Details by Class & Accounts'!BN25+'O5 Details by Class & Accounts'!CI25","v":0},{"$f":"'O5 Details by Class & Accounts'!Y25+'O5 Details by Class & Accounts'!AT25+'O5 Details by Class & Accounts'!BO25+'O5 Details by Class & Accounts'!CJ25","v":0},{"$f":"'O5 Details by Class & Accounts'!Z25+'O5 Details by Class & Accounts'!AU25+'O5 Details by Class & Accounts'!BP25+'O5 Details by Class & Accounts'!CK25","v":0},{"$f":"'O5 Details by Class & Accounts'!AA25+'O5 Details by Class & Accounts'!AV25+'O5 Details by Class & Accounts'!BQ25+'O5 Details by Class & Accounts'!CL25","v":0},{"$f":"'O5 Details by Class & Accounts'!AB25+'O5 Details by Class & Accounts'!AW25+'O5 Details by Class & Accounts'!BR25+'O5 Details by Class & Accounts'!CM25","v":0},"1806-1","TCP"]
["1806-2","Land Rights Station <50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D26), \"\",('E4 TB Allocation Details'!D26))","v":"dp"},718809.04999999993,{"$f":"'O5 Details by Class & Accounts'!I26+'O5 Details by Class & Accounts'!AD26+'O5 Details by Class & Accounts'!AY26+'O5 Details by Class & Accounts'!BT26","v":203366.66975923802},{"$f":"'O5 Details by Class & Accounts'!J26+'O5 Details by Class & Accounts'!AE26+'O5 Details by Class & Accounts'!AZ26+'O5 Details by Class & Accounts'!BU26","v":128248.68750128872},{"$f":"'O5 Details by Class & Accounts'!K26+'O5 Details by Class & Accounts'!AF26+'O5 Details by Class & Accounts'!BA26+'O5 Details by Class & Accounts'!BV26","v":340299.79839189065},{"$f":"'O5 Details by Class & Accounts'!L26+'O5 Details by Class & Accounts'!AG26+'O5 Details by Class & Accounts'!BB26+'O5 Details by Class & Accounts'!BW26","v":0},{"$f":"'O5 Details by Class & Accounts'!M26+'O5 Details by Class & Accounts'!AH26+'O5 Details by Class & Accounts'!BC26+'O5 Details by Class & Accounts'!BX26","v":0},{"$f":"'O5 Details by Class & Accounts'!N26+'O5 Details by Class & Accounts'!AI26+'O5 Details by Class & Accounts'!BD26+'O5 Details by Class & Accounts'!BY26","v":43128.935673238193},{"$f":"'O5 Details by Class & Accounts'!O26+'O5 Details by Class & Accounts'!AJ26+'O5 Details by Class & Accounts'!BE26+'O5 Details by Class & Accounts'!BZ26","v":2614.5155868425727},{"$f":"'O5 Details by Class & Accounts'!P26+'O5 Details by Class & Accounts'!AK26+'O5 Details by Class & Accounts'!BF26+'O5 Details by Class & Accounts'!CA26","v":0},{"$f":"'O5 Details by Class & Accounts'!Q26+'O5 Details by Class & Accounts'!AL26+'O5 Details by Class & Accounts'!BG26+'O5 Details by Class & Accounts'!CB26","v":1150.4430875017929},{"$f":"'O5 Details by Class & Accounts'!R26+'O5 Details by Class & Accounts'!AM26+'O5 Details by Class & Accounts'!BH26+'O5 Details by Class & Accounts'!CC26","v":0},{"$f":"'O5 Details by Class & Accounts'!S26+'O5 Details by Class & Accounts'!AN26+'O5 Details by Class & Accounts'!BI26+'O5 Details by Class & Accounts'!CD26","v":0},{"$f":"'O5 Details by Class & Accounts'!T26+'O5 Details by Class & Accounts'!AO26+'O5 Details by Class & Accounts'!BJ26+'O5 Details by Class & Accounts'!CE26","v":0},{"$f":"'O5 Details by Class & Accounts'!U26+'O5 Details by Class & Accounts'!AP26+'O5 Details by Class & Accounts'!BK26+'O5 Details by Class & Accounts'!CF26","v":0},{"$f":"'O5 Details by Class & Accounts'!V26+'O5 Details by Class & Accounts'!AQ26+'O5 Details by Class & Accounts'!BL26+'O5 Details by Class & Accounts'!CG26","v":0},{"$f":"'O5 Details by Class & Accounts'!W26+'O5 Details by Class & Accounts'!AR26+'O5 Details by Class & Accounts'!BM26+'O5 Details by Class & Accounts'!CH26","v":0},{"$f":"'O5 Details by Class & Accounts'!X26+'O5 Details by Class & Accounts'!AS26+'O5 Details by Class & Accounts'!BN26+'O5 Details by Class & Accounts'!CI26","v":0},{"$f":"'O5 Details by Class & Accounts'!Y26+'O5 Details by Class & Accounts'!AT26+'O5 Details by Class & Accounts'!BO26+'O5 Details by Class & Accounts'!CJ26","v":0},{"$f":"'O5 Details by Class & Accounts'!Z26+'O5 Details by Class & Accounts'!AU26+'O5 Details by Class & Accounts'!BP26+'O5 Details by Class & Accounts'!CK26","v":0},{"$f":"'O5 Details by Class & Accounts'!AA26+'O5 Details by Class & Accounts'!AV26+'O5 Details by Class & Accounts'!BQ26+'O5 Details by Class & Accounts'!CL26","v":0},{"$f":"'O5 Details by Class & Accounts'!AB26+'O5 Details by Class & Accounts'!AW26+'O5 Details by Class & Accounts'!BR26+'O5 Details by Class & Accounts'!CM26","v":0},"1806-2","DCP"]
["1808","Buildings and Fixtures",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D27), \"\",('E4 TB Allocation Details'!D27))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I27+'O5 Details by Class & Accounts'!AD27+'O5 Details by Class & Accounts'!AY27+'O5 Details by Class & Accounts'!BT27","v":0},{"$f":"'O5 Details by Class & Accounts'!J27+'O5 Details by Class & Accounts'!AE27+'O5 Details by Class & Accounts'!AZ27+'O5 Details by Class & Accounts'!BU27","v":0},{"$f":"'O5 Details by Class & Accounts'!K27+'O5 Details by Class & Accounts'!AF27+'O5 Details by Class & Accounts'!BA27+'O5 Details by Class & Accounts'!BV27","v":0},{"$f":"'O5 Details by Class & Accounts'!L27+'O5 Details by Class & Accounts'!AG27+'O5 Details by Class & Accounts'!BB27+'O5 Details by Class & Accounts'!BW27","v":0},{"$f":"'O5 Details by Class & Accounts'!M27+'O5 Details by Class & Accounts'!AH27+'O5 Details by Class & Accounts'!BC27+'O5 Details by Class & Accounts'!BX27","v":0},{"$f":"'O5 Details by Class & Accounts'!N27+'O5 Details by Class & Accounts'!AI27+'O5 Details by Class & Accounts'!BD27+'O5 Details by Class & Accounts'!BY27","v":0},{"$f":"'O5 Details by Class & Accounts'!O27+'O5 Details by Class & Accounts'!AJ27+'O5 Details by Class & Accounts'!BE27+'O5 Details by Class & Accounts'!BZ27","v":0},{"$f":"'O5 Details by Class & Accounts'!P27+'O5 Details by Class & Accounts'!AK27+'O5 Details by Class & Accounts'!BF27+'O5 Details by Class & Accounts'!CA27","v":0},{"$f":"'O5 Details by Class & Accounts'!Q27+'O5 Details by Class & Accounts'!AL27+'O5 Details by Class & Accounts'!BG27+'O5 Details by Class & Accounts'!CB27","v":0},{"$f":"'O5 Details by Class & Accounts'!R27+'O5 Details by Class & Accounts'!AM27+'O5 Details by Class & Accounts'!BH27+'O5 Details by Class & Accounts'!CC27","v":0},{"$f":"'O5 Details by Class & Accounts'!S27+'O5 Details by Class & Accounts'!AN27+'O5 Details by Class & Accounts'!BI27+'O5 Details by Class & Accounts'!CD27","v":0},{"$f":"'O5 Details by Class & Accounts'!T27+'O5 Details by Class & Accounts'!AO27+'O5 Details by Class & Accounts'!BJ27+'O5 Details by Class & Accounts'!CE27","v":0},{"$f":"'O5 Details by Class & Accounts'!U27+'O5 Details by Class & Accounts'!AP27+'O5 Details by Class & Accounts'!BK27+'O5 Details by Class & Accounts'!CF27","v":0},{"$f":"'O5 Details by Class & Accounts'!V27+'O5 Details by Class & Accounts'!AQ27+'O5 Details by Class & Accounts'!BL27+'O5 Details by Class & Accounts'!CG27","v":0},{"$f":"'O5 Details by Class & Accounts'!W27+'O5 Details by Class & Accounts'!AR27+'O5 Details by Class & Accounts'!BM27+'O5 Details by Class & Accounts'!CH27","v":0},{"$f":"'O5 Details by Class & Accounts'!X27+'O5 Details by Class & Accounts'!AS27+'O5 Details by Class & Accounts'!BN27+'O5 Details by Class & Accounts'!CI27","v":0},{"$f":"'O5 Details by Class & Accounts'!Y27+'O5 Details by Class & Accounts'!AT27+'O5 Details by Class & Accounts'!BO27+'O5 Details by Class & Accounts'!CJ27","v":0},{"$f":"'O5 Details by Class & Accounts'!Z27+'O5 Details by Class & Accounts'!AU27+'O5 Details by Class & Accounts'!BP27+'O5 Details by Class & Accounts'!CK27","v":0},{"$f":"'O5 Details by Class & Accounts'!AA27+'O5 Details by Class & Accounts'!AV27+'O5 Details by Class & Accounts'!BQ27+'O5 Details by Class & Accounts'!CL27","v":0},{"$f":"'O5 Details by Class & Accounts'!AB27+'O5 Details by Class & Accounts'!AW27+'O5 Details by Class & Accounts'!BR27+'O5 Details by Class & Accounts'!CM27","v":0},"1808",{"$error":"#N/A"}]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D28), \"\",('E4 TB Allocation Details'!D28))","v":"dp"},3889980.7235254934,{"$f":"'O5 Details by Class & Accounts'!I28+'O5 Details by Class & Accounts'!AD28+'O5 Details by Class & Accounts'!AY28+'O5 Details by Class & Accounts'!BT28","v":1100559.9124983344},{"$f":"'O5 Details by Class & Accounts'!J28+'O5 Details by Class & Accounts'!AE28+'O5 Details by Class & Accounts'!AZ28+'O5 Details by Class & Accounts'!BU28","v":694043.74109849904},{"$f":"'O5 Details by Class & Accounts'!K28+'O5 Details by Class & Accounts'!AF28+'O5 Details by Class & Accounts'!BA28+'O5 Details by Class & Accounts'!BV28","v":1841601.2652651861},{"$f":"'O5 Details by Class & Accounts'!L28+'O5 Details by Class & Accounts'!AG28+'O5 Details by Class & Accounts'!BB28+'O5 Details by Class & Accounts'!BW28","v":0},{"$f":"'O5 Details by Class & Accounts'!M28+'O5 Details by Class & Accounts'!AH28+'O5 Details by Class & Accounts'!BC28+'O5 Details by Class & Accounts'!BX28","v":0},{"$f":"'O5 Details by Class & Accounts'!N28+'O5 Details by Class & Accounts'!AI28+'O5 Details by Class & Accounts'!BD28+'O5 Details by Class & Accounts'!BY28","v":233400.96844226934},{"$f":"'O5 Details by Class & Accounts'!O28+'O5 Details by Class & Accounts'!AJ28+'O5 Details by Class & Accounts'!BE28+'O5 Details by Class & Accounts'!BZ28","v":14148.980503479403},{"$f":"'O5 Details by Class & Accounts'!P28+'O5 Details by Class & Accounts'!AK28+'O5 Details by Class & Accounts'!BF28+'O5 Details by Class & Accounts'!CA28","v":0},{"$f":"'O5 Details by Class & Accounts'!Q28+'O5 Details by Class & Accounts'!AL28+'O5 Details by Class & Accounts'!BG28+'O5 Details by Class & Accounts'!CB28","v":6225.8557177252114},{"$f":"'O5 Details by Class & Accounts'!R28+'O5 Details by Class & Accounts'!AM28+'O5 Details by Class & Accounts'!BH28+'O5 Details by Class & Accounts'!CC28","v":0},{"$f":"'O5 Details by Class & Accounts'!S28+'O5 Details by Class & Accounts'!AN28+'O5 Details by Class & Accounts'!BI28+'O5 Details by Class & Accounts'!CD28","v":0},{"$f":"'O5 Details by Class & Accounts'!T28+'O5 Details by Class & Accounts'!AO28+'O5 Details by Class & Accounts'!BJ28+'O5 Details by Class & Accounts'!CE28","v":0},{"$f":"'O5 Details by Class & Accounts'!U28+'O5 Details by Class & Accounts'!AP28+'O5 Details by Class & Accounts'!BK28+'O5 Details by Class & Accounts'!CF28","v":0},{"$f":"'O5 Details by Class & Accounts'!V28+'O5 Details by Class & Accounts'!AQ28+'O5 Details by Class & Accounts'!BL28+'O5 Details by Class & Accounts'!CG28","v":0},{"$f":"'O5 Details by Class & Accounts'!W28+'O5 Details by Class & Accounts'!AR28+'O5 Details by Class & Accounts'!BM28+'O5 Details by Class & Accounts'!CH28","v":0},{"$f":"'O5 Details by Class & Accounts'!X28+'O5 Details by Class & Accounts'!AS28+'O5 Details by Class & Accounts'!BN28+'O5 Details by Class & Accounts'!CI28","v":0},{"$f":"'O5 Details by Class & Accounts'!Y28+'O5 Details by Class & Accounts'!AT28+'O5 Details by Class & Accounts'!BO28+'O5 Details by Class & Accounts'!CJ28","v":0},{"$f":"'O5 Details by Class & Accounts'!Z28+'O5 Details by Class & Accounts'!AU28+'O5 Details by Class & Accounts'!BP28+'O5 Details by Class & Accounts'!CK28","v":0},{"$f":"'O5 Details by Class & Accounts'!AA28+'O5 Details by Class & Accounts'!AV28+'O5 Details by Class & Accounts'!BQ28+'O5 Details by Class & Accounts'!CL28","v":0},{"$f":"'O5 Details by Class & Accounts'!AB28+'O5 Details by Class & Accounts'!AW28+'O5 Details by Class & Accounts'!BR28+'O5 Details by Class & Accounts'!CM28","v":0},"1808-1","TCP"]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D29), \"\",('E4 TB Allocation Details'!D29))","v":"dp"},26631257.417938761,{"$f":"'O5 Details by Class & Accounts'!I29+'O5 Details by Class & Accounts'!AD29+'O5 Details by Class & Accounts'!AY29+'O5 Details by Class & Accounts'!BT29","v":7534560.3016367285},{"$f":"'O5 Details by Class & Accounts'!J29+'O5 Details by Class & Accounts'!AE29+'O5 Details by Class & Accounts'!AZ29+'O5 Details by Class & Accounts'!BU29","v":4751503.6300107865},{"$f":"'O5 Details by Class & Accounts'!K29+'O5 Details by Class & Accounts'!AF29+'O5 Details by Class & Accounts'!BA29+'O5 Details by Class & Accounts'!BV29","v":12607815.010463631},{"$f":"'O5 Details by Class & Accounts'!L29+'O5 Details by Class & Accounts'!AG29+'O5 Details by Class & Accounts'!BB29+'O5 Details by Class & Accounts'!BW29","v":0},{"$f":"'O5 Details by Class & Accounts'!M29+'O5 Details by Class & Accounts'!AH29+'O5 Details by Class & Accounts'!BC29+'O5 Details by Class & Accounts'!BX29","v":0},{"$f":"'O5 Details by Class & Accounts'!N29+'O5 Details by Class & Accounts'!AI29+'O5 Details by Class & Accounts'!BD29+'O5 Details by Class & Accounts'!BY29","v":1597889.9932822608},{"$f":"'O5 Details by Class & Accounts'!O29+'O5 Details by Class & Accounts'!AJ29+'O5 Details by Class & Accounts'!BE29+'O5 Details by Class & Accounts'!BZ29","v":96865.555068370071},{"$f":"'O5 Details by Class & Accounts'!P29+'O5 Details by Class & Accounts'!AK29+'O5 Details by Class & Accounts'!BF29+'O5 Details by Class & Accounts'!CA29","v":0},{"$f":"'O5 Details by Class & Accounts'!Q29+'O5 Details by Class & Accounts'!AL29+'O5 Details by Class & Accounts'!BG29+'O5 Details by Class & Accounts'!CB29","v":42622.92747698223},{"$f":"'O5 Details by Class & Accounts'!R29+'O5 Details by Class & Accounts'!AM29+'O5 Details by Class & Accounts'!BH29+'O5 Details by Class & Accounts'!CC29","v":0},{"$f":"'O5 Details by Class & Accounts'!S29+'O5 Details by Class & Accounts'!AN29+'O5 Details by Class & Accounts'!BI29+'O5 Details by Class & Accounts'!CD29","v":0},{"$f":"'O5 Details by Class & Accounts'!T29+'O5 Details by Class & Accounts'!AO29+'O5 Details by Class & Accounts'!BJ29+'O5 Details by Class & Accounts'!CE29","v":0},{"$f":"'O5 Details by Class & Accounts'!U29+'O5 Details by Class & Accounts'!AP29+'O5 Details by Class & Accounts'!BK29+'O5 Details by Class & Accounts'!CF29","v":0},{"$f":"'O5 Details by Class & Accounts'!V29+'O5 Details by Class & Accounts'!AQ29+'O5 Details by Class & Accounts'!BL29+'O5 Details by Class & Accounts'!CG29","v":0},{"$f":"'O5 Details by Class & Accounts'!W29+'O5 Details by Class & Accounts'!AR29+'O5 Details by Class & Accounts'!BM29+'O5 Details by Class & Accounts'!CH29","v":0},{"$f":"'O5 Details by Class & Accounts'!X29+'O5 Details by Class & Accounts'!AS29+'O5 Details by Class & Accounts'!BN29+'O5 Details by Class & Accounts'!CI29","v":0},{"$f":"'O5 Details by Class & Accounts'!Y29+'O5 Details by Class & Accounts'!AT29+'O5 Details by Class & Accounts'!BO29+'O5 Details by Class & Accounts'!CJ29","v":0},{"$f":"'O5 Details by Class & Accounts'!Z29+'O5 Details by Class & Accounts'!AU29+'O5 Details by Class & Accounts'!BP29+'O5 Details by Class & Accounts'!CK29","v":0},{"$f":"'O5 Details by Class & Accounts'!AA29+'O5 Details by Class & Accounts'!AV29+'O5 Details by Class & Accounts'!BQ29+'O5 Details by Class & Accounts'!CL29","v":0},{"$f":"'O5 Details by Class & Accounts'!AB29+'O5 Details by Class & Accounts'!AW29+'O5 Details by Class & Accounts'!BR29+'O5 Details by Class & Accounts'!CM29","v":0},"1808-2","DCP"]
["1810","Leasehold Improvements",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D30), \"\",('E4 TB Allocation Details'!D30))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I30+'O5 Details by Class & Accounts'!AD30+'O5 Details by Class & Accounts'!AY30+'O5 Details by Class & Accounts'!BT30","v":0},{"$f":"'O5 Details by Class & Accounts'!J30+'O5 Details by Class & Accounts'!AE30+'O5 Details by Class & Accounts'!AZ30+'O5 Details by Class & Accounts'!BU30","v":0},{"$f":"'O5 Details by Class & Accounts'!K30+'O5 Details by Class & Accounts'!AF30+'O5 Details by Class & Accounts'!BA30+'O5 Details by Class & Accounts'!BV30","v":0},{"$f":"'O5 Details by Class & Accounts'!L30+'O5 Details by Class & Accounts'!AG30+'O5 Details by Class & Accounts'!BB30+'O5 Details by Class & Accounts'!BW30","v":0},{"$f":"'O5 Details by Class & Accounts'!M30+'O5 Details by Class & Accounts'!AH30+'O5 Details by Class & Accounts'!BC30+'O5 Details by Class & Accounts'!BX30","v":0},{"$f":"'O5 Details by Class & Accounts'!N30+'O5 Details by Class & Accounts'!AI30+'O5 Details by Class & Accounts'!BD30+'O5 Details by Class & Accounts'!BY30","v":0},{"$f":"'O5 Details by Class & Accounts'!O30+'O5 Details by Class & Accounts'!AJ30+'O5 Details by Class & Accounts'!BE30+'O5 Details by Class & Accounts'!BZ30","v":0},{"$f":"'O5 Details by Class & Accounts'!P30+'O5 Details by Class & Accounts'!AK30+'O5 Details by Class & Accounts'!BF30+'O5 Details by Class & Accounts'!CA30","v":0},{"$f":"'O5 Details by Class & Accounts'!Q30+'O5 Details by Class & Accounts'!AL30+'O5 Details by Class & Accounts'!BG30+'O5 Details by Class & Accounts'!CB30","v":0},{"$f":"'O5 Details by Class & Accounts'!R30+'O5 Details by Class & Accounts'!AM30+'O5 Details by Class & Accounts'!BH30+'O5 Details by Class & Accounts'!CC30","v":0},{"$f":"'O5 Details by Class & Accounts'!S30+'O5 Details by Class & Accounts'!AN30+'O5 Details by Class & Accounts'!BI30+'O5 Details by Class & Accounts'!CD30","v":0},{"$f":"'O5 Details by Class & Accounts'!T30+'O5 Details by Class & Accounts'!AO30+'O5 Details by Class & Accounts'!BJ30+'O5 Details by Class & Accounts'!CE30","v":0},{"$f":"'O5 Details by Class & Accounts'!U30+'O5 Details by Class & Accounts'!AP30+'O5 Details by Class & Accounts'!BK30+'O5 Details by Class & Accounts'!CF30","v":0},{"$f":"'O5 Details by Class & Accounts'!V30+'O5 Details by Class & Accounts'!AQ30+'O5 Details by Class & Accounts'!BL30+'O5 Details by Class & Accounts'!CG30","v":0},{"$f":"'O5 Details by Class & Accounts'!W30+'O5 Details by Class & Accounts'!AR30+'O5 Details by Class & Accounts'!BM30+'O5 Details by Class & Accounts'!CH30","v":0},{"$f":"'O5 Details by Class & Accounts'!X30+'O5 Details by Class & Accounts'!AS30+'O5 Details by Class & Accounts'!BN30+'O5 Details by Class & Accounts'!CI30","v":0},{"$f":"'O5 Details by Class & Accounts'!Y30+'O5 Details by Class & Accounts'!AT30+'O5 Details by Class & Accounts'!BO30+'O5 Details by Class & Accounts'!CJ30","v":0},{"$f":"'O5 Details by Class & Accounts'!Z30+'O5 Details by Class & Accounts'!AU30+'O5 Details by Class & Accounts'!BP30+'O5 Details by Class & Accounts'!CK30","v":0},{"$f":"'O5 Details by Class & Accounts'!AA30+'O5 Details by Class & Accounts'!AV30+'O5 Details by Class & Accounts'!BQ30+'O5 Details by Class & Accounts'!CL30","v":0},{"$f":"'O5 Details by Class & Accounts'!AB30+'O5 Details by Class & Accounts'!AW30+'O5 Details by Class & Accounts'!BR30+'O5 Details by Class & Accounts'!CM30","v":0},"1810",{"$error":"#N/A"}]
["1810-1","Leasehold Improvements >50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D31), \"\",('E4 TB Allocation Details'!D31))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I31+'O5 Details by Class & Accounts'!AD31+'O5 Details by Class & Accounts'!AY31+'O5 Details by Class & Accounts'!BT31","v":0},{"$f":"'O5 Details by Class & Accounts'!J31+'O5 Details by Class & Accounts'!AE31+'O5 Details by Class & Accounts'!AZ31+'O5 Details by Class & Accounts'!BU31","v":0},{"$f":"'O5 Details by Class & Accounts'!K31+'O5 Details by Class & Accounts'!AF31+'O5 Details by Class & Accounts'!BA31+'O5 Details by Class & Accounts'!BV31","v":0},{"$f":"'O5 Details by Class & Accounts'!L31+'O5 Details by Class & Accounts'!AG31+'O5 Details by Class & Accounts'!BB31+'O5 Details by Class & Accounts'!BW31","v":0},{"$f":"'O5 Details by Class & Accounts'!M31+'O5 Details by Class & Accounts'!AH31+'O5 Details by Class & Accounts'!BC31+'O5 Details by Class & Accounts'!BX31","v":0},{"$f":"'O5 Details by Class & Accounts'!N31+'O5 Details by Class & Accounts'!AI31+'O5 Details by Class & Accounts'!BD31+'O5 Details by Class & Accounts'!BY31","v":0},{"$f":"'O5 Details by Class & Accounts'!O31+'O5 Details by Class & Accounts'!AJ31+'O5 Details by Class & Accounts'!BE31+'O5 Details by Class & Accounts'!BZ31","v":0},{"$f":"'O5 Details by Class & Accounts'!P31+'O5 Details by Class & Accounts'!AK31+'O5 Details by Class & Accounts'!BF31+'O5 Details by Class & Accounts'!CA31","v":0},{"$f":"'O5 Details by Class & Accounts'!Q31+'O5 Details by Class & Accounts'!AL31+'O5 Details by Class & Accounts'!BG31+'O5 Details by Class & Accounts'!CB31","v":0},{"$f":"'O5 Details by Class & Accounts'!R31+'O5 Details by Class & Accounts'!AM31+'O5 Details by Class & Accounts'!BH31+'O5 Details by Class & Accounts'!CC31","v":0},{"$f":"'O5 Details by Class & Accounts'!S31+'O5 Details by Class & Accounts'!AN31+'O5 Details by Class & Accounts'!BI31+'O5 Details by Class & Accounts'!CD31","v":0},{"$f":"'O5 Details by Class & Accounts'!T31+'O5 Details by Class & Accounts'!AO31+'O5 Details by Class & Accounts'!BJ31+'O5 Details by Class & Accounts'!CE31","v":0},{"$f":"'O5 Details by Class & Accounts'!U31+'O5 Details by Class & Accounts'!AP31+'O5 Details by Class & Accounts'!BK31+'O5 Details by Class & Accounts'!CF31","v":0},{"$f":"'O5 Details by Class & Accounts'!V31+'O5 Details by Class & Accounts'!AQ31+'O5 Details by Class & Accounts'!BL31+'O5 Details by Class & Accounts'!CG31","v":0},{"$f":"'O5 Details by Class & Accounts'!W31+'O5 Details by Class & Accounts'!AR31+'O5 Details by Class & Accounts'!BM31+'O5 Details by Class & Accounts'!CH31","v":0},{"$f":"'O5 Details by Class & Accounts'!X31+'O5 Details by Class & Accounts'!AS31+'O5 Details by Class & Accounts'!BN31+'O5 Details by Class & Accounts'!CI31","v":0},{"$f":"'O5 Details by Class & Accounts'!Y31+'O5 Details by Class & Accounts'!AT31+'O5 Details by Class & Accounts'!BO31+'O5 Details by Class & Accounts'!CJ31","v":0},{"$f":"'O5 Details by Class & Accounts'!Z31+'O5 Details by Class & Accounts'!AU31+'O5 Details by Class & Accounts'!BP31+'O5 Details by Class & Accounts'!CK31","v":0},{"$f":"'O5 Details by Class & Accounts'!AA31+'O5 Details by Class & Accounts'!AV31+'O5 Details by Class & Accounts'!BQ31+'O5 Details by Class & Accounts'!CL31","v":0},{"$f":"'O5 Details by Class & Accounts'!AB31+'O5 Details by Class & Accounts'!AW31+'O5 Details by Class & Accounts'!BR31+'O5 Details by Class & Accounts'!CM31","v":0},"1810-1","TCP"]
["1810-2","Leasehold Improvements <50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D32), \"\",('E4 TB Allocation Details'!D32))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I32+'O5 Details by Class & Accounts'!AD32+'O5 Details by Class & Accounts'!AY32+'O5 Details by Class & Accounts'!BT32","v":0},{"$f":"'O5 Details by Class & Accounts'!J32+'O5 Details by Class & Accounts'!AE32+'O5 Details by Class & Accounts'!AZ32+'O5 Details by Class & Accounts'!BU32","v":0},{"$f":"'O5 Details by Class & Accounts'!K32+'O5 Details by Class & Accounts'!AF32+'O5 Details by Class & Accounts'!BA32+'O5 Details by Class & Accounts'!BV32","v":0},{"$f":"'O5 Details by Class & Accounts'!L32+'O5 Details by Class & Accounts'!AG32+'O5 Details by Class & Accounts'!BB32+'O5 Details by Class & Accounts'!BW32","v":0},{"$f":"'O5 Details by Class & Accounts'!M32+'O5 Details by Class & Accounts'!AH32+'O5 Details by Class & Accounts'!BC32+'O5 Details by Class & Accounts'!BX32","v":0},{"$f":"'O5 Details by Class & Accounts'!N32+'O5 Details by Class & Accounts'!AI32+'O5 Details by Class & Accounts'!BD32+'O5 Details by Class & Accounts'!BY32","v":0},{"$f":"'O5 Details by Class & Accounts'!O32+'O5 Details by Class & Accounts'!AJ32+'O5 Details by Class & Accounts'!BE32+'O5 Details by Class & Accounts'!BZ32","v":0},{"$f":"'O5 Details by Class & Accounts'!P32+'O5 Details by Class & Accounts'!AK32+'O5 Details by Class & Accounts'!BF32+'O5 Details by Class & Accounts'!CA32","v":0},{"$f":"'O5 Details by Class & Accounts'!Q32+'O5 Details by Class & Accounts'!AL32+'O5 Details by Class & Accounts'!BG32+'O5 Details by Class & Accounts'!CB32","v":0},{"$f":"'O5 Details by Class & Accounts'!R32+'O5 Details by Class & Accounts'!AM32+'O5 Details by Class & Accounts'!BH32+'O5 Details by Class & Accounts'!CC32","v":0},{"$f":"'O5 Details by Class & Accounts'!S32+'O5 Details by Class & Accounts'!AN32+'O5 Details by Class & Accounts'!BI32+'O5 Details by Class & Accounts'!CD32","v":0},{"$f":"'O5 Details by Class & Accounts'!T32+'O5 Details by Class & Accounts'!AO32+'O5 Details by Class & Accounts'!BJ32+'O5 Details by Class & Accounts'!CE32","v":0},{"$f":"'O5 Details by Class & Accounts'!U32+'O5 Details by Class & Accounts'!AP32+'O5 Details by Class & Accounts'!BK32+'O5 Details by Class & Accounts'!CF32","v":0},{"$f":"'O5 Details by Class & Accounts'!V32+'O5 Details by Class & Accounts'!AQ32+'O5 Details by Class & Accounts'!BL32+'O5 Details by Class & Accounts'!CG32","v":0},{"$f":"'O5 Details by Class & Accounts'!W32+'O5 Details by Class & Accounts'!AR32+'O5 Details by Class & Accounts'!BM32+'O5 Details by Class & Accounts'!CH32","v":0},{"$f":"'O5 Details by Class & Accounts'!X32+'O5 Details by Class & Accounts'!AS32+'O5 Details by Class & Accounts'!BN32+'O5 Details by Class & Accounts'!CI32","v":0},{"$f":"'O5 Details by Class & Accounts'!Y32+'O5 Details by Class & Accounts'!AT32+'O5 Details by Class & Accounts'!BO32+'O5 Details by Class & Accounts'!CJ32","v":0},{"$f":"'O5 Details by Class & Accounts'!Z32+'O5 Details by Class & Accounts'!AU32+'O5 Details by Class & Accounts'!BP32+'O5 Details by Class & Accounts'!CK32","v":0},{"$f":"'O5 Details by Class & Accounts'!AA32+'O5 Details by Class & Accounts'!AV32+'O5 Details by Class & Accounts'!BQ32+'O5 Details by Class & Accounts'!CL32","v":0},{"$f":"'O5 Details by Class & Accounts'!AB32+'O5 Details by Class & Accounts'!AW32+'O5 Details by Class & Accounts'!BR32+'O5 Details by Class & Accounts'!CM32","v":0},"1810-2","DCP"]
["1815","Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D33), \"\",('E4 TB Allocation Details'!D33))","v":"dp"},32918006.820000004,{"$f":"'O5 Details by Class & Accounts'!I33+'O5 Details by Class & Accounts'!AD33+'O5 Details by Class & Accounts'!AY33+'O5 Details by Class & Accounts'!BT33","v":9313218.0543571152},{"$f":"'O5 Details by Class & Accounts'!J33+'O5 Details by Class & Accounts'!AE33+'O5 Details by Class & Accounts'!AZ33+'O5 Details by Class & Accounts'!BU33","v":5873174.7601445364},{"$f":"'O5 Details by Class & Accounts'!K33+'O5 Details by Class & Accounts'!AF33+'O5 Details by Class & Accounts'!BA33+'O5 Details by Class & Accounts'!BV33","v":15584098.564575506},{"$f":"'O5 Details by Class & Accounts'!L33+'O5 Details by Class & Accounts'!AG33+'O5 Details by Class & Accounts'!BB33+'O5 Details by Class & Accounts'!BW33","v":0},{"$f":"'O5 Details by Class & Accounts'!M33+'O5 Details by Class & Accounts'!AH33+'O5 Details by Class & Accounts'!BC33+'O5 Details by Class & Accounts'!BX33","v":0},{"$f":"'O5 Details by Class & Accounts'!N33+'O5 Details by Class & Accounts'!AI33+'O5 Details by Class & Accounts'!BD33+'O5 Details by Class & Accounts'!BY33","v":1975098.3917509059},{"$f":"'O5 Details by Class & Accounts'!O33+'O5 Details by Class & Accounts'!AJ33+'O5 Details by Class & Accounts'!BE33+'O5 Details by Class & Accounts'!BZ33","v":119732.27370840716},{"$f":"'O5 Details by Class & Accounts'!P33+'O5 Details by Class & Accounts'!AK33+'O5 Details by Class & Accounts'!BF33+'O5 Details by Class & Accounts'!CA33","v":0},{"$f":"'O5 Details by Class & Accounts'!Q33+'O5 Details by Class & Accounts'!AL33+'O5 Details by Class & Accounts'!BG33+'O5 Details by Class & Accounts'!CB33","v":52684.77546353358},{"$f":"'O5 Details by Class & Accounts'!R33+'O5 Details by Class & Accounts'!AM33+'O5 Details by Class & Accounts'!BH33+'O5 Details by Class & Accounts'!CC33","v":0},{"$f":"'O5 Details by Class & Accounts'!S33+'O5 Details by Class & Accounts'!AN33+'O5 Details by Class & Accounts'!BI33+'O5 Details by Class & Accounts'!CD33","v":0},{"$f":"'O5 Details by Class & Accounts'!T33+'O5 Details by Class & Accounts'!AO33+'O5 Details by Class & Accounts'!BJ33+'O5 Details by Class & Accounts'!CE33","v":0},{"$f":"'O5 Details by Class & Accounts'!U33+'O5 Details by Class & Accounts'!AP33+'O5 Details by Class & Accounts'!BK33+'O5 Details by Class & Accounts'!CF33","v":0},{"$f":"'O5 Details by Class & Accounts'!V33+'O5 Details by Class & Accounts'!AQ33+'O5 Details by Class & Accounts'!BL33+'O5 Details by Class & Accounts'!CG33","v":0},{"$f":"'O5 Details by Class & Accounts'!W33+'O5 Details by Class & Accounts'!AR33+'O5 Details by Class & Accounts'!BM33+'O5 Details by Class & Accounts'!CH33","v":0},{"$f":"'O5 Details by Class & Accounts'!X33+'O5 Details by Class & Accounts'!AS33+'O5 Details by Class & Accounts'!BN33+'O5 Details by Class & Accounts'!CI33","v":0},{"$f":"'O5 Details by Class & Accounts'!Y33+'O5 Details by Class & Accounts'!AT33+'O5 Details by Class & Accounts'!BO33+'O5 Details by Class & Accounts'!CJ33","v":0},{"$f":"'O5 Details by Class & Accounts'!Z33+'O5 Details by Class & Accounts'!AU33+'O5 Details by Class & Accounts'!BP33+'O5 Details by Class & Accounts'!CK33","v":0},{"$f":"'O5 Details by Class & Accounts'!AA33+'O5 Details by Class & Accounts'!AV33+'O5 Details by Class & Accounts'!BQ33+'O5 Details by Class & Accounts'!CL33","v":0},{"$f":"'O5 Details by Class & Accounts'!AB33+'O5 Details by Class & Accounts'!AW33+'O5 Details by Class & Accounts'!BR33+'O5 Details by Class & Accounts'!CM33","v":0},"1815","TCP"]
["1820","Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D34), \"\",('E4 TB Allocation Details'!D34))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I34+'O5 Details by Class & Accounts'!AD34+'O5 Details by Class & Accounts'!AY34+'O5 Details by Class & Accounts'!BT34","v":0},{"$f":"'O5 Details by Class & Accounts'!J34+'O5 Details by Class & Accounts'!AE34+'O5 Details by Class & Accounts'!AZ34+'O5 Details by Class & Accounts'!BU34","v":0},{"$f":"'O5 Details by Class & Accounts'!K34+'O5 Details by Class & Accounts'!AF34+'O5 Details by Class & Accounts'!BA34+'O5 Details by Class & Accounts'!BV34","v":0},{"$f":"'O5 Details by Class & Accounts'!L34+'O5 Details by Class & Accounts'!AG34+'O5 Details by Class & Accounts'!BB34+'O5 Details by Class & Accounts'!BW34","v":0},{"$f":"'O5 Details by Class & Accounts'!M34+'O5 Details by Class & Accounts'!AH34+'O5 Details by Class & Accounts'!BC34+'O5 Details by Class & Accounts'!BX34","v":0},{"$f":"'O5 Details by Class & Accounts'!N34+'O5 Details by Class & Accounts'!AI34+'O5 Details by Class & Accounts'!BD34+'O5 Details by Class & Accounts'!BY34","v":0},{"$f":"'O5 Details by Class & Accounts'!O34+'O5 Details by Class & Accounts'!AJ34+'O5 Details by Class & Accounts'!BE34+'O5 Details by Class & Accounts'!BZ34","v":0},{"$f":"'O5 Details by Class & Accounts'!P34+'O5 Details by Class & Accounts'!AK34+'O5 Details by Class & Accounts'!BF34+'O5 Details by Class & Accounts'!CA34","v":0},{"$f":"'O5 Details by Class & Accounts'!Q34+'O5 Details by Class & Accounts'!AL34+'O5 Details by Class & Accounts'!BG34+'O5 Details by Class & Accounts'!CB34","v":0},{"$f":"'O5 Details by Class & Accounts'!R34+'O5 Details by Class & Accounts'!AM34+'O5 Details by Class & Accounts'!BH34+'O5 Details by Class & Accounts'!CC34","v":0},{"$f":"'O5 Details by Class & Accounts'!S34+'O5 Details by Class & Accounts'!AN34+'O5 Details by Class & Accounts'!BI34+'O5 Details by Class & Accounts'!CD34","v":0},{"$f":"'O5 Details by Class & Accounts'!T34+'O5 Details by Class & Accounts'!AO34+'O5 Details by Class & Accounts'!BJ34+'O5 Details by Class & Accounts'!CE34","v":0},{"$f":"'O5 Details by Class & Accounts'!U34+'O5 Details by Class & Accounts'!AP34+'O5 Details by Class & Accounts'!BK34+'O5 Details by Class & Accounts'!CF34","v":0},{"$f":"'O5 Details by Class & Accounts'!V34+'O5 Details by Class & Accounts'!AQ34+'O5 Details by Class & Accounts'!BL34+'O5 Details by Class & Accounts'!CG34","v":0},{"$f":"'O5 Details by Class & Accounts'!W34+'O5 Details by Class & Accounts'!AR34+'O5 Details by Class & Accounts'!BM34+'O5 Details by Class & Accounts'!CH34","v":0},{"$f":"'O5 Details by Class & Accounts'!X34+'O5 Details by Class & Accounts'!AS34+'O5 Details by Class & Accounts'!BN34+'O5 Details by Class & Accounts'!CI34","v":0},{"$f":"'O5 Details by Class & Accounts'!Y34+'O5 Details by Class & Accounts'!AT34+'O5 Details by Class & Accounts'!BO34+'O5 Details by Class & Accounts'!CJ34","v":0},{"$f":"'O5 Details by Class & Accounts'!Z34+'O5 Details by Class & Accounts'!AU34+'O5 Details by Class & Accounts'!BP34+'O5 Details by Class & Accounts'!CK34","v":0},{"$f":"'O5 Details by Class & Accounts'!AA34+'O5 Details by Class & Accounts'!AV34+'O5 Details by Class & Accounts'!BQ34+'O5 Details by Class & Accounts'!CL34","v":0},{"$f":"'O5 Details by Class & Accounts'!AB34+'O5 Details by Class & Accounts'!AW34+'O5 Details by Class & Accounts'!BR34+'O5 Details by Class & Accounts'!CM34","v":0},"1820",{"$error":"#N/A"}]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D35), \"\",('E4 TB Allocation Details'!D35))","v":"dp"},{"$f":"SUM(E35:X35)","v":0},{"$f":"'O5 Details by Class & Accounts'!I35+'O5 Details by Class & Accounts'!AD35+'O5 Details by Class & Accounts'!AY35+'O5 Details by Class & Accounts'!BT35","v":0},{"$f":"'O5 Details by Class & Accounts'!J35+'O5 Details by Class & Accounts'!AE35+'O5 Details by Class & Accounts'!AZ35+'O5 Details by Class & Accounts'!BU35","v":0},{"$f":"'O5 Details by Class & Accounts'!K35+'O5 Details by Class & Accounts'!AF35+'O5 Details by Class & Accounts'!BA35+'O5 Details by Class & Accounts'!BV35","v":0},{"$f":"'O5 Details by Class & Accounts'!L35+'O5 Details by Class & Accounts'!AG35+'O5 Details by Class & Accounts'!BB35+'O5 Details by Class & Accounts'!BW35","v":0},{"$f":"'O5 Details by Class & Accounts'!M35+'O5 Details by Class & Accounts'!AH35+'O5 Details by Class & Accounts'!BC35+'O5 Details by Class & Accounts'!BX35","v":0},{"$f":"'O5 Details by Class & Accounts'!N35+'O5 Details by Class & Accounts'!AI35+'O5 Details by Class & Accounts'!BD35+'O5 Details by Class & Accounts'!BY35","v":0},{"$f":"'O5 Details by Class & Accounts'!O35+'O5 Details by Class & Accounts'!AJ35+'O5 Details by Class & Accounts'!BE35+'O5 Details by Class & Accounts'!BZ35","v":0},{"$f":"'O5 Details by Class & Accounts'!P35+'O5 Details by Class & Accounts'!AK35+'O5 Details by Class & Accounts'!BF35+'O5 Details by Class & Accounts'!CA35","v":0},{"$f":"'O5 Details by Class & Accounts'!Q35+'O5 Details by Class & Accounts'!AL35+'O5 Details by Class & Accounts'!BG35+'O5 Details by Class & Accounts'!CB35","v":0},{"$f":"'O5 Details by Class & Accounts'!R35+'O5 Details by Class & Accounts'!AM35+'O5 Details by Class & Accounts'!BH35+'O5 Details by Class & Accounts'!CC35","v":0},{"$f":"'O5 Details by Class & Accounts'!S35+'O5 Details by Class & Accounts'!AN35+'O5 Details by Class & Accounts'!BI35+'O5 Details by Class & Accounts'!CD35","v":0},{"$f":"'O5 Details by Class & Accounts'!T35+'O5 Details by Class & Accounts'!AO35+'O5 Details by Class & Accounts'!BJ35+'O5 Details by Class & Accounts'!CE35","v":0},{"$f":"'O5 Details by Class & Accounts'!U35+'O5 Details by Class & Accounts'!AP35+'O5 Details by Class & Accounts'!BK35+'O5 Details by Class & Accounts'!CF35","v":0},{"$f":"'O5 Details by Class & Accounts'!V35+'O5 Details by Class & Accounts'!AQ35+'O5 Details by Class & Accounts'!BL35+'O5 Details by Class & Accounts'!CG35","v":0},{"$f":"'O5 Details by Class & Accounts'!W35+'O5 Details by Class & Accounts'!AR35+'O5 Details by Class & Accounts'!BM35+'O5 Details by Class & Accounts'!CH35","v":0},{"$f":"'O5 Details by Class & Accounts'!X35+'O5 Details by Class & Accounts'!AS35+'O5 Details by Class & Accounts'!BN35+'O5 Details by Class & Accounts'!CI35","v":0},{"$f":"'O5 Details by Class & Accounts'!Y35+'O5 Details by Class & Accounts'!AT35+'O5 Details by Class & Accounts'!BO35+'O5 Details by Class & Accounts'!CJ35","v":0},{"$f":"'O5 Details by Class & Accounts'!Z35+'O5 Details by Class & Accounts'!AU35+'O5 Details by Class & Accounts'!BP35+'O5 Details by Class & Accounts'!CK35","v":0},{"$f":"'O5 Details by Class & Accounts'!AA35+'O5 Details by Class & Accounts'!AV35+'O5 Details by Class & Accounts'!BQ35+'O5 Details by Class & Accounts'!CL35","v":0},{"$f":"'O5 Details by Class & Accounts'!AB35+'O5 Details by Class & Accounts'!AW35+'O5 Details by Class & Accounts'!BR35+'O5 Details by Class & Accounts'!CM35","v":0},"1820-1","DCP"]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D36), \"\",('E4 TB Allocation Details'!D36))","v":"dp"},{"$f":"SUM(E36:X36)","v":4552443.6612388492},{"$f":"'O5 Details by Class & Accounts'!I36+'O5 Details by Class & Accounts'!AD36+'O5 Details by Class & Accounts'!AY36+'O5 Details by Class & Accounts'!BT36","v":1168145.1833113127},{"$f":"'O5 Details by Class & Accounts'!J36+'O5 Details by Class & Accounts'!AE36+'O5 Details by Class & Accounts'!AZ36+'O5 Details by Class & Accounts'!BU36","v":838804.05083831633},{"$f":"'O5 Details by Class & Accounts'!K36+'O5 Details by Class & Accounts'!AF36+'O5 Details by Class & Accounts'!BA36+'O5 Details by Class & Accounts'!BV36","v":2204994.7110994812},{"$f":"'O5 Details by Class & Accounts'!L36+'O5 Details by Class & Accounts'!AG36+'O5 Details by Class & Accounts'!BB36+'O5 Details by Class & Accounts'!BW36","v":0},{"$f":"'O5 Details by Class & Accounts'!M36+'O5 Details by Class & Accounts'!AH36+'O5 Details by Class & Accounts'!BC36+'O5 Details by Class & Accounts'!BX36","v":0},{"$f":"'O5 Details by Class & Accounts'!N36+'O5 Details by Class & Accounts'!AI36+'O5 Details by Class & Accounts'!BD36+'O5 Details by Class & Accounts'!BY36","v":318607.68777765846},{"$f":"'O5 Details by Class & Accounts'!O36+'O5 Details by Class & Accounts'!AJ36+'O5 Details by Class & Accounts'!BE36+'O5 Details by Class & Accounts'!BZ36","v":19068.067170942635},{"$f":"'O5 Details by Class & Accounts'!P36+'O5 Details by Class & Accounts'!AK36+'O5 Details by Class & Accounts'!BF36+'O5 Details by Class & Accounts'!CA36","v":0},{"$f":"'O5 Details by Class & Accounts'!Q36+'O5 Details by Class & Accounts'!AL36+'O5 Details by Class & Accounts'!BG36+'O5 Details by Class & Accounts'!CB36","v":2823.961041137673},{"$f":"'O5 Details by Class & Accounts'!R36+'O5 Details by Class & Accounts'!AM36+'O5 Details by Class & Accounts'!BH36+'O5 Details by Class & Accounts'!CC36","v":0},{"$f":"'O5 Details by Class & Accounts'!S36+'O5 Details by Class & Accounts'!AN36+'O5 Details by Class & Accounts'!BI36+'O5 Details by Class & Accounts'!CD36","v":0},{"$f":"'O5 Details by Class & Accounts'!T36+'O5 Details by Class & Accounts'!AO36+'O5 Details by Class & Accounts'!BJ36+'O5 Details by Class & Accounts'!CE36","v":0},{"$f":"'O5 Details by Class & Accounts'!U36+'O5 Details by Class & Accounts'!AP36+'O5 Details by Class & Accounts'!BK36+'O5 Details by Class & Accounts'!CF36","v":0},{"$f":"'O5 Details by Class & Accounts'!V36+'O5 Details by Class & Accounts'!AQ36+'O5 Details by Class & Accounts'!BL36+'O5 Details by Class & Accounts'!CG36","v":0},{"$f":"'O5 Details by Class & Accounts'!W36+'O5 Details by Class & Accounts'!AR36+'O5 Details by Class & Accounts'!BM36+'O5 Details by Class & Accounts'!CH36","v":0},{"$f":"'O5 Details by Class & Accounts'!X36+'O5 Details by Class & Accounts'!AS36+'O5 Details by Class & Accounts'!BN36+'O5 Details by Class & Accounts'!CI36","v":0},{"$f":"'O5 Details by Class & Accounts'!Y36+'O5 Details by Class & Accounts'!AT36+'O5 Details by Class & Accounts'!BO36+'O5 Details by Class & Accounts'!CJ36","v":0},{"$f":"'O5 Details by Class & Accounts'!Z36+'O5 Details by Class & Accounts'!AU36+'O5 Details by Class & Accounts'!BP36+'O5 Details by Class & Accounts'!CK36","v":0},{"$f":"'O5 Details by Class & Accounts'!AA36+'O5 Details by Class & Accounts'!AV36+'O5 Details by Class & Accounts'!BQ36+'O5 Details by Class & Accounts'!CL36","v":0},{"$f":"'O5 Details by Class & Accounts'!AB36+'O5 Details by Class & Accounts'!AW36+'O5 Details by Class & Accounts'!BR36+'O5 Details by Class & Accounts'!CM36","v":0},"1820-2","PNCP"]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D37), \"\",('E4 TB Allocation Details'!D37))","v":"dp"},{"$f":"SUM(E37:X37)","v":723039.30876114964},{"$f":"'O5 Details by Class & Accounts'!I37+'O5 Details by Class & Accounts'!AD37+'O5 Details by Class & Accounts'!AY37+'O5 Details by Class & Accounts'!BT37","v":199706.94666591741},{"$f":"'O5 Details by Class & Accounts'!J37+'O5 Details by Class & Accounts'!AE37+'O5 Details by Class & Accounts'!AZ37+'O5 Details by Class & Accounts'!BU37","v":96071.866154778167},{"$f":"'O5 Details by Class & Accounts'!K37+'O5 Details by Class & Accounts'!AF37+'O5 Details by Class & Accounts'!BA37+'O5 Details by Class & Accounts'!BV37","v":358659.12181712355},{"$f":"'O5 Details by Class & Accounts'!L37+'O5 Details by Class & Accounts'!AG37+'O5 Details by Class & Accounts'!BB37+'O5 Details by Class & Accounts'!BW37","v":0},{"$f":"'O5 Details by Class & Accounts'!M37+'O5 Details by Class & Accounts'!AH37+'O5 Details by Class & Accounts'!BC37+'O5 Details by Class & Accounts'!BX37","v":0},{"$f":"'O5 Details by Class & Accounts'!N37+'O5 Details by Class & Accounts'!AI37+'O5 Details by Class & Accounts'!BD37+'O5 Details by Class & Accounts'!BY37","v":47540.597176485535},{"$f":"'O5 Details by Class & Accounts'!O37+'O5 Details by Class & Accounts'!AJ37+'O5 Details by Class & Accounts'!BE37+'O5 Details by Class & Accounts'!BZ37","v":3798.0203968506225},{"$f":"'O5 Details by Class & Accounts'!P37+'O5 Details by Class & Accounts'!AK37+'O5 Details by Class & Accounts'!BF37+'O5 Details by Class & Accounts'!CA37","v":0},{"$f":"'O5 Details by Class & Accounts'!Q37+'O5 Details by Class & Accounts'!AL37+'O5 Details by Class & Accounts'!BG37+'O5 Details by Class & Accounts'!CB37","v":1570.4715574058753},{"$f":"'O5 Details by Class & Accounts'!R37+'O5 Details by Class & Accounts'!AM37+'O5 Details by Class & Accounts'!BH37+'O5 Details by Class & Accounts'!CC37","v":15692.284992588315},{"$f":"'O5 Details by Class & Accounts'!S37+'O5 Details by Class & Accounts'!AN37+'O5 Details by Class & Accounts'!BI37+'O5 Details by Class & Accounts'!CD37","v":0},{"$f":"'O5 Details by Class & Accounts'!T37+'O5 Details by Class & Accounts'!AO37+'O5 Details by Class & Accounts'!BJ37+'O5 Details by Class & Accounts'!CE37","v":0},{"$f":"'O5 Details by Class & Accounts'!U37+'O5 Details by Class & Accounts'!AP37+'O5 Details by Class & Accounts'!BK37+'O5 Details by Class & Accounts'!CF37","v":0},{"$f":"'O5 Details by Class & Accounts'!V37+'O5 Details by Class & Accounts'!AQ37+'O5 Details by Class & Accounts'!BL37+'O5 Details by Class & Accounts'!CG37","v":0},{"$f":"'O5 Details by Class & Accounts'!W37+'O5 Details by Class & Accounts'!AR37+'O5 Details by Class & Accounts'!BM37+'O5 Details by Class & Accounts'!CH37","v":0},{"$f":"'O5 Details by Class & Accounts'!X37+'O5 Details by Class & Accounts'!AS37+'O5 Details by Class & Accounts'!BN37+'O5 Details by Class & Accounts'!CI37","v":0},{"$f":"'O5 Details by Class & Accounts'!Y37+'O5 Details by Class & Accounts'!AT37+'O5 Details by Class & Accounts'!BO37+'O5 Details by Class & Accounts'!CJ37","v":0},{"$f":"'O5 Details by Class & Accounts'!Z37+'O5 Details by Class & Accounts'!AU37+'O5 Details by Class & Accounts'!BP37+'O5 Details by Class & Accounts'!CK37","v":0},{"$f":"'O5 Details by Class & Accounts'!AA37+'O5 Details by Class & Accounts'!AV37+'O5 Details by Class & Accounts'!BQ37+'O5 Details by Class & Accounts'!CL37","v":0},{"$f":"'O5 Details by Class & Accounts'!AB37+'O5 Details by Class & Accounts'!AW37+'O5 Details by Class & Accounts'!BR37+'O5 Details by Class & Accounts'!CM37","v":0},"1820-3","CEN"]
["1825","Storage Battery Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D38), \"\",('E4 TB Allocation Details'!D38))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I38+'O5 Details by Class & Accounts'!AD38+'O5 Details by Class & Accounts'!AY38+'O5 Details by Class & Accounts'!BT38","v":0},{"$f":"'O5 Details by Class & Accounts'!J38+'O5 Details by Class & Accounts'!AE38+'O5 Details by Class & Accounts'!AZ38+'O5 Details by Class & Accounts'!BU38","v":0},{"$f":"'O5 Details by Class & Accounts'!K38+'O5 Details by Class & Accounts'!AF38+'O5 Details by Class & Accounts'!BA38+'O5 Details by Class & Accounts'!BV38","v":0},{"$f":"'O5 Details by Class & Accounts'!L38+'O5 Details by Class & Accounts'!AG38+'O5 Details by Class & Accounts'!BB38+'O5 Details by Class & Accounts'!BW38","v":0},{"$f":"'O5 Details by Class & Accounts'!M38+'O5 Details by Class & Accounts'!AH38+'O5 Details by Class & Accounts'!BC38+'O5 Details by Class & Accounts'!BX38","v":0},{"$f":"'O5 Details by Class & Accounts'!N38+'O5 Details by Class & Accounts'!AI38+'O5 Details by Class & Accounts'!BD38+'O5 Details by Class & Accounts'!BY38","v":0},{"$f":"'O5 Details by Class & Accounts'!O38+'O5 Details by Class & Accounts'!AJ38+'O5 Details by Class & Accounts'!BE38+'O5 Details by Class & Accounts'!BZ38","v":0},{"$f":"'O5 Details by Class & Accounts'!P38+'O5 Details by Class & Accounts'!AK38+'O5 Details by Class & Accounts'!BF38+'O5 Details by Class & Accounts'!CA38","v":0},{"$f":"'O5 Details by Class & Accounts'!Q38+'O5 Details by Class & Accounts'!AL38+'O5 Details by Class & Accounts'!BG38+'O5 Details by Class & Accounts'!CB38","v":0},{"$f":"'O5 Details by Class & Accounts'!R38+'O5 Details by Class & Accounts'!AM38+'O5 Details by Class & Accounts'!BH38+'O5 Details by Class & Accounts'!CC38","v":0},{"$f":"'O5 Details by Class & Accounts'!S38+'O5 Details by Class & Accounts'!AN38+'O5 Details by Class & Accounts'!BI38+'O5 Details by Class & Accounts'!CD38","v":0},{"$f":"'O5 Details by Class & Accounts'!T38+'O5 Details by Class & Accounts'!AO38+'O5 Details by Class & Accounts'!BJ38+'O5 Details by Class & Accounts'!CE38","v":0},{"$f":"'O5 Details by Class & Accounts'!U38+'O5 Details by Class & Accounts'!AP38+'O5 Details by Class & Accounts'!BK38+'O5 Details by Class & Accounts'!CF38","v":0},{"$f":"'O5 Details by Class & Accounts'!V38+'O5 Details by Class & Accounts'!AQ38+'O5 Details by Class & Accounts'!BL38+'O5 Details by Class & Accounts'!CG38","v":0},{"$f":"'O5 Details by Class & Accounts'!W38+'O5 Details by Class & Accounts'!AR38+'O5 Details by Class & Accounts'!BM38+'O5 Details by Class & Accounts'!CH38","v":0},{"$f":"'O5 Details by Class & Accounts'!X38+'O5 Details by Class & Accounts'!AS38+'O5 Details by Class & Accounts'!BN38+'O5 Details by Class & Accounts'!CI38","v":0},{"$f":"'O5 Details by Class & Accounts'!Y38+'O5 Details by Class & Accounts'!AT38+'O5 Details by Class & Accounts'!BO38+'O5 Details by Class & Accounts'!CJ38","v":0},{"$f":"'O5 Details by Class & Accounts'!Z38+'O5 Details by Class & Accounts'!AU38+'O5 Details by Class & Accounts'!BP38+'O5 Details by Class & Accounts'!CK38","v":0},{"$f":"'O5 Details by Class & Accounts'!AA38+'O5 Details by Class & Accounts'!AV38+'O5 Details by Class & Accounts'!BQ38+'O5 Details by Class & Accounts'!CL38","v":0},{"$f":"'O5 Details by Class & Accounts'!AB38+'O5 Details by Class & Accounts'!AW38+'O5 Details by Class & Accounts'!BR38+'O5 Details by Class & Accounts'!CM38","v":0},"1825",{"$error":"#N/A"}]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D39), \"\",('E4 TB Allocation Details'!D39))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I39+'O5 Details by Class & Accounts'!AD39+'O5 Details by Class & Accounts'!AY39+'O5 Details by Class & Accounts'!BT39","v":0},{"$f":"'O5 Details by Class & Accounts'!J39+'O5 Details by Class & Accounts'!AE39+'O5 Details by Class & Accounts'!AZ39+'O5 Details by Class & Accounts'!BU39","v":0},{"$f":"'O5 Details by Class & Accounts'!K39+'O5 Details by Class & Accounts'!AF39+'O5 Details by Class & Accounts'!BA39+'O5 Details by Class & Accounts'!BV39","v":0},{"$f":"'O5 Details by Class & Accounts'!L39+'O5 Details by Class & Accounts'!AG39+'O5 Details by Class & Accounts'!BB39+'O5 Details by Class & Accounts'!BW39","v":0},{"$f":"'O5 Details by Class & Accounts'!M39+'O5 Details by Class & Accounts'!AH39+'O5 Details by Class & Accounts'!BC39+'O5 Details by Class & Accounts'!BX39","v":0},{"$f":"'O5 Details by Class & Accounts'!N39+'O5 Details by Class & Accounts'!AI39+'O5 Details by Class & Accounts'!BD39+'O5 Details by Class & Accounts'!BY39","v":0},{"$f":"'O5 Details by Class & Accounts'!O39+'O5 Details by Class & Accounts'!AJ39+'O5 Details by Class & Accounts'!BE39+'O5 Details by Class & Accounts'!BZ39","v":0},{"$f":"'O5 Details by Class & Accounts'!P39+'O5 Details by Class & Accounts'!AK39+'O5 Details by Class & Accounts'!BF39+'O5 Details by Class & Accounts'!CA39","v":0},{"$f":"'O5 Details by Class & Accounts'!Q39+'O5 Details by Class & Accounts'!AL39+'O5 Details by Class & Accounts'!BG39+'O5 Details by Class & Accounts'!CB39","v":0},{"$f":"'O5 Details by Class & Accounts'!R39+'O5 Details by Class & Accounts'!AM39+'O5 Details by Class & Accounts'!BH39+'O5 Details by Class & Accounts'!CC39","v":0},{"$f":"'O5 Details by Class & Accounts'!S39+'O5 Details by Class & Accounts'!AN39+'O5 Details by Class & Accounts'!BI39+'O5 Details by Class & Accounts'!CD39","v":0},{"$f":"'O5 Details by Class & Accounts'!T39+'O5 Details by Class & Accounts'!AO39+'O5 Details by Class & Accounts'!BJ39+'O5 Details by Class & Accounts'!CE39","v":0},{"$f":"'O5 Details by Class & Accounts'!U39+'O5 Details by Class & Accounts'!AP39+'O5 Details by Class & Accounts'!BK39+'O5 Details by Class & Accounts'!CF39","v":0},{"$f":"'O5 Details by Class & Accounts'!V39+'O5 Details by Class & Accounts'!AQ39+'O5 Details by Class & Accounts'!BL39+'O5 Details by Class & Accounts'!CG39","v":0},{"$f":"'O5 Details by Class & Accounts'!W39+'O5 Details by Class & Accounts'!AR39+'O5 Details by Class & Accounts'!BM39+'O5 Details by Class & Accounts'!CH39","v":0},{"$f":"'O5 Details by Class & Accounts'!X39+'O5 Details by Class & Accounts'!AS39+'O5 Details by Class & Accounts'!BN39+'O5 Details by Class & Accounts'!CI39","v":0},{"$f":"'O5 Details by Class & Accounts'!Y39+'O5 Details by Class & Accounts'!AT39+'O5 Details by Class & Accounts'!BO39+'O5 Details by Class & Accounts'!CJ39","v":0},{"$f":"'O5 Details by Class & Accounts'!Z39+'O5 Details by Class & Accounts'!AU39+'O5 Details by Class & Accounts'!BP39+'O5 Details by Class & Accounts'!CK39","v":0},{"$f":"'O5 Details by Class & Accounts'!AA39+'O5 Details by Class & Accounts'!AV39+'O5 Details by Class & Accounts'!BQ39+'O5 Details by Class & Accounts'!CL39","v":0},{"$f":"'O5 Details by Class & Accounts'!AB39+'O5 Details by Class & Accounts'!AW39+'O5 Details by Class & Accounts'!BR39+'O5 Details by Class & Accounts'!CM39","v":0},"1825-1","TCP"]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D40), \"\",('E4 TB Allocation Details'!D40))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I40+'O5 Details by Class & Accounts'!AD40+'O5 Details by Class & Accounts'!AY40+'O5 Details by Class & Accounts'!BT40","v":0},{"$f":"'O5 Details by Class & Accounts'!J40+'O5 Details by Class & Accounts'!AE40+'O5 Details by Class & Accounts'!AZ40+'O5 Details by Class & Accounts'!BU40","v":0},{"$f":"'O5 Details by Class & Accounts'!K40+'O5 Details by Class & Accounts'!AF40+'O5 Details by Class & Accounts'!BA40+'O5 Details by Class & Accounts'!BV40","v":0},{"$f":"'O5 Details by Class & Accounts'!L40+'O5 Details by Class & Accounts'!AG40+'O5 Details by Class & Accounts'!BB40+'O5 Details by Class & Accounts'!BW40","v":0},{"$f":"'O5 Details by Class & Accounts'!M40+'O5 Details by Class & Accounts'!AH40+'O5 Details by Class & Accounts'!BC40+'O5 Details by Class & Accounts'!BX40","v":0},{"$f":"'O5 Details by Class & Accounts'!N40+'O5 Details by Class & Accounts'!AI40+'O5 Details by Class & Accounts'!BD40+'O5 Details by Class & Accounts'!BY40","v":0},{"$f":"'O5 Details by Class & Accounts'!O40+'O5 Details by Class & Accounts'!AJ40+'O5 Details by Class & Accounts'!BE40+'O5 Details by Class & Accounts'!BZ40","v":0},{"$f":"'O5 Details by Class & Accounts'!P40+'O5 Details by Class & Accounts'!AK40+'O5 Details by Class & Accounts'!BF40+'O5 Details by Class & Accounts'!CA40","v":0},{"$f":"'O5 Details by Class & Accounts'!Q40+'O5 Details by Class & Accounts'!AL40+'O5 Details by Class & Accounts'!BG40+'O5 Details by Class & Accounts'!CB40","v":0},{"$f":"'O5 Details by Class & Accounts'!R40+'O5 Details by Class & Accounts'!AM40+'O5 Details by Class & Accounts'!BH40+'O5 Details by Class & Accounts'!CC40","v":0},{"$f":"'O5 Details by Class & Accounts'!S40+'O5 Details by Class & Accounts'!AN40+'O5 Details by Class & Accounts'!BI40+'O5 Details by Class & Accounts'!CD40","v":0},{"$f":"'O5 Details by Class & Accounts'!T40+'O5 Details by Class & Accounts'!AO40+'O5 Details by Class & Accounts'!BJ40+'O5 Details by Class & Accounts'!CE40","v":0},{"$f":"'O5 Details by Class & Accounts'!U40+'O5 Details by Class & Accounts'!AP40+'O5 Details by Class & Accounts'!BK40+'O5 Details by Class & Accounts'!CF40","v":0},{"$f":"'O5 Details by Class & Accounts'!V40+'O5 Details by Class & Accounts'!AQ40+'O5 Details by Class & Accounts'!BL40+'O5 Details by Class & Accounts'!CG40","v":0},{"$f":"'O5 Details by Class & Accounts'!W40+'O5 Details by Class & Accounts'!AR40+'O5 Details by Class & Accounts'!BM40+'O5 Details by Class & Accounts'!CH40","v":0},{"$f":"'O5 Details by Class & Accounts'!X40+'O5 Details by Class & Accounts'!AS40+'O5 Details by Class & Accounts'!BN40+'O5 Details by Class & Accounts'!CI40","v":0},{"$f":"'O5 Details by Class & Accounts'!Y40+'O5 Details by Class & Accounts'!AT40+'O5 Details by Class & Accounts'!BO40+'O5 Details by Class & Accounts'!CJ40","v":0},{"$f":"'O5 Details by Class & Accounts'!Z40+'O5 Details by Class & Accounts'!AU40+'O5 Details by Class & Accounts'!BP40+'O5 Details by Class & Accounts'!CK40","v":0},{"$f":"'O5 Details by Class & Accounts'!AA40+'O5 Details by Class & Accounts'!AV40+'O5 Details by Class & Accounts'!BQ40+'O5 Details by Class & Accounts'!CL40","v":0},{"$f":"'O5 Details by Class & Accounts'!AB40+'O5 Details by Class & Accounts'!AW40+'O5 Details by Class & Accounts'!BR40+'O5 Details by Class & Accounts'!CM40","v":0},"1825-2","DCP"]
["1830","Poles, Towers and Fixtures",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D41), \"\",('E4 TB Allocation Details'!D41))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I41+'O5 Details by Class & Accounts'!AD41+'O5 Details by Class & Accounts'!AY41+'O5 Details by Class & Accounts'!BT41","v":0},{"$f":"'O5 Details by Class & Accounts'!J41+'O5 Details by Class & Accounts'!AE41+'O5 Details by Class & Accounts'!AZ41+'O5 Details by Class & Accounts'!BU41","v":0},{"$f":"'O5 Details by Class & Accounts'!K41+'O5 Details by Class & Accounts'!AF41+'O5 Details by Class & Accounts'!BA41+'O5 Details by Class & Accounts'!BV41","v":0},{"$f":"'O5 Details by Class & Accounts'!L41+'O5 Details by Class & Accounts'!AG41+'O5 Details by Class & Accounts'!BB41+'O5 Details by Class & Accounts'!BW41","v":0},{"$f":"'O5 Details by Class & Accounts'!M41+'O5 Details by Class & Accounts'!AH41+'O5 Details by Class & Accounts'!BC41+'O5 Details by Class & Accounts'!BX41","v":0},{"$f":"'O5 Details by Class & Accounts'!N41+'O5 Details by Class & Accounts'!AI41+'O5 Details by Class & Accounts'!BD41+'O5 Details by Class & Accounts'!BY41","v":0},{"$f":"'O5 Details by Class & Accounts'!O41+'O5 Details by Class & Accounts'!AJ41+'O5 Details by Class & Accounts'!BE41+'O5 Details by Class & Accounts'!BZ41","v":0},{"$f":"'O5 Details by Class & Accounts'!P41+'O5 Details by Class & Accounts'!AK41+'O5 Details by Class & Accounts'!BF41+'O5 Details by Class & Accounts'!CA41","v":0},{"$f":"'O5 Details by Class & Accounts'!Q41+'O5 Details by Class & Accounts'!AL41+'O5 Details by Class & Accounts'!BG41+'O5 Details by Class & Accounts'!CB41","v":0},{"$f":"'O5 Details by Class & Accounts'!R41+'O5 Details by Class & Accounts'!AM41+'O5 Details by Class & Accounts'!BH41+'O5 Details by Class & Accounts'!CC41","v":0},{"$f":"'O5 Details by Class & Accounts'!S41+'O5 Details by Class & Accounts'!AN41+'O5 Details by Class & Accounts'!BI41+'O5 Details by Class & Accounts'!CD41","v":0},{"$f":"'O5 Details by Class & Accounts'!T41+'O5 Details by Class & Accounts'!AO41+'O5 Details by Class & Accounts'!BJ41+'O5 Details by Class & Accounts'!CE41","v":0},{"$f":"'O5 Details by Class & Accounts'!U41+'O5 Details by Class & Accounts'!AP41+'O5 Details by Class & Accounts'!BK41+'O5 Details by Class & Accounts'!CF41","v":0},{"$f":"'O5 Details by Class & Accounts'!V41+'O5 Details by Class & Accounts'!AQ41+'O5 Details by Class & Accounts'!BL41+'O5 Details by Class & Accounts'!CG41","v":0},{"$f":"'O5 Details by Class & Accounts'!W41+'O5 Details by Class & Accounts'!AR41+'O5 Details by Class & Accounts'!BM41+'O5 Details by Class & Accounts'!CH41","v":0},{"$f":"'O5 Details by Class & Accounts'!X41+'O5 Details by Class & Accounts'!AS41+'O5 Details by Class & Accounts'!BN41+'O5 Details by Class & Accounts'!CI41","v":0},{"$f":"'O5 Details by Class & Accounts'!Y41+'O5 Details by Class & Accounts'!AT41+'O5 Details by Class & Accounts'!BO41+'O5 Details by Class & Accounts'!CJ41","v":0},{"$f":"'O5 Details by Class & Accounts'!Z41+'O5 Details by Class & Accounts'!AU41+'O5 Details by Class & Accounts'!BP41+'O5 Details by Class & Accounts'!CK41","v":0},{"$f":"'O5 Details by Class & Accounts'!AA41+'O5 Details by Class & Accounts'!AV41+'O5 Details by Class & Accounts'!BQ41+'O5 Details by Class & Accounts'!CL41","v":0},{"$f":"'O5 Details by Class & Accounts'!AB41+'O5 Details by Class & Accounts'!AW41+'O5 Details by Class & Accounts'!BR41+'O5 Details by Class & Accounts'!CM41","v":0},"1830",{"$error":"#N/A"}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D42), \"\",('E4 TB Allocation Details'!D42))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I42+'O5 Details by Class & Accounts'!AD42+'O5 Details by Class & Accounts'!AY42+'O5 Details by Class & Accounts'!BT42","v":0},{"$f":"'O5 Details by Class & Accounts'!J42+'O5 Details by Class & Accounts'!AE42+'O5 Details by Class & Accounts'!AZ42+'O5 Details by Class & Accounts'!BU42","v":0},{"$f":"'O5 Details by Class & Accounts'!K42+'O5 Details by Class & Accounts'!AF42+'O5 Details by Class & Accounts'!BA42+'O5 Details by Class & Accounts'!BV42","v":0},{"$f":"'O5 Details by Class & Accounts'!L42+'O5 Details by Class & Accounts'!AG42+'O5 Details by Class & Accounts'!BB42+'O5 Details by Class & Accounts'!BW42","v":0},{"$f":"'O5 Details by Class & Accounts'!M42+'O5 Details by Class & Accounts'!AH42+'O5 Details by Class & Accounts'!BC42+'O5 Details by Class & Accounts'!BX42","v":0},{"$f":"'O5 Details by Class & Accounts'!N42+'O5 Details by Class & Accounts'!AI42+'O5 Details by Class & Accounts'!BD42+'O5 Details by Class & Accounts'!BY42","v":0},{"$f":"'O5 Details by Class & Accounts'!O42+'O5 Details by Class & Accounts'!AJ42+'O5 Details by Class & Accounts'!BE42+'O5 Details by Class & Accounts'!BZ42","v":0},{"$f":"'O5 Details by Class & Accounts'!P42+'O5 Details by Class & Accounts'!AK42+'O5 Details by Class & Accounts'!BF42+'O5 Details by Class & Accounts'!CA42","v":0},{"$f":"'O5 Details by Class & Accounts'!Q42+'O5 Details by Class & Accounts'!AL42+'O5 Details by Class & Accounts'!BG42+'O5 Details by Class & Accounts'!CB42","v":0},{"$f":"'O5 Details by Class & Accounts'!R42+'O5 Details by Class & Accounts'!AM42+'O5 Details by Class & Accounts'!BH42+'O5 Details by Class & Accounts'!CC42","v":0},{"$f":"'O5 Details by Class & Accounts'!S42+'O5 Details by Class & Accounts'!AN42+'O5 Details by Class & Accounts'!BI42+'O5 Details by Class & Accounts'!CD42","v":0},{"$f":"'O5 Details by Class & Accounts'!T42+'O5 Details by Class & Accounts'!AO42+'O5 Details by Class & Accounts'!BJ42+'O5 Details by Class & Accounts'!CE42","v":0},{"$f":"'O5 Details by Class & Accounts'!U42+'O5 Details by Class & Accounts'!AP42+'O5 Details by Class & Accounts'!BK42+'O5 Details by Class & Accounts'!CF42","v":0},{"$f":"'O5 Details by Class & Accounts'!V42+'O5 Details by Class & Accounts'!AQ42+'O5 Details by Class & Accounts'!BL42+'O5 Details by Class & Accounts'!CG42","v":0},{"$f":"'O5 Details by Class & Accounts'!W42+'O5 Details by Class & Accounts'!AR42+'O5 Details by Class & Accounts'!BM42+'O5 Details by Class & Accounts'!CH42","v":0},{"$f":"'O5 Details by Class & Accounts'!X42+'O5 Details by Class & Accounts'!AS42+'O5 Details by Class & Accounts'!BN42+'O5 Details by Class & Accounts'!CI42","v":0},{"$f":"'O5 Details by Class & Accounts'!Y42+'O5 Details by Class & Accounts'!AT42+'O5 Details by Class & Accounts'!BO42+'O5 Details by Class & Accounts'!CJ42","v":0},{"$f":"'O5 Details by Class & Accounts'!Z42+'O5 Details by Class & Accounts'!AU42+'O5 Details by Class & Accounts'!BP42+'O5 Details by Class & Accounts'!CK42","v":0},{"$f":"'O5 Details by Class & Accounts'!AA42+'O5 Details by Class & Accounts'!AV42+'O5 Details by Class & Accounts'!BQ42+'O5 Details by Class & Accounts'!CL42","v":0},{"$f":"'O5 Details by Class & Accounts'!AB42+'O5 Details by Class & Accounts'!AW42+'O5 Details by Class & Accounts'!BR42+'O5 Details by Class & Accounts'!CM42","v":0},"1830-3","BCP"]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D43), \"\",('E4 TB Allocation Details'!D43))","v":"dp"},55711987.295186996,{"$f":"'O5 Details by Class & Accounts'!I43+'O5 Details by Class & Accounts'!AD43+'O5 Details by Class & Accounts'!AY43+'O5 Details by Class & Accounts'!BT43","v":27487088.079396468},{"$f":"'O5 Details by Class & Accounts'!J43+'O5 Details by Class & Accounts'!AE43+'O5 Details by Class & Accounts'!AZ43+'O5 Details by Class & Accounts'!BU43","v":8319099.2926437072},{"$f":"'O5 Details by Class & Accounts'!K43+'O5 Details by Class & Accounts'!AF43+'O5 Details by Class & Accounts'!BA43+'O5 Details by Class & Accounts'!BV43","v":16457148.061703455},{"$f":"'O5 Details by Class & Accounts'!L43+'O5 Details by Class & Accounts'!AG43+'O5 Details by Class & Accounts'!BB43+'O5 Details by Class & Accounts'!BW43","v":0},{"$f":"'O5 Details by Class & Accounts'!M43+'O5 Details by Class & Accounts'!AH43+'O5 Details by Class & Accounts'!BC43+'O5 Details by Class & Accounts'!BX43","v":0},{"$f":"'O5 Details by Class & Accounts'!N43+'O5 Details by Class & Accounts'!AI43+'O5 Details by Class & Accounts'!BD43+'O5 Details by Class & Accounts'!BY43","v":2339821.6971089467},{"$f":"'O5 Details by Class & Accounts'!O43+'O5 Details by Class & Accounts'!AJ43+'O5 Details by Class & Accounts'!BE43+'O5 Details by Class & Accounts'!BZ43","v":872169.45643762394},{"$f":"'O5 Details by Class & Accounts'!P43+'O5 Details by Class & Accounts'!AK43+'O5 Details by Class & Accounts'!BF43+'O5 Details by Class & Accounts'!CA43","v":0},{"$f":"'O5 Details by Class & Accounts'!Q43+'O5 Details by Class & Accounts'!AL43+'O5 Details by Class & Accounts'!BG43+'O5 Details by Class & Accounts'!CB43","v":236660.70789679652},{"$f":"'O5 Details by Class & Accounts'!R43+'O5 Details by Class & Accounts'!AM43+'O5 Details by Class & Accounts'!BH43+'O5 Details by Class & Accounts'!CC43","v":0},{"$f":"'O5 Details by Class & Accounts'!S43+'O5 Details by Class & Accounts'!AN43+'O5 Details by Class & Accounts'!BI43+'O5 Details by Class & Accounts'!CD43","v":0},{"$f":"'O5 Details by Class & Accounts'!T43+'O5 Details by Class & Accounts'!AO43+'O5 Details by Class & Accounts'!BJ43+'O5 Details by Class & Accounts'!CE43","v":0},{"$f":"'O5 Details by Class & Accounts'!U43+'O5 Details by Class & Accounts'!AP43+'O5 Details by Class & Accounts'!BK43+'O5 Details by Class & Accounts'!CF43","v":0},{"$f":"'O5 Details by Class & Accounts'!V43+'O5 Details by Class & Accounts'!AQ43+'O5 Details by Class & Accounts'!BL43+'O5 Details by Class & Accounts'!CG43","v":0},{"$f":"'O5 Details by Class & Accounts'!W43+'O5 Details by Class & Accounts'!AR43+'O5 Details by Class & Accounts'!BM43+'O5 Details by Class & Accounts'!CH43","v":0},{"$f":"'O5 Details by Class & Accounts'!X43+'O5 Details by Class & Accounts'!AS43+'O5 Details by Class & Accounts'!BN43+'O5 Details by Class & Accounts'!CI43","v":0},{"$f":"'O5 Details by Class & Accounts'!Y43+'O5 Details by Class & Accounts'!AT43+'O5 Details by Class & Accounts'!BO43+'O5 Details by Class & Accounts'!CJ43","v":0},{"$f":"'O5 Details by Class & Accounts'!Z43+'O5 Details by Class & Accounts'!AU43+'O5 Details by Class & Accounts'!BP43+'O5 Details by Class & Accounts'!CK43","v":0},{"$f":"'O5 Details by Class & Accounts'!AA43+'O5 Details by Class & Accounts'!AV43+'O5 Details by Class & Accounts'!BQ43+'O5 Details by Class & Accounts'!CL43","v":0},{"$f":"'O5 Details by Class & Accounts'!AB43+'O5 Details by Class & Accounts'!AW43+'O5 Details by Class & Accounts'!BR43+'O5 Details by Class & Accounts'!CM43","v":0},"1830-4","PNCP"]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D44), \"\",('E4 TB Allocation Details'!D44))","v":"dp"},14809515.610112997,{"$f":"'O5 Details by Class & Accounts'!I44+'O5 Details by Class & Accounts'!AD44+'O5 Details by Class & Accounts'!AY44+'O5 Details by Class & Accounts'!BT44","v":7504376.5917581785},{"$f":"'O5 Details by Class & Accounts'!J44+'O5 Details by Class & Accounts'!AE44+'O5 Details by Class & Accounts'!AZ44+'O5 Details by Class & Accounts'!BU44","v":2317100.1996961962},{"$f":"'O5 Details by Class & Accounts'!K44+'O5 Details by Class & Accounts'!AF44+'O5 Details by Class & Accounts'!BA44+'O5 Details by Class & Accounts'!BV44","v":4681637.2551559163},{"$f":"'O5 Details by Class & Accounts'!L44+'O5 Details by Class & Accounts'!AG44+'O5 Details by Class & Accounts'!BB44+'O5 Details by Class & Accounts'!BW44","v":0},{"$f":"'O5 Details by Class & Accounts'!M44+'O5 Details by Class & Accounts'!AH44+'O5 Details by Class & Accounts'!BC44+'O5 Details by Class & Accounts'!BX44","v":0},{"$f":"'O5 Details by Class & Accounts'!N44+'O5 Details by Class & Accounts'!AI44+'O5 Details by Class & Accounts'!BD44+'O5 Details by Class & Accounts'!BY44","v":0},{"$f":"'O5 Details by Class & Accounts'!O44+'O5 Details by Class & Accounts'!AJ44+'O5 Details by Class & Accounts'!BE44+'O5 Details by Class & Accounts'!BZ44","v":241141.30875526957},{"$f":"'O5 Details by Class & Accounts'!P44+'O5 Details by Class & Accounts'!AK44+'O5 Details by Class & Accounts'!BF44+'O5 Details by Class & Accounts'!CA44","v":0},{"$f":"'O5 Details by Class & Accounts'!Q44+'O5 Details by Class & Accounts'!AL44+'O5 Details by Class & Accounts'!BG44+'O5 Details by Class & Accounts'!CB44","v":65260.254747435662},{"$f":"'O5 Details by Class & Accounts'!R44+'O5 Details by Class & Accounts'!AM44+'O5 Details by Class & Accounts'!BH44+'O5 Details by Class & Accounts'!CC44","v":0},{"$f":"'O5 Details by Class & Accounts'!S44+'O5 Details by Class & Accounts'!AN44+'O5 Details by Class & Accounts'!BI44+'O5 Details by Class & Accounts'!CD44","v":0},{"$f":"'O5 Details by Class & Accounts'!T44+'O5 Details by Class & Accounts'!AO44+'O5 Details by Class & Accounts'!BJ44+'O5 Details by Class & Accounts'!CE44","v":0},{"$f":"'O5 Details by Class & Accounts'!U44+'O5 Details by Class & Accounts'!AP44+'O5 Details by Class & Accounts'!BK44+'O5 Details by Class & Accounts'!CF44","v":0},{"$f":"'O5 Details by Class & Accounts'!V44+'O5 Details by Class & Accounts'!AQ44+'O5 Details by Class & Accounts'!BL44+'O5 Details by Class & Accounts'!CG44","v":0},{"$f":"'O5 Details by Class & Accounts'!W44+'O5 Details by Class & Accounts'!AR44+'O5 Details by Class & Accounts'!BM44+'O5 Details by Class & Accounts'!CH44","v":0},{"$f":"'O5 Details by Class & Accounts'!X44+'O5 Details by Class & Accounts'!AS44+'O5 Details by Class & Accounts'!BN44+'O5 Details by Class & Accounts'!CI44","v":0},{"$f":"'O5 Details by Class & Accounts'!Y44+'O5 Details by Class & Accounts'!AT44+'O5 Details by Class & Accounts'!BO44+'O5 Details by Class & Accounts'!CJ44","v":0},{"$f":"'O5 Details by Class & Accounts'!Z44+'O5 Details by Class & Accounts'!AU44+'O5 Details by Class & Accounts'!BP44+'O5 Details by Class & Accounts'!CK44","v":0},{"$f":"'O5 Details by Class & Accounts'!AA44+'O5 Details by Class & Accounts'!AV44+'O5 Details by Class & Accounts'!BQ44+'O5 Details by Class & Accounts'!CL44","v":0},{"$f":"'O5 Details by Class & Accounts'!AB44+'O5 Details by Class & Accounts'!AW44+'O5 Details by Class & Accounts'!BR44+'O5 Details by Class & Accounts'!CM44","v":0},"1830-5","SNCP"]
["1835","Overhead Conductors and Devices",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D45), \"\",('E4 TB Allocation Details'!D45))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I45+'O5 Details by Class & Accounts'!AD45+'O5 Details by Class & Accounts'!AY45+'O5 Details by Class & Accounts'!BT45","v":0},{"$f":"'O5 Details by Class & Accounts'!J45+'O5 Details by Class & Accounts'!AE45+'O5 Details by Class & Accounts'!AZ45+'O5 Details by Class & Accounts'!BU45","v":0},{"$f":"'O5 Details by Class & Accounts'!K45+'O5 Details by Class & Accounts'!AF45+'O5 Details by Class & Accounts'!BA45+'O5 Details by Class & Accounts'!BV45","v":0},{"$f":"'O5 Details by Class & Accounts'!L45+'O5 Details by Class & Accounts'!AG45+'O5 Details by Class & Accounts'!BB45+'O5 Details by Class & Accounts'!BW45","v":0},{"$f":"'O5 Details by Class & Accounts'!M45+'O5 Details by Class & Accounts'!AH45+'O5 Details by Class & Accounts'!BC45+'O5 Details by Class & Accounts'!BX45","v":0},{"$f":"'O5 Details by Class & Accounts'!N45+'O5 Details by Class & Accounts'!AI45+'O5 Details by Class & Accounts'!BD45+'O5 Details by Class & Accounts'!BY45","v":0},{"$f":"'O5 Details by Class & Accounts'!O45+'O5 Details by Class & Accounts'!AJ45+'O5 Details by Class & Accounts'!BE45+'O5 Details by Class & Accounts'!BZ45","v":0},{"$f":"'O5 Details by Class & Accounts'!P45+'O5 Details by Class & Accounts'!AK45+'O5 Details by Class & Accounts'!BF45+'O5 Details by Class & Accounts'!CA45","v":0},{"$f":"'O5 Details by Class & Accounts'!Q45+'O5 Details by Class & Accounts'!AL45+'O5 Details by Class & Accounts'!BG45+'O5 Details by Class & Accounts'!CB45","v":0},{"$f":"'O5 Details by Class & Accounts'!R45+'O5 Details by Class & Accounts'!AM45+'O5 Details by Class & Accounts'!BH45+'O5 Details by Class & Accounts'!CC45","v":0},{"$f":"'O5 Details by Class & Accounts'!S45+'O5 Details by Class & Accounts'!AN45+'O5 Details by Class & Accounts'!BI45+'O5 Details by Class & Accounts'!CD45","v":0},{"$f":"'O5 Details by Class & Accounts'!T45+'O5 Details by Class & Accounts'!AO45+'O5 Details by Class & Accounts'!BJ45+'O5 Details by Class & Accounts'!CE45","v":0},{"$f":"'O5 Details by Class & Accounts'!U45+'O5 Details by Class & Accounts'!AP45+'O5 Details by Class & Accounts'!BK45+'O5 Details by Class & Accounts'!CF45","v":0},{"$f":"'O5 Details by Class & Accounts'!V45+'O5 Details by Class & Accounts'!AQ45+'O5 Details by Class & Accounts'!BL45+'O5 Details by Class & Accounts'!CG45","v":0},{"$f":"'O5 Details by Class & Accounts'!W45+'O5 Details by Class & Accounts'!AR45+'O5 Details by Class & Accounts'!BM45+'O5 Details by Class & Accounts'!CH45","v":0},{"$f":"'O5 Details by Class & Accounts'!X45+'O5 Details by Class & Accounts'!AS45+'O5 Details by Class & Accounts'!BN45+'O5 Details by Class & Accounts'!CI45","v":0},{"$f":"'O5 Details by Class & Accounts'!Y45+'O5 Details by Class & Accounts'!AT45+'O5 Details by Class & Accounts'!BO45+'O5 Details by Class & Accounts'!CJ45","v":0},{"$f":"'O5 Details by Class & Accounts'!Z45+'O5 Details by Class & Accounts'!AU45+'O5 Details by Class & Accounts'!BP45+'O5 Details by Class & Accounts'!CK45","v":0},{"$f":"'O5 Details by Class & Accounts'!AA45+'O5 Details by Class & Accounts'!AV45+'O5 Details by Class & Accounts'!BQ45+'O5 Details by Class & Accounts'!CL45","v":0},{"$f":"'O5 Details by Class & Accounts'!AB45+'O5 Details by Class & Accounts'!AW45+'O5 Details by Class & Accounts'!BR45+'O5 Details by Class & Accounts'!CM45","v":0},"1835",{"$error":"#N/A"}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D46), \"\",('E4 TB Allocation Details'!D46))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I46+'O5 Details by Class & Accounts'!AD46+'O5 Details by Class & Accounts'!AY46+'O5 Details by Class & Accounts'!BT46","v":0},{"$f":"'O5 Details by Class & Accounts'!J46+'O5 Details by Class & Accounts'!AE46+'O5 Details by Class & Accounts'!AZ46+'O5 Details by Class & Accounts'!BU46","v":0},{"$f":"'O5 Details by Class & Accounts'!K46+'O5 Details by Class & Accounts'!AF46+'O5 Details by Class & Accounts'!BA46+'O5 Details by Class & Accounts'!BV46","v":0},{"$f":"'O5 Details by Class & Accounts'!L46+'O5 Details by Class & Accounts'!AG46+'O5 Details by Class & Accounts'!BB46+'O5 Details by Class & Accounts'!BW46","v":0},{"$f":"'O5 Details by Class & Accounts'!M46+'O5 Details by Class & Accounts'!AH46+'O5 Details by Class & Accounts'!BC46+'O5 Details by Class & Accounts'!BX46","v":0},{"$f":"'O5 Details by Class & Accounts'!N46+'O5 Details by Class & Accounts'!AI46+'O5 Details by Class & Accounts'!BD46+'O5 Details by Class & Accounts'!BY46","v":0},{"$f":"'O5 Details by Class & Accounts'!O46+'O5 Details by Class & Accounts'!AJ46+'O5 Details by Class & Accounts'!BE46+'O5 Details by Class & Accounts'!BZ46","v":0},{"$f":"'O5 Details by Class & Accounts'!P46+'O5 Details by Class & Accounts'!AK46+'O5 Details by Class & Accounts'!BF46+'O5 Details by Class & Accounts'!CA46","v":0},{"$f":"'O5 Details by Class & Accounts'!Q46+'O5 Details by Class & Accounts'!AL46+'O5 Details by Class & Accounts'!BG46+'O5 Details by Class & Accounts'!CB46","v":0},{"$f":"'O5 Details by Class & Accounts'!R46+'O5 Details by Class & Accounts'!AM46+'O5 Details by Class & Accounts'!BH46+'O5 Details by Class & Accounts'!CC46","v":0},{"$f":"'O5 Details by Class & Accounts'!S46+'O5 Details by Class & Accounts'!AN46+'O5 Details by Class & Accounts'!BI46+'O5 Details by Class & Accounts'!CD46","v":0},{"$f":"'O5 Details by Class & Accounts'!T46+'O5 Details by Class & Accounts'!AO46+'O5 Details by Class & Accounts'!BJ46+'O5 Details by Class & Accounts'!CE46","v":0},{"$f":"'O5 Details by Class & Accounts'!U46+'O5 Details by Class & Accounts'!AP46+'O5 Details by Class & Accounts'!BK46+'O5 Details by Class & Accounts'!CF46","v":0},{"$f":"'O5 Details by Class & Accounts'!V46+'O5 Details by Class & Accounts'!AQ46+'O5 Details by Class & Accounts'!BL46+'O5 Details by Class & Accounts'!CG46","v":0},{"$f":"'O5 Details by Class & Accounts'!W46+'O5 Details by Class & Accounts'!AR46+'O5 Details by Class & Accounts'!BM46+'O5 Details by Class & Accounts'!CH46","v":0},{"$f":"'O5 Details by Class & Accounts'!X46+'O5 Details by Class & Accounts'!AS46+'O5 Details by Class & Accounts'!BN46+'O5 Details by Class & Accounts'!CI46","v":0},{"$f":"'O5 Details by Class & Accounts'!Y46+'O5 Details by Class & Accounts'!AT46+'O5 Details by Class & Accounts'!BO46+'O5 Details by Class & Accounts'!CJ46","v":0},{"$f":"'O5 Details by Class & Accounts'!Z46+'O5 Details by Class & Accounts'!AU46+'O5 Details by Class & Accounts'!BP46+'O5 Details by Class & Accounts'!CK46","v":0},{"$f":"'O5 Details by Class & Accounts'!AA46+'O5 Details by Class & Accounts'!AV46+'O5 Details by Class & Accounts'!BQ46+'O5 Details by Class & Accounts'!CL46","v":0},{"$f":"'O5 Details by Class & Accounts'!AB46+'O5 Details by Class & Accounts'!AW46+'O5 Details by Class & Accounts'!BR46+'O5 Details by Class & Accounts'!CM46","v":0},"1835-3","BCP"]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D47), \"\",('E4 TB Allocation Details'!D47))","v":"dp"},31544410.256756,{"$f":"'O5 Details by Class & Accounts'!I47+'O5 Details by Class & Accounts'!AD47+'O5 Details by Class & Accounts'!AY47+'O5 Details by Class & Accounts'!BT47","v":15563328.921403885},{"$f":"'O5 Details by Class & Accounts'!J47+'O5 Details by Class & Accounts'!AE47+'O5 Details by Class & Accounts'!AZ47+'O5 Details by Class & Accounts'!BU47","v":4710316.2854955718},{"$f":"'O5 Details by Class & Accounts'!K47+'O5 Details by Class & Accounts'!AF47+'O5 Details by Class & Accounts'!BA47+'O5 Details by Class & Accounts'!BV47","v":9318120.8446929455},{"$f":"'O5 Details by Class & Accounts'!L47+'O5 Details by Class & Accounts'!AG47+'O5 Details by Class & Accounts'!BB47+'O5 Details by Class & Accounts'!BW47","v":0},{"$f":"'O5 Details by Class & Accounts'!M47+'O5 Details by Class & Accounts'!AH47+'O5 Details by Class & Accounts'!BC47+'O5 Details by Class & Accounts'!BX47","v":0},{"$f":"'O5 Details by Class & Accounts'!N47+'O5 Details by Class & Accounts'!AI47+'O5 Details by Class & Accounts'!BD47+'O5 Details by Class & Accounts'!BY47","v":1324818.9325969359},{"$f":"'O5 Details by Class & Accounts'!O47+'O5 Details by Class & Accounts'!AJ47+'O5 Details by Class & Accounts'!BE47+'O5 Details by Class & Accounts'!BZ47","v":493826.77737753349},{"$f":"'O5 Details by Class & Accounts'!P47+'O5 Details by Class & Accounts'!AK47+'O5 Details by Class & Accounts'!BF47+'O5 Details by Class & Accounts'!CA47","v":0},{"$f":"'O5 Details by Class & Accounts'!Q47+'O5 Details by Class & Accounts'!AL47+'O5 Details by Class & Accounts'!BG47+'O5 Details by Class & Accounts'!CB47","v":133998.49518912742},{"$f":"'O5 Details by Class & Accounts'!R47+'O5 Details by Class & Accounts'!AM47+'O5 Details by Class & Accounts'!BH47+'O5 Details by Class & Accounts'!CC47","v":0},{"$f":"'O5 Details by Class & Accounts'!S47+'O5 Details by Class & Accounts'!AN47+'O5 Details by Class & Accounts'!BI47+'O5 Details by Class & Accounts'!CD47","v":0},{"$f":"'O5 Details by Class & Accounts'!T47+'O5 Details by Class & Accounts'!AO47+'O5 Details by Class & Accounts'!BJ47+'O5 Details by Class & Accounts'!CE47","v":0},{"$f":"'O5 Details by Class & Accounts'!U47+'O5 Details by Class & Accounts'!AP47+'O5 Details by Class & Accounts'!BK47+'O5 Details by Class & Accounts'!CF47","v":0},{"$f":"'O5 Details by Class & Accounts'!V47+'O5 Details by Class & Accounts'!AQ47+'O5 Details by Class & Accounts'!BL47+'O5 Details by Class & Accounts'!CG47","v":0},{"$f":"'O5 Details by Class & Accounts'!W47+'O5 Details by Class & Accounts'!AR47+'O5 Details by Class & Accounts'!BM47+'O5 Details by Class & Accounts'!CH47","v":0},{"$f":"'O5 Details by Class & Accounts'!X47+'O5 Details by Class & Accounts'!AS47+'O5 Details by Class & Accounts'!BN47+'O5 Details by Class & Accounts'!CI47","v":0},{"$f":"'O5 Details by Class & Accounts'!Y47+'O5 Details by Class & Accounts'!AT47+'O5 Details by Class & Accounts'!BO47+'O5 Details by Class & Accounts'!CJ47","v":0},{"$f":"'O5 Details by Class & Accounts'!Z47+'O5 Details by Class & Accounts'!AU47+'O5 Details by Class & Accounts'!BP47+'O5 Details by Class & Accounts'!CK47","v":0},{"$f":"'O5 Details by Class & Accounts'!AA47+'O5 Details by Class & Accounts'!AV47+'O5 Details by Class & Accounts'!BQ47+'O5 Details by Class & Accounts'!CL47","v":0},{"$f":"'O5 Details by Class & Accounts'!AB47+'O5 Details by Class & Accounts'!AW47+'O5 Details by Class & Accounts'!BR47+'O5 Details by Class & Accounts'!CM47","v":0},"1835-4","PNCP"]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D48), \"\",('E4 TB Allocation Details'!D48))","v":"dp"},{"$f":"SUM(E48:X48)","v":8385222.9796439968},{"$f":"'O5 Details by Class & Accounts'!I48+'O5 Details by Class & Accounts'!AD48+'O5 Details by Class & Accounts'!AY48+'O5 Details by Class & Accounts'!BT48","v":4249016.1529755164},{"$f":"'O5 Details by Class & Accounts'!J48+'O5 Details by Class & Accounts'!AE48+'O5 Details by Class & Accounts'!AZ48+'O5 Details by Class & Accounts'!BU48","v":1311953.9053230381},{"$f":"'O5 Details by Class & Accounts'!K48+'O5 Details by Class & Accounts'!AF48+'O5 Details by Class & Accounts'!BA48+'O5 Details by Class & Accounts'!BV48","v":2650766.7993869861},{"$f":"'O5 Details by Class & Accounts'!L48+'O5 Details by Class & Accounts'!AG48+'O5 Details by Class & Accounts'!BB48+'O5 Details by Class & Accounts'!BW48","v":0},{"$f":"'O5 Details by Class & Accounts'!M48+'O5 Details by Class & Accounts'!AH48+'O5 Details by Class & Accounts'!BC48+'O5 Details by Class & Accounts'!BX48","v":0},{"$f":"'O5 Details by Class & Accounts'!N48+'O5 Details by Class & Accounts'!AI48+'O5 Details by Class & Accounts'!BD48+'O5 Details by Class & Accounts'!BY48","v":0},{"$f":"'O5 Details by Class & Accounts'!O48+'O5 Details by Class & Accounts'!AJ48+'O5 Details by Class & Accounts'!BE48+'O5 Details by Class & Accounts'!BZ48","v":136535.43415932741},{"$f":"'O5 Details by Class & Accounts'!P48+'O5 Details by Class & Accounts'!AK48+'O5 Details by Class & Accounts'!BF48+'O5 Details by Class & Accounts'!CA48","v":0},{"$f":"'O5 Details by Class & Accounts'!Q48+'O5 Details by Class & Accounts'!AL48+'O5 Details by Class & Accounts'!BG48+'O5 Details by Class & Accounts'!CB48","v":36950.68779912941},{"$f":"'O5 Details by Class & Accounts'!R48+'O5 Details by Class & Accounts'!AM48+'O5 Details by Class & Accounts'!BH48+'O5 Details by Class & Accounts'!CC48","v":0},{"$f":"'O5 Details by Class & Accounts'!S48+'O5 Details by Class & Accounts'!AN48+'O5 Details by Class & Accounts'!BI48+'O5 Details by Class & Accounts'!CD48","v":0},{"$f":"'O5 Details by Class & Accounts'!T48+'O5 Details by Class & Accounts'!AO48+'O5 Details by Class & Accounts'!BJ48+'O5 Details by Class & Accounts'!CE48","v":0},{"$f":"'O5 Details by Class & Accounts'!U48+'O5 Details by Class & Accounts'!AP48+'O5 Details by Class & Accounts'!BK48+'O5 Details by Class & Accounts'!CF48","v":0},{"$f":"'O5 Details by Class & Accounts'!V48+'O5 Details by Class & Accounts'!AQ48+'O5 Details by Class & Accounts'!BL48+'O5 Details by Class & Accounts'!CG48","v":0},{"$f":"'O5 Details by Class & Accounts'!W48+'O5 Details by Class & Accounts'!AR48+'O5 Details by Class & Accounts'!BM48+'O5 Details by Class & Accounts'!CH48","v":0},{"$f":"'O5 Details by Class & Accounts'!X48+'O5 Details by Class & Accounts'!AS48+'O5 Details by Class & Accounts'!BN48+'O5 Details by Class & Accounts'!CI48","v":0},{"$f":"'O5 Details by Class & Accounts'!Y48+'O5 Details by Class & Accounts'!AT48+'O5 Details by Class & Accounts'!BO48+'O5 Details by Class & Accounts'!CJ48","v":0},{"$f":"'O5 Details by Class & Accounts'!Z48+'O5 Details by Class & Accounts'!AU48+'O5 Details by Class & Accounts'!BP48+'O5 Details by Class & Accounts'!CK48","v":0},{"$f":"'O5 Details by Class & Accounts'!AA48+'O5 Details by Class & Accounts'!AV48+'O5 Details by Class & Accounts'!BQ48+'O5 Details by Class & Accounts'!CL48","v":0},{"$f":"'O5 Details by Class & Accounts'!AB48+'O5 Details by Class & Accounts'!AW48+'O5 Details by Class & Accounts'!BR48+'O5 Details by Class & Accounts'!CM48","v":0},"1835-5","SNCP"]
["1840","Underground Conduit",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D49), \"\",('E4 TB Allocation Details'!D49))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I49+'O5 Details by Class & Accounts'!AD49+'O5 Details by Class & Accounts'!AY49+'O5 Details by Class & Accounts'!BT49","v":0},{"$f":"'O5 Details by Class & Accounts'!J49+'O5 Details by Class & Accounts'!AE49+'O5 Details by Class & Accounts'!AZ49+'O5 Details by Class & Accounts'!BU49","v":0},{"$f":"'O5 Details by Class & Accounts'!K49+'O5 Details by Class & Accounts'!AF49+'O5 Details by Class & Accounts'!BA49+'O5 Details by Class & Accounts'!BV49","v":0},{"$f":"'O5 Details by Class & Accounts'!L49+'O5 Details by Class & Accounts'!AG49+'O5 Details by Class & Accounts'!BB49+'O5 Details by Class & Accounts'!BW49","v":0},{"$f":"'O5 Details by Class & Accounts'!M49+'O5 Details by Class & Accounts'!AH49+'O5 Details by Class & Accounts'!BC49+'O5 Details by Class & Accounts'!BX49","v":0},{"$f":"'O5 Details by Class & Accounts'!N49+'O5 Details by Class & Accounts'!AI49+'O5 Details by Class & Accounts'!BD49+'O5 Details by Class & Accounts'!BY49","v":0},{"$f":"'O5 Details by Class & Accounts'!O49+'O5 Details by Class & Accounts'!AJ49+'O5 Details by Class & Accounts'!BE49+'O5 Details by Class & Accounts'!BZ49","v":0},{"$f":"'O5 Details by Class & Accounts'!P49+'O5 Details by Class & Accounts'!AK49+'O5 Details by Class & Accounts'!BF49+'O5 Details by Class & Accounts'!CA49","v":0},{"$f":"'O5 Details by Class & Accounts'!Q49+'O5 Details by Class & Accounts'!AL49+'O5 Details by Class & Accounts'!BG49+'O5 Details by Class & Accounts'!CB49","v":0},{"$f":"'O5 Details by Class & Accounts'!R49+'O5 Details by Class & Accounts'!AM49+'O5 Details by Class & Accounts'!BH49+'O5 Details by Class & Accounts'!CC49","v":0},{"$f":"'O5 Details by Class & Accounts'!S49+'O5 Details by Class & Accounts'!AN49+'O5 Details by Class & Accounts'!BI49+'O5 Details by Class & Accounts'!CD49","v":0},{"$f":"'O5 Details by Class & Accounts'!T49+'O5 Details by Class & Accounts'!AO49+'O5 Details by Class & Accounts'!BJ49+'O5 Details by Class & Accounts'!CE49","v":0},{"$f":"'O5 Details by Class & Accounts'!U49+'O5 Details by Class & Accounts'!AP49+'O5 Details by Class & Accounts'!BK49+'O5 Details by Class & Accounts'!CF49","v":0},{"$f":"'O5 Details by Class & Accounts'!V49+'O5 Details by Class & Accounts'!AQ49+'O5 Details by Class & Accounts'!BL49+'O5 Details by Class & Accounts'!CG49","v":0},{"$f":"'O5 Details by Class & Accounts'!W49+'O5 Details by Class & Accounts'!AR49+'O5 Details by Class & Accounts'!BM49+'O5 Details by Class & Accounts'!CH49","v":0},{"$f":"'O5 Details by Class & Accounts'!X49+'O5 Details by Class & Accounts'!AS49+'O5 Details by Class & Accounts'!BN49+'O5 Details by Class & Accounts'!CI49","v":0},{"$f":"'O5 Details by Class & Accounts'!Y49+'O5 Details by Class & Accounts'!AT49+'O5 Details by Class & Accounts'!BO49+'O5 Details by Class & Accounts'!CJ49","v":0},{"$f":"'O5 Details by Class & Accounts'!Z49+'O5 Details by Class & Accounts'!AU49+'O5 Details by Class & Accounts'!BP49+'O5 Details by Class & Accounts'!CK49","v":0},{"$f":"'O5 Details by Class & Accounts'!AA49+'O5 Details by Class & Accounts'!AV49+'O5 Details by Class & Accounts'!BQ49+'O5 Details by Class & Accounts'!CL49","v":0},{"$f":"'O5 Details by Class & Accounts'!AB49+'O5 Details by Class & Accounts'!AW49+'O5 Details by Class & Accounts'!BR49+'O5 Details by Class & Accounts'!CM49","v":0},"1840",{"$error":"#N/A"}]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D50), \"\",('E4 TB Allocation Details'!D50))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I50+'O5 Details by Class & Accounts'!AD50+'O5 Details by Class & Accounts'!AY50+'O5 Details by Class & Accounts'!BT50","v":0},{"$f":"'O5 Details by Class & Accounts'!J50+'O5 Details by Class & Accounts'!AE50+'O5 Details by Class & Accounts'!AZ50+'O5 Details by Class & Accounts'!BU50","v":0},{"$f":"'O5 Details by Class & Accounts'!K50+'O5 Details by Class & Accounts'!AF50+'O5 Details by Class & Accounts'!BA50+'O5 Details by Class & Accounts'!BV50","v":0},{"$f":"'O5 Details by Class & Accounts'!L50+'O5 Details by Class & Accounts'!AG50+'O5 Details by Class & Accounts'!BB50+'O5 Details by Class & Accounts'!BW50","v":0},{"$f":"'O5 Details by Class & Accounts'!M50+'O5 Details by Class & Accounts'!AH50+'O5 Details by Class & Accounts'!BC50+'O5 Details by Class & Accounts'!BX50","v":0},{"$f":"'O5 Details by Class & Accounts'!N50+'O5 Details by Class & Accounts'!AI50+'O5 Details by Class & Accounts'!BD50+'O5 Details by Class & Accounts'!BY50","v":0},{"$f":"'O5 Details by Class & Accounts'!O50+'O5 Details by Class & Accounts'!AJ50+'O5 Details by Class & Accounts'!BE50+'O5 Details by Class & Accounts'!BZ50","v":0},{"$f":"'O5 Details by Class & Accounts'!P50+'O5 Details by Class & Accounts'!AK50+'O5 Details by Class & Accounts'!BF50+'O5 Details by Class & Accounts'!CA50","v":0},{"$f":"'O5 Details by Class & Accounts'!Q50+'O5 Details by Class & Accounts'!AL50+'O5 Details by Class & Accounts'!BG50+'O5 Details by Class & Accounts'!CB50","v":0},{"$f":"'O5 Details by Class & Accounts'!R50+'O5 Details by Class & Accounts'!AM50+'O5 Details by Class & Accounts'!BH50+'O5 Details by Class & Accounts'!CC50","v":0},{"$f":"'O5 Details by Class & Accounts'!S50+'O5 Details by Class & Accounts'!AN50+'O5 Details by Class & Accounts'!BI50+'O5 Details by Class & Accounts'!CD50","v":0},{"$f":"'O5 Details by Class & Accounts'!T50+'O5 Details by Class & Accounts'!AO50+'O5 Details by Class & Accounts'!BJ50+'O5 Details by Class & Accounts'!CE50","v":0},{"$f":"'O5 Details by Class & Accounts'!U50+'O5 Details by Class & Accounts'!AP50+'O5 Details by Class & Accounts'!BK50+'O5 Details by Class & Accounts'!CF50","v":0},{"$f":"'O5 Details by Class & Accounts'!V50+'O5 Details by Class & Accounts'!AQ50+'O5 Details by Class & Accounts'!BL50+'O5 Details by Class & Accounts'!CG50","v":0},{"$f":"'O5 Details by Class & Accounts'!W50+'O5 Details by Class & Accounts'!AR50+'O5 Details by Class & Accounts'!BM50+'O5 Details by Class & Accounts'!CH50","v":0},{"$f":"'O5 Details by Class & Accounts'!X50+'O5 Details by Class & Accounts'!AS50+'O5 Details by Class & Accounts'!BN50+'O5 Details by Class & Accounts'!CI50","v":0},{"$f":"'O5 Details by Class & Accounts'!Y50+'O5 Details by Class & Accounts'!AT50+'O5 Details by Class & Accounts'!BO50+'O5 Details by Class & Accounts'!CJ50","v":0},{"$f":"'O5 Details by Class & Accounts'!Z50+'O5 Details by Class & Accounts'!AU50+'O5 Details by Class & Accounts'!BP50+'O5 Details by Class & Accounts'!CK50","v":0},{"$f":"'O5 Details by Class & Accounts'!AA50+'O5 Details by Class & Accounts'!AV50+'O5 Details by Class & Accounts'!BQ50+'O5 Details by Class & Accounts'!CL50","v":0},{"$f":"'O5 Details by Class & Accounts'!AB50+'O5 Details by Class & Accounts'!AW50+'O5 Details by Class & Accounts'!BR50+'O5 Details by Class & Accounts'!CM50","v":0},"1840-3","BCP"]
["1840-4","Underground Conduit - Primary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D51), \"\",('E4 TB Allocation Details'!D51))","v":"dp"},8466229.7607799955,{"$f":"'O5 Details by Class & Accounts'!I51+'O5 Details by Class & Accounts'!AD51+'O5 Details by Class & Accounts'!AY51+'O5 Details by Class & Accounts'!BT51","v":4177054.4264011849},{"$f":"'O5 Details by Class & Accounts'!J51+'O5 Details by Class & Accounts'!AE51+'O5 Details by Class & Accounts'!AZ51+'O5 Details by Class & Accounts'!BU51","v":1264205.5944098153},{"$f":"'O5 Details by Class & Accounts'!K51+'O5 Details by Class & Accounts'!AF51+'O5 Details by Class & Accounts'!BA51+'O5 Details by Class & Accounts'!BV51","v":2500897.9837557049},{"$f":"'O5 Details by Class & Accounts'!L51+'O5 Details by Class & Accounts'!AG51+'O5 Details by Class & Accounts'!BB51+'O5 Details by Class & Accounts'!BW51","v":0},{"$f":"'O5 Details by Class & Accounts'!M51+'O5 Details by Class & Accounts'!AH51+'O5 Details by Class & Accounts'!BC51+'O5 Details by Class & Accounts'!BX51","v":0},{"$f":"'O5 Details by Class & Accounts'!N51+'O5 Details by Class & Accounts'!AI51+'O5 Details by Class & Accounts'!BD51+'O5 Details by Class & Accounts'!BY51","v":355569.22394498525},{"$f":"'O5 Details by Class & Accounts'!O51+'O5 Details by Class & Accounts'!AJ51+'O5 Details by Class & Accounts'!BE51+'O5 Details by Class & Accounts'!BZ51","v":132538.5678563549},{"$f":"'O5 Details by Class & Accounts'!P51+'O5 Details by Class & Accounts'!AK51+'O5 Details by Class & Accounts'!BF51+'O5 Details by Class & Accounts'!CA51","v":0},{"$f":"'O5 Details by Class & Accounts'!Q51+'O5 Details by Class & Accounts'!AL51+'O5 Details by Class & Accounts'!BG51+'O5 Details by Class & Accounts'!CB51","v":35963.964411950074},{"$f":"'O5 Details by Class & Accounts'!R51+'O5 Details by Class & Accounts'!AM51+'O5 Details by Class & Accounts'!BH51+'O5 Details by Class & Accounts'!CC51","v":0},{"$f":"'O5 Details by Class & Accounts'!S51+'O5 Details by Class & Accounts'!AN51+'O5 Details by Class & Accounts'!BI51+'O5 Details by Class & Accounts'!CD51","v":0},{"$f":"'O5 Details by Class & Accounts'!T51+'O5 Details by Class & Accounts'!AO51+'O5 Details by Class & Accounts'!BJ51+'O5 Details by Class & Accounts'!CE51","v":0},{"$f":"'O5 Details by Class & Accounts'!U51+'O5 Details by Class & Accounts'!AP51+'O5 Details by Class & Accounts'!BK51+'O5 Details by Class & Accounts'!CF51","v":0},{"$f":"'O5 Details by Class & Accounts'!V51+'O5 Details by Class & Accounts'!AQ51+'O5 Details by Class & Accounts'!BL51+'O5 Details by Class & Accounts'!CG51","v":0},{"$f":"'O5 Details by Class & Accounts'!W51+'O5 Details by Class & Accounts'!AR51+'O5 Details by Class & Accounts'!BM51+'O5 Details by Class & Accounts'!CH51","v":0},{"$f":"'O5 Details by Class & Accounts'!X51+'O5 Details by Class & Accounts'!AS51+'O5 Details by Class & Accounts'!BN51+'O5 Details by Class & Accounts'!CI51","v":0},{"$f":"'O5 Details by Class & Accounts'!Y51+'O5 Details by Class & Accounts'!AT51+'O5 Details by Class & Accounts'!BO51+'O5 Details by Class & Accounts'!CJ51","v":0},{"$f":"'O5 Details by Class & Accounts'!Z51+'O5 Details by Class & Accounts'!AU51+'O5 Details by Class & Accounts'!BP51+'O5 Details by Class & Accounts'!CK51","v":0},{"$f":"'O5 Details by Class & Accounts'!AA51+'O5 Details by Class & Accounts'!AV51+'O5 Details by Class & Accounts'!BQ51+'O5 Details by Class & Accounts'!CL51","v":0},{"$f":"'O5 Details by Class & Accounts'!AB51+'O5 Details by Class & Accounts'!AW51+'O5 Details by Class & Accounts'!BR51+'O5 Details by Class & Accounts'!CM51","v":0},"1840-4","PNCP"]
["1840-5","Underground Conduit - Secondary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D52), \"\",('E4 TB Allocation Details'!D52))","v":"dp"},10775201.513719996,{"$f":"'O5 Details by Class & Accounts'!I52+'O5 Details by Class & Accounts'!AD52+'O5 Details by Class & Accounts'!AY52+'O5 Details by Class & Accounts'!BT52","v":5460082.0269786436},{"$f":"'O5 Details by Class & Accounts'!J52+'O5 Details by Class & Accounts'!AE52+'O5 Details by Class & Accounts'!AZ52+'O5 Details by Class & Accounts'!BU52","v":1685890.4934174858},{"$f":"'O5 Details by Class & Accounts'!K52+'O5 Details by Class & Accounts'!AF52+'O5 Details by Class & Accounts'!BA52+'O5 Details by Class & Accounts'!BV52","v":3406295.3959139683},{"$f":"'O5 Details by Class & Accounts'!L52+'O5 Details by Class & Accounts'!AG52+'O5 Details by Class & Accounts'!BB52+'O5 Details by Class & Accounts'!BW52","v":0},{"$f":"'O5 Details by Class & Accounts'!M52+'O5 Details by Class & Accounts'!AH52+'O5 Details by Class & Accounts'!BC52+'O5 Details by Class & Accounts'!BX52","v":0},{"$f":"'O5 Details by Class & Accounts'!N52+'O5 Details by Class & Accounts'!AI52+'O5 Details by Class & Accounts'!BD52+'O5 Details by Class & Accounts'!BY52","v":0},{"$f":"'O5 Details by Class & Accounts'!O52+'O5 Details by Class & Accounts'!AJ52+'O5 Details by Class & Accounts'!BE52+'O5 Details by Class & Accounts'!BZ52","v":175451.12639240304},{"$f":"'O5 Details by Class & Accounts'!P52+'O5 Details by Class & Accounts'!AK52+'O5 Details by Class & Accounts'!BF52+'O5 Details by Class & Accounts'!CA52","v":0},{"$f":"'O5 Details by Class & Accounts'!Q52+'O5 Details by Class & Accounts'!AL52+'O5 Details by Class & Accounts'!BG52+'O5 Details by Class & Accounts'!CB52","v":47482.471017494405},{"$f":"'O5 Details by Class & Accounts'!R52+'O5 Details by Class & Accounts'!AM52+'O5 Details by Class & Accounts'!BH52+'O5 Details by Class & Accounts'!CC52","v":0},{"$f":"'O5 Details by Class & Accounts'!S52+'O5 Details by Class & Accounts'!AN52+'O5 Details by Class & Accounts'!BI52+'O5 Details by Class & Accounts'!CD52","v":0},{"$f":"'O5 Details by Class & Accounts'!T52+'O5 Details by Class & Accounts'!AO52+'O5 Details by Class & Accounts'!BJ52+'O5 Details by Class & Accounts'!CE52","v":0},{"$f":"'O5 Details by Class & Accounts'!U52+'O5 Details by Class & Accounts'!AP52+'O5 Details by Class & Accounts'!BK52+'O5 Details by Class & Accounts'!CF52","v":0},{"$f":"'O5 Details by Class & Accounts'!V52+'O5 Details by Class & Accounts'!AQ52+'O5 Details by Class & Accounts'!BL52+'O5 Details by Class & Accounts'!CG52","v":0},{"$f":"'O5 Details by Class & Accounts'!W52+'O5 Details by Class & Accounts'!AR52+'O5 Details by Class & Accounts'!BM52+'O5 Details by Class & Accounts'!CH52","v":0},{"$f":"'O5 Details by Class & Accounts'!X52+'O5 Details by Class & Accounts'!AS52+'O5 Details by Class & Accounts'!BN52+'O5 Details by Class & Accounts'!CI52","v":0},{"$f":"'O5 Details by Class & Accounts'!Y52+'O5 Details by Class & Accounts'!AT52+'O5 Details by Class & Accounts'!BO52+'O5 Details by Class & Accounts'!CJ52","v":0},{"$f":"'O5 Details by Class & Accounts'!Z52+'O5 Details by Class & Accounts'!AU52+'O5 Details by Class & Accounts'!BP52+'O5 Details by Class & Accounts'!CK52","v":0},{"$f":"'O5 Details by Class & Accounts'!AA52+'O5 Details by Class & Accounts'!AV52+'O5 Details by Class & Accounts'!BQ52+'O5 Details by Class & Accounts'!CL52","v":0},{"$f":"'O5 Details by Class & Accounts'!AB52+'O5 Details by Class & Accounts'!AW52+'O5 Details by Class & Accounts'!BR52+'O5 Details by Class & Accounts'!CM52","v":0},"1840-5","SNCP"]
["1845","Underground Conductors and Devices",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D53), \"\",('E4 TB Allocation Details'!D53))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I53+'O5 Details by Class & Accounts'!AD53+'O5 Details by Class & Accounts'!AY53+'O5 Details by Class & Accounts'!BT53","v":0},{"$f":"'O5 Details by Class & Accounts'!J53+'O5 Details by Class & Accounts'!AE53+'O5 Details by Class & Accounts'!AZ53+'O5 Details by Class & Accounts'!BU53","v":0},{"$f":"'O5 Details by Class & Accounts'!K53+'O5 Details by Class & Accounts'!AF53+'O5 Details by Class & Accounts'!BA53+'O5 Details by Class & Accounts'!BV53","v":0},{"$f":"'O5 Details by Class & Accounts'!L53+'O5 Details by Class & Accounts'!AG53+'O5 Details by Class & Accounts'!BB53+'O5 Details by Class & Accounts'!BW53","v":0},{"$f":"'O5 Details by Class & Accounts'!M53+'O5 Details by Class & Accounts'!AH53+'O5 Details by Class & Accounts'!BC53+'O5 Details by Class & Accounts'!BX53","v":0},{"$f":"'O5 Details by Class & Accounts'!N53+'O5 Details by Class & Accounts'!AI53+'O5 Details by Class & Accounts'!BD53+'O5 Details by Class & Accounts'!BY53","v":0},{"$f":"'O5 Details by Class & Accounts'!O53+'O5 Details by Class & Accounts'!AJ53+'O5 Details by Class & Accounts'!BE53+'O5 Details by Class & Accounts'!BZ53","v":0},{"$f":"'O5 Details by Class & Accounts'!P53+'O5 Details by Class & Accounts'!AK53+'O5 Details by Class & Accounts'!BF53+'O5 Details by Class & Accounts'!CA53","v":0},{"$f":"'O5 Details by Class & Accounts'!Q53+'O5 Details by Class & Accounts'!AL53+'O5 Details by Class & Accounts'!BG53+'O5 Details by Class & Accounts'!CB53","v":0},{"$f":"'O5 Details by Class & Accounts'!R53+'O5 Details by Class & Accounts'!AM53+'O5 Details by Class & Accounts'!BH53+'O5 Details by Class & Accounts'!CC53","v":0},{"$f":"'O5 Details by Class & Accounts'!S53+'O5 Details by Class & Accounts'!AN53+'O5 Details by Class & Accounts'!BI53+'O5 Details by Class & Accounts'!CD53","v":0},{"$f":"'O5 Details by Class & Accounts'!T53+'O5 Details by Class & Accounts'!AO53+'O5 Details by Class & Accounts'!BJ53+'O5 Details by Class & Accounts'!CE53","v":0},{"$f":"'O5 Details by Class & Accounts'!U53+'O5 Details by Class & Accounts'!AP53+'O5 Details by Class & Accounts'!BK53+'O5 Details by Class & Accounts'!CF53","v":0},{"$f":"'O5 Details by Class & Accounts'!V53+'O5 Details by Class & Accounts'!AQ53+'O5 Details by Class & Accounts'!BL53+'O5 Details by Class & Accounts'!CG53","v":0},{"$f":"'O5 Details by Class & Accounts'!W53+'O5 Details by Class & Accounts'!AR53+'O5 Details by Class & Accounts'!BM53+'O5 Details by Class & Accounts'!CH53","v":0},{"$f":"'O5 Details by Class & Accounts'!X53+'O5 Details by Class & Accounts'!AS53+'O5 Details by Class & Accounts'!BN53+'O5 Details by Class & Accounts'!CI53","v":0},{"$f":"'O5 Details by Class & Accounts'!Y53+'O5 Details by Class & Accounts'!AT53+'O5 Details by Class & Accounts'!BO53+'O5 Details by Class & Accounts'!CJ53","v":0},{"$f":"'O5 Details by Class & Accounts'!Z53+'O5 Details by Class & Accounts'!AU53+'O5 Details by Class & Accounts'!BP53+'O5 Details by Class & Accounts'!CK53","v":0},{"$f":"'O5 Details by Class & Accounts'!AA53+'O5 Details by Class & Accounts'!AV53+'O5 Details by Class & Accounts'!BQ53+'O5 Details by Class & Accounts'!CL53","v":0},{"$f":"'O5 Details by Class & Accounts'!AB53+'O5 Details by Class & Accounts'!AW53+'O5 Details by Class & Accounts'!BR53+'O5 Details by Class & Accounts'!CM53","v":0},"1845",{"$error":"#N/A"}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D54), \"\",('E4 TB Allocation Details'!D54))","v":"dp"},0,{"$f":"'O5 Details by Class & Accounts'!I54+'O5 Details by Class & Accounts'!AD54+'O5 Details by Class & Accounts'!AY54+'O5 Details by Class & Accounts'!BT54","v":0},{"$f":"'O5 Details by Class & Accounts'!J54+'O5 Details by Class & Accounts'!AE54+'O5 Details by Class & Accounts'!AZ54+'O5 Details by Class & Accounts'!BU54","v":0},{"$f":"'O5 Details by Class & Accounts'!K54+'O5 Details by Class & Accounts'!AF54+'O5 Details by Class & Accounts'!BA54+'O5 Details by Class & Accounts'!BV54","v":0},{"$f":"'O5 Details by Class & Accounts'!L54+'O5 Details by Class & Accounts'!AG54+'O5 Details by Class & Accounts'!BB54+'O5 Details by Class & Accounts'!BW54","v":0},{"$f":"'O5 Details by Class & Accounts'!M54+'O5 Details by Class & Accounts'!AH54+'O5 Details by Class & Accounts'!BC54+'O5 Details by Class & Accounts'!BX54","v":0},{"$f":"'O5 Details by Class & Accounts'!N54+'O5 Details by Class & Accounts'!AI54+'O5 Details by Class & Accounts'!BD54+'O5 Details by Class & Accounts'!BY54","v":0},{"$f":"'O5 Details by Class & Accounts'!O54+'O5 Details by Class & Accounts'!AJ54+'O5 Details by Class & Accounts'!BE54+'O5 Details by Class & Accounts'!BZ54","v":0},{"$f":"'O5 Details by Class & Accounts'!P54+'O5 Details by Class & Accounts'!AK54+'O5 Details by Class & Accounts'!BF54+'O5 Details by Class & Accounts'!CA54","v":0},{"$f":"'O5 Details by Class & Accounts'!Q54+'O5 Details by Class & Accounts'!AL54+'O5 Details by Class & Accounts'!BG54+'O5 Details by Class & Accounts'!CB54","v":0},{"$f":"'O5 Details by Class & Accounts'!R54+'O5 Details by Class & Accounts'!AM54+'O5 Details by Class & Accounts'!BH54+'O5 Details by Class & Accounts'!CC54","v":0},{"$f":"'O5 Details by Class & Accounts'!S54+'O5 Details by Class & Accounts'!AN54+'O5 Details by Class & Accounts'!BI54+'O5 Details by Class & Accounts'!CD54","v":0},{"$f":"'O5 Details by Class & Accounts'!T54+'O5 Details by Class & Accounts'!AO54+'O5 Details by Class & Accounts'!BJ54+'O5 Details by Class & Accounts'!CE54","v":0},{"$f":"'O5 Details by Class & Accounts'!U54+'O5 Details by Class & Accounts'!AP54+'O5 Details by Class & Accounts'!BK54+'O5 Details by Class & Accounts'!CF54","v":0},{"$f":"'O5 Details by Class & Accounts'!V54+'O5 Details by Class & Accounts'!AQ54+'O5 Details by Class & Accounts'!BL54+'O5 Details by Class & Accounts'!CG54","v":0},{"$f":"'O5 Details by Class & Accounts'!W54+'O5 Details by Class & Accounts'!AR54+'O5 Details by Class & Accounts'!BM54+'O5 Details by Class & Accounts'!CH54","v":0},{"$f":"'O5 Details by Class & Accounts'!X54+'O5 Details by Class & Accounts'!AS54+'O5 Details by Class & Accounts'!BN54+'O5 Details by Class & Accounts'!CI54","v":0},{"$f":"'O5 Details by Class & Accounts'!Y54+'O5 Details by Class & Accounts'!AT54+'O5 Details by Class & Accounts'!BO54+'O5 Details by Class & Accounts'!CJ54","v":0},{"$f":"'O5 Details by Class & Accounts'!Z54+'O5 Details by Class & Accounts'!AU54+'O5 Details by Class & Accounts'!BP54+'O5 Details by Class & Accounts'!CK54","v":0},{"$f":"'O5 Details by Class & Accounts'!AA54+'O5 Details by Class & Accounts'!AV54+'O5 Details by Class & Accounts'!BQ54+'O5 Details by Class & Accounts'!CL54","v":0},{"$f":"'O5 Details by Class & Accounts'!AB54+'O5 Details by Class & Accounts'!AW54+'O5 Details by Class & Accounts'!BR54+'O5 Details by Class & Accounts'!CM54","v":0},"1845-3","BCP"]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D55), \"\",('E4 TB Allocation Details'!D55))","v":"dp"},23444901.815642986,{"$f":"'O5 Details by Class & Accounts'!I55+'O5 Details by Class & Accounts'!AD55+'O5 Details by Class & Accounts'!AY55+'O5 Details by Class & Accounts'!BT55","v":11567206.852717206},{"$f":"'O5 Details by Class & Accounts'!J55+'O5 Details by Class & Accounts'!AE55+'O5 Details by Class & Accounts'!AZ55+'O5 Details by Class & Accounts'!BU55","v":3500870.7385935672},{"$f":"'O5 Details by Class & Accounts'!K55+'O5 Details by Class & Accounts'!AF55+'O5 Details by Class & Accounts'!BA55+'O5 Details by Class & Accounts'!BV55","v":6925551.200099973},{"$f":"'O5 Details by Class & Accounts'!L55+'O5 Details by Class & Accounts'!AG55+'O5 Details by Class & Accounts'!BB55+'O5 Details by Class & Accounts'!BW55","v":0},{"$f":"'O5 Details by Class & Accounts'!M55+'O5 Details by Class & Accounts'!AH55+'O5 Details by Class & Accounts'!BC55+'O5 Details by Class & Accounts'!BX55","v":0},{"$f":"'O5 Details by Class & Accounts'!N55+'O5 Details by Class & Accounts'!AI55+'O5 Details by Class & Accounts'!BD55+'O5 Details by Class & Accounts'!BY55","v":984651.46583578305},{"$f":"'O5 Details by Class & Accounts'!O55+'O5 Details by Class & Accounts'!AJ55+'O5 Details by Class & Accounts'!BE55+'O5 Details by Class & Accounts'!BZ55","v":367029.22055967152},{"$f":"'O5 Details by Class & Accounts'!P55+'O5 Details by Class & Accounts'!AK55+'O5 Details by Class & Accounts'!BF55+'O5 Details by Class & Accounts'!CA55","v":0},{"$f":"'O5 Details by Class & Accounts'!Q55+'O5 Details by Class & Accounts'!AL55+'O5 Details by Class & Accounts'!BG55+'O5 Details by Class & Accounts'!CB55","v":99592.337836785402},{"$f":"'O5 Details by Class & Accounts'!R55+'O5 Details by Class & Accounts'!AM55+'O5 Details by Class & Accounts'!BH55+'O5 Details by Class & Accounts'!CC55","v":0},{"$f":"'O5 Details by Class & Accounts'!S55+'O5 Details by Class & Accounts'!AN55+'O5 Details by Class & Accounts'!BI55+'O5 Details by Class & Accounts'!CD55","v":0},{"$f":"'O5 Details by Class & Accounts'!T55+'O5 Details by Class & Accounts'!AO55+'O5 Details by Class & Accounts'!BJ55+'O5 Details by Class & Accounts'!CE55","v":0},{"$f":"'O5 Details by Class & Accounts'!U55+'O5 Details by Class & Accounts'!AP55+'O5 Details by Class & Accounts'!BK55+'O5 Details by Class & Accounts'!CF55","v":0},{"$f":"'O5 Details by Class & Accounts'!V55+'O5 Details by Class & Accounts'!AQ55+'O5 Details by Class & Accounts'!BL55+'O5 Details by Class & Accounts'!CG55","v":0},{"$f":"'O5 Details by Class & Accounts'!W55+'O5 Details by Class & Accounts'!AR55+'O5 Details by Class & Accounts'!BM55+'O5 Details by Class & Accounts'!CH55","v":0},{"$f":"'O5 Details by Class & Accounts'!X55+'O5 Details by Class & Accounts'!AS55+'O5 Details by Class & Accounts'!BN55+'O5 Details by Class & Accounts'!CI55","v":0},{"$f":"'O5 Details by Class & Accounts'!Y55+'O5 Details by Class & Accounts'!AT55+'O5 Details by Class & Accounts'!BO55+'O5 Details by Class & Accounts'!CJ55","v":0},{"$f":"'O5 Details by Class & Accounts'!Z55+'O5 Details by Class & Accounts'!AU55+'O5 Details by Class & Accounts'!BP55+'O5 Details by Class & Accounts'!CK55","v":0},{"$f":"'O5 Details by Class & Accounts'!AA55+'O5 Details by Class & Accounts'!AV55+'O5 Details by Class & Accounts'!BQ55+'O5 Details by Class & Accounts'!CL55","v":0},{"$f":"'O5 Details by Class & Accounts'!AB55+'O5 Details by Class & Accounts'!AW55+'O5 Details by Class & Accounts'!BR55+'O5 Details by Class & Accounts'!CM55","v":0},"1845-4","PNCP"]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D56), \"\",('E4 TB Allocation Details'!D56))","v":"dp"},20790761.987456992,{"$f":"'O5 Details by Class & Accounts'!I56+'O5 Details by Class & Accounts'!AD56+'O5 Details by Class & Accounts'!AY56+'O5 Details by Class & Accounts'!BT56","v":10535233.676174069},{"$f":"'O5 Details by Class & Accounts'!J56+'O5 Details by Class & Accounts'!AE56+'O5 Details by Class & Accounts'!AZ56+'O5 Details by Class & Accounts'!BU56","v":3252927.3759687208},{"$f":"'O5 Details by Class & Accounts'!K56+'O5 Details by Class & Accounts'!AF56+'O5 Details by Class & Accounts'!BA56+'O5 Details by Class & Accounts'!BV56","v":6572450.3384223403},{"$f":"'O5 Details by Class & Accounts'!L56+'O5 Details by Class & Accounts'!AG56+'O5 Details by Class & Accounts'!BB56+'O5 Details by Class & Accounts'!BW56","v":0},{"$f":"'O5 Details by Class & Accounts'!M56+'O5 Details by Class & Accounts'!AH56+'O5 Details by Class & Accounts'!BC56+'O5 Details by Class & Accounts'!BX56","v":0},{"$f":"'O5 Details by Class & Accounts'!N56+'O5 Details by Class & Accounts'!AI56+'O5 Details by Class & Accounts'!BD56+'O5 Details by Class & Accounts'!BY56","v":0},{"$f":"'O5 Details by Class & Accounts'!O56+'O5 Details by Class & Accounts'!AJ56+'O5 Details by Class & Accounts'!BE56+'O5 Details by Class & Accounts'!BZ56","v":338533.12205911067},{"$f":"'O5 Details by Class & Accounts'!P56+'O5 Details by Class & Accounts'!AK56+'O5 Details by Class & Accounts'!BF56+'O5 Details by Class & Accounts'!CA56","v":0},{"$f":"'O5 Details by Class & Accounts'!Q56+'O5 Details by Class & Accounts'!AL56+'O5 Details by Class & Accounts'!BG56+'O5 Details by Class & Accounts'!CB56","v":91617.474832749955},{"$f":"'O5 Details by Class & Accounts'!R56+'O5 Details by Class & Accounts'!AM56+'O5 Details by Class & Accounts'!BH56+'O5 Details by Class & Accounts'!CC56","v":0},{"$f":"'O5 Details by Class & Accounts'!S56+'O5 Details by Class & Accounts'!AN56+'O5 Details by Class & Accounts'!BI56+'O5 Details by Class & Accounts'!CD56","v":0},{"$f":"'O5 Details by Class & Accounts'!T56+'O5 Details by Class & Accounts'!AO56+'O5 Details by Class & Accounts'!BJ56+'O5 Details by Class & Accounts'!CE56","v":0},{"$f":"'O5 Details by Class & Accounts'!U56+'O5 Details by Class & Accounts'!AP56+'O5 Details by Class & Accounts'!BK56+'O5 Details by Class & Accounts'!CF56","v":0},{"$f":"'O5 Details by Class & Accounts'!V56+'O5 Details by Class & Accounts'!AQ56+'O5 Details by Class & Accounts'!BL56+'O5 Details by Class & Accounts'!CG56","v":0},{"$f":"'O5 Details by Class & Accounts'!W56+'O5 Details by Class & Accounts'!AR56+'O5 Details by Class & Accounts'!BM56+'O5 Details by Class & Accounts'!CH56","v":0},{"$f":"'O5 Details by Class & Accounts'!X56+'O5 Details by Class & Accounts'!AS56+'O5 Details by Class & Accounts'!BN56+'O5 Details by Class & Accounts'!CI56","v":0},{"$f":"'O5 Details by Class & Accounts'!Y56+'O5 Details by Class & Accounts'!AT56+'O5 Details by Class & Accounts'!BO56+'O5 Details by Class & Accounts'!CJ56","v":0},{"$f":"'O5 Details by Class & Accounts'!Z56+'O5 Details by Class & Accounts'!AU56+'O5 Details by Class & Accounts'!BP56+'O5 Details by Class & Accounts'!CK56","v":0},{"$f":"'O5 Details by Class & Accounts'!AA56+'O5 Details by Class & Accounts'!AV56+'O5 Details by Class & Accounts'!BQ56+'O5 Details by Class & Accounts'!CL56","v":0},{"$f":"'O5 Details by Class & Accounts'!AB56+'O5 Details by Class & Accounts'!AW56+'O5 Details by Class & Accounts'!BR56+'O5 Details by Class & Accounts'!CM56","v":0},"1845-5","SNCP"]
["1850","Line Transformers",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D57), \"\",('E4 TB Allocation Details'!D57))","v":"dp"},59535619.354099967,{"$f":"'O5 Details by Class & Accounts'!I57+'O5 Details by Class & Accounts'!AD57+'O5 Details by Class & Accounts'!AY57+'O5 Details by Class & Accounts'!BT57","v":30256992.396386079},{"$f":"'O5 Details by Class & Accounts'!J57+'O5 Details by Class & Accounts'!AE57+'O5 Details by Class & Accounts'!AZ57+'O5 Details by Class & Accounts'!BU57","v":9307440.5334807038},{"$f":"'O5 Details by Class & Accounts'!K57+'O5 Details by Class & Accounts'!AF57+'O5 Details by Class & Accounts'!BA57+'O5 Details by Class & Accounts'!BV57","v":18726466.384758186},{"$f":"'O5 Details by Class & Accounts'!L57+'O5 Details by Class & Accounts'!AG57+'O5 Details by Class & Accounts'!BB57+'O5 Details by Class & Accounts'!BW57","v":0},{"$f":"'O5 Details by Class & Accounts'!M57+'O5 Details by Class & Accounts'!AH57+'O5 Details by Class & Accounts'!BC57+'O5 Details by Class & Accounts'!BX57","v":0},{"$f":"'O5 Details by Class & Accounts'!N57+'O5 Details by Class & Accounts'!AI57+'O5 Details by Class & Accounts'!BD57+'O5 Details by Class & Accounts'!BY57","v":0},{"$f":"'O5 Details by Class & Accounts'!O57+'O5 Details by Class & Accounts'!AJ57+'O5 Details by Class & Accounts'!BE57+'O5 Details by Class & Accounts'!BZ57","v":979394.99368550442},{"$f":"'O5 Details by Class & Accounts'!P57+'O5 Details by Class & Accounts'!AK57+'O5 Details by Class & Accounts'!BF57+'O5 Details by Class & Accounts'!CA57","v":0},{"$f":"'O5 Details by Class & Accounts'!Q57+'O5 Details by Class & Accounts'!AL57+'O5 Details by Class & Accounts'!BG57+'O5 Details by Class & Accounts'!CB57","v":265325.04578949721},{"$f":"'O5 Details by Class & Accounts'!R57+'O5 Details by Class & Accounts'!AM57+'O5 Details by Class & Accounts'!BH57+'O5 Details by Class & Accounts'!CC57","v":0},{"$f":"'O5 Details by Class & Accounts'!S57+'O5 Details by Class & Accounts'!AN57+'O5 Details by Class & Accounts'!BI57+'O5 Details by Class & Accounts'!CD57","v":0},{"$f":"'O5 Details by Class & Accounts'!T57+'O5 Details by Class & Accounts'!AO57+'O5 Details by Class & Accounts'!BJ57+'O5 Details by Class & Accounts'!CE57","v":0},{"$f":"'O5 Details by Class & Accounts'!U57+'O5 Details by Class & Accounts'!AP57+'O5 Details by Class & Accounts'!BK57+'O5 Details by Class & Accounts'!CF57","v":0},{"$f":"'O5 Details by Class & Accounts'!V57+'O5 Details by Class & Accounts'!AQ57+'O5 Details by Class & Accounts'!BL57+'O5 Details by Class & Accounts'!CG57","v":0},{"$f":"'O5 Details by Class & Accounts'!W57+'O5 Details by Class & Accounts'!AR57+'O5 Details by Class & Accounts'!BM57+'O5 Details by Class & Accounts'!CH57","v":0},{"$f":"'O5 Details by Class & Accounts'!X57+'O5 Details by Class & Accounts'!AS57+'O5 Details by Class & Accounts'!BN57+'O5 Details by Class & Accounts'!CI57","v":0},{"$f":"'O5 Details by Class & Accounts'!Y57+'O5 Details by Class & Accounts'!AT57+'O5 Details by Class & Accounts'!BO57+'O5 Details by Class & Accounts'!CJ57","v":0},{"$f":"'O5 Details by Class & Accounts'!Z57+'O5 Details by Class & Accounts'!AU57+'O5 Details by Class & Accounts'!BP57+'O5 Details by Class & Accounts'!CK57","v":0},{"$f":"'O5 Details by Class & Accounts'!AA57+'O5 Details by Class & Accounts'!AV57+'O5 Details by Class & Accounts'!BQ57+'O5 Details by Class & Accounts'!CL57","v":0},{"$f":"'O5 Details by Class & Accounts'!AB57+'O5 Details by Class & Accounts'!AW57+'O5 Details by Class & Accounts'!BR57+'O5 Details by Class & Accounts'!CM57","v":0},"1850","LTNCP"]
["1855","Services",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D58), \"\",('E4 TB Allocation Details'!D58))","v":"dp"},26931809.568600003,{"$f":"'O5 Details by Class & Accounts'!I58+'O5 Details by Class & Accounts'!AD58+'O5 Details by Class & Accounts'!AY58+'O5 Details by Class & Accounts'!BT58","v":26931809.568600003},{"$f":"'O5 Details by Class & Accounts'!J58+'O5 Details by Class & Accounts'!AE58+'O5 Details by Class & Accounts'!AZ58+'O5 Details by Class & Accounts'!BU58","v":0},{"$f":"'O5 Details by Class & Accounts'!K58+'O5 Details by Class & Accounts'!AF58+'O5 Details by Class & Accounts'!BA58+'O5 Details by Class & Accounts'!BV58","v":0},{"$f":"'O5 Details by Class & Accounts'!L58+'O5 Details by Class & Accounts'!AG58+'O5 Details by Class & Accounts'!BB58+'O5 Details by Class & Accounts'!BW58","v":0},{"$f":"'O5 Details by Class & Accounts'!M58+'O5 Details by Class & Accounts'!AH58+'O5 Details by Class & Accounts'!BC58+'O5 Details by Class & Accounts'!BX58","v":0},{"$f":"'O5 Details by Class & Accounts'!N58+'O5 Details by Class & Accounts'!AI58+'O5 Details by Class & Accounts'!BD58+'O5 Details by Class & Accounts'!BY58","v":0},{"$f":"'O5 Details by Class & Accounts'!O58+'O5 Details by Class & Accounts'!AJ58+'O5 Details by Class & Accounts'!BE58+'O5 Details by Class & Accounts'!BZ58","v":0},{"$f":"'O5 Details by Class & Accounts'!P58+'O5 Details by Class & Accounts'!AK58+'O5 Details by Class & Accounts'!BF58+'O5 Details by Class & Accounts'!CA58","v":0},{"$f":"'O5 Details by Class & Accounts'!Q58+'O5 Details by Class & Accounts'!AL58+'O5 Details by Class & Accounts'!BG58+'O5 Details by Class & Accounts'!CB58","v":0},{"$f":"'O5 Details by Class & Accounts'!R58+'O5 Details by Class & Accounts'!AM58+'O5 Details by Class & Accounts'!BH58+'O5 Details by Class & Accounts'!CC58","v":0},{"$f":"'O5 Details by Class & Accounts'!S58+'O5 Details by Class & Accounts'!AN58+'O5 Details by Class & Accounts'!BI58+'O5 Details by Class & Accounts'!CD58","v":0},{"$f":"'O5 Details by Class & Accounts'!T58+'O5 Details by Class & Accounts'!AO58+'O5 Details by Class & Accounts'!BJ58+'O5 Details by Class & Accounts'!CE58","v":0},{"$f":"'O5 Details by Class & Accounts'!U58+'O5 Details by Class & Accounts'!AP58+'O5 Details by Class & Accounts'!BK58+'O5 Details by Class & Accounts'!CF58","v":0},{"$f":"'O5 Details by Class & Accounts'!V58+'O5 Details by Class & Accounts'!AQ58+'O5 Details by Class & Accounts'!BL58+'O5 Details by Class & Accounts'!CG58","v":0},{"$f":"'O5 Details by Class & Accounts'!W58+'O5 Details by Class & Accounts'!AR58+'O5 Details by Class & Accounts'!BM58+'O5 Details by Class & Accounts'!CH58","v":0},{"$f":"'O5 Details by Class & Accounts'!X58+'O5 Details by Class & Accounts'!AS58+'O5 Details by Class & Accounts'!BN58+'O5 Details by Class & Accounts'!CI58","v":0},{"$f":"'O5 Details by Class & Accounts'!Y58+'O5 Details by Class & Accounts'!AT58+'O5 Details by Class & Accounts'!BO58+'O5 Details by Class & Accounts'!CJ58","v":0},{"$f":"'O5 Details by Class & Accounts'!Z58+'O5 Details by Class & Accounts'!AU58+'O5 Details by Class & Accounts'!BP58+'O5 Details by Class & Accounts'!CK58","v":0},{"$f":"'O5 Details by Class & Accounts'!AA58+'O5 Details by Class & Accounts'!AV58+'O5 Details by Class & Accounts'!BQ58+'O5 Details by Class & Accounts'!CL58","v":0},{"$f":"'O5 Details by Class & Accounts'!AB58+'O5 Details by Class & Accounts'!AW58+'O5 Details by Class & Accounts'!BR58+'O5 Details by Class & Accounts'!CM58","v":0},"1855","CWCS"]
["1860","Meters",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D59), \"\",('E4 TB Allocation Details'!D59))","v":"dp"},14300257.300000006,{"$f":"'O5 Details by Class & Accounts'!I59+'O5 Details by Class & Accounts'!AD59+'O5 Details by Class & Accounts'!AY59+'O5 Details by Class & Accounts'!BT59","v":7805306.871422518},{"$f":"'O5 Details by Class & Accounts'!J59+'O5 Details by Class & Accounts'!AE59+'O5 Details by Class & Accounts'!AZ59+'O5 Details by Class & Accounts'!BU59","v":2802169.0967711052},{"$f":"'O5 Details by Class & Accounts'!K59+'O5 Details by Class & Accounts'!AF59+'O5 Details by Class & Accounts'!BA59+'O5 Details by Class & Accounts'!BV59","v":3602592.8241074225},{"$f":"'O5 Details by Class & Accounts'!L59+'O5 Details by Class & Accounts'!AG59+'O5 Details by Class & Accounts'!BB59+'O5 Details by Class & Accounts'!BW59","v":0},{"$f":"'O5 Details by Class & Accounts'!M59+'O5 Details by Class & Accounts'!AH59+'O5 Details by Class & Accounts'!BC59+'O5 Details by Class & Accounts'!BX59","v":0},{"$f":"'O5 Details by Class & Accounts'!N59+'O5 Details by Class & Accounts'!AI59+'O5 Details by Class & Accounts'!BD59+'O5 Details by Class & Accounts'!BY59","v":90188.507698958419},{"$f":"'O5 Details by Class & Accounts'!O59+'O5 Details by Class & Accounts'!AJ59+'O5 Details by Class & Accounts'!BE59+'O5 Details by Class & Accounts'!BZ59","v":0},{"$f":"'O5 Details by Class & Accounts'!P59+'O5 Details by Class & Accounts'!AK59+'O5 Details by Class & Accounts'!BF59+'O5 Details by Class & Accounts'!CA59","v":0},{"$f":"'O5 Details by Class & Accounts'!Q59+'O5 Details by Class & Accounts'!AL59+'O5 Details by Class & Accounts'!BG59+'O5 Details by Class & Accounts'!CB59","v":0},{"$f":"'O5 Details by Class & Accounts'!R59+'O5 Details by Class & Accounts'!AM59+'O5 Details by Class & Accounts'!BH59+'O5 Details by Class & Accounts'!CC59","v":0},{"$f":"'O5 Details by Class & Accounts'!S59+'O5 Details by Class & Accounts'!AN59+'O5 Details by Class & Accounts'!BI59+'O5 Details by Class & Accounts'!CD59","v":0},{"$f":"'O5 Details by Class & Accounts'!T59+'O5 Details by Class & Accounts'!AO59+'O5 Details by Class & Accounts'!BJ59+'O5 Details by Class & Accounts'!CE59","v":0},{"$f":"'O5 Details by Class & Accounts'!U59+'O5 Details by Class & Accounts'!AP59+'O5 Details by Class & Accounts'!BK59+'O5 Details by Class & Accounts'!CF59","v":0},{"$f":"'O5 Details by Class & Accounts'!V59+'O5 Details by Class & Accounts'!AQ59+'O5 Details by Class & Accounts'!BL59+'O5 Details by Class & Accounts'!CG59","v":0},{"$f":"'O5 Details by Class & Accounts'!W59+'O5 Details by Class & Accounts'!AR59+'O5 Details by Class & Accounts'!BM59+'O5 Details by Class & Accounts'!CH59","v":0},{"$f":"'O5 Details by Class & Accounts'!X59+'O5 Details by Class & Accounts'!AS59+'O5 Details by Class & Accounts'!BN59+'O5 Details by Class & Accounts'!CI59","v":0},{"$f":"'O5 Details by Class & Accounts'!Y59+'O5 Details by Class & Accounts'!AT59+'O5 Details by Class & Accounts'!BO59+'O5 Details by Class & Accounts'!CJ59","v":0},{"$f":"'O5 Details by Class & Accounts'!Z59+'O5 Details by Class & Accounts'!AU59+'O5 Details by Class & Accounts'!BP59+'O5 Details by Class & Accounts'!CK59","v":0},{"$f":"'O5 Details by Class & Accounts'!AA59+'O5 Details by Class & Accounts'!AV59+'O5 Details by Class & Accounts'!BQ59+'O5 Details by Class & Accounts'!CL59","v":0},{"$f":"'O5 Details by Class & Accounts'!AB59+'O5 Details by Class & Accounts'!AW59+'O5 Details by Class & Accounts'!BR59+'O5 Details by Class & Accounts'!CM59","v":0},"1860","CWMC"]
["1905","Land",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D61), \"\",('E4 TB Allocation Details'!D61))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I60+'O5 Details by Class & Accounts'!AD60+'O5 Details by Class & Accounts'!AY60+'O5 Details by Class & Accounts'!BT60","v":0},{"$f":"'O5 Details by Class & Accounts'!J60+'O5 Details by Class & Accounts'!AE60+'O5 Details by Class & Accounts'!AZ60+'O5 Details by Class & Accounts'!BU60","v":0},{"$f":"'O5 Details by Class & Accounts'!K60+'O5 Details by Class & Accounts'!AF60+'O5 Details by Class & Accounts'!BA60+'O5 Details by Class & Accounts'!BV60","v":0},{"$f":"'O5 Details by Class & Accounts'!L60+'O5 Details by Class & Accounts'!AG60+'O5 Details by Class & Accounts'!BB60+'O5 Details by Class & Accounts'!BW60","v":0},{"$f":"'O5 Details by Class & Accounts'!M60+'O5 Details by Class & Accounts'!AH60+'O5 Details by Class & Accounts'!BC60+'O5 Details by Class & Accounts'!BX60","v":0},{"$f":"'O5 Details by Class & Accounts'!N60+'O5 Details by Class & Accounts'!AI60+'O5 Details by Class & Accounts'!BD60+'O5 Details by Class & Accounts'!BY60","v":0},{"$f":"'O5 Details by Class & Accounts'!O60+'O5 Details by Class & Accounts'!AJ60+'O5 Details by Class & Accounts'!BE60+'O5 Details by Class & Accounts'!BZ60","v":0},{"$f":"'O5 Details by Class & Accounts'!P60+'O5 Details by Class & Accounts'!AK60+'O5 Details by Class & Accounts'!BF60+'O5 Details by Class & Accounts'!CA60","v":0},{"$f":"'O5 Details by Class & Accounts'!Q60+'O5 Details by Class & Accounts'!AL60+'O5 Details by Class & Accounts'!BG60+'O5 Details by Class & Accounts'!CB60","v":0},{"$f":"'O5 Details by Class & Accounts'!R60+'O5 Details by Class & Accounts'!AM60+'O5 Details by Class & Accounts'!BH60+'O5 Details by Class & Accounts'!CC60","v":0},{"$f":"'O5 Details by Class & Accounts'!S60+'O5 Details by Class & Accounts'!AN60+'O5 Details by Class & Accounts'!BI60+'O5 Details by Class & Accounts'!CD60","v":0},{"$f":"'O5 Details by Class & Accounts'!T60+'O5 Details by Class & Accounts'!AO60+'O5 Details by Class & Accounts'!BJ60+'O5 Details by Class & Accounts'!CE60","v":0},{"$f":"'O5 Details by Class & Accounts'!U60+'O5 Details by Class & Accounts'!AP60+'O5 Details by Class & Accounts'!BK60+'O5 Details by Class & Accounts'!CF60","v":0},{"$f":"'O5 Details by Class & Accounts'!V60+'O5 Details by Class & Accounts'!AQ60+'O5 Details by Class & Accounts'!BL60+'O5 Details by Class & Accounts'!CG60","v":0},{"$f":"'O5 Details by Class & Accounts'!W60+'O5 Details by Class & Accounts'!AR60+'O5 Details by Class & Accounts'!BM60+'O5 Details by Class & Accounts'!CH60","v":0},{"$f":"'O5 Details by Class & Accounts'!X60+'O5 Details by Class & Accounts'!AS60+'O5 Details by Class & Accounts'!BN60+'O5 Details by Class & Accounts'!CI60","v":0},{"$f":"'O5 Details by Class & Accounts'!Y60+'O5 Details by Class & Accounts'!AT60+'O5 Details by Class & Accounts'!BO60+'O5 Details by Class & Accounts'!CJ60","v":0},{"$f":"'O5 Details by Class & Accounts'!Z60+'O5 Details by Class & Accounts'!AU60+'O5 Details by Class & Accounts'!BP60+'O5 Details by Class & Accounts'!CK60","v":0},{"$f":"'O5 Details by Class & Accounts'!AA60+'O5 Details by Class & Accounts'!AV60+'O5 Details by Class & Accounts'!BQ60+'O5 Details by Class & Accounts'!CL60","v":0},{"$f":"'O5 Details by Class & Accounts'!AB60+'O5 Details by Class & Accounts'!AW60+'O5 Details by Class & Accounts'!BR60+'O5 Details by Class & Accounts'!CM60","v":0},"1905","NFA ECC"]
["1906","Land Rights",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D62), \"\",('E4 TB Allocation Details'!D62))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I61+'O5 Details by Class & Accounts'!AD61+'O5 Details by Class & Accounts'!AY61+'O5 Details by Class & Accounts'!BT61","v":0},{"$f":"'O5 Details by Class & Accounts'!J61+'O5 Details by Class & Accounts'!AE61+'O5 Details by Class & Accounts'!AZ61+'O5 Details by Class & Accounts'!BU61","v":0},{"$f":"'O5 Details by Class & Accounts'!K61+'O5 Details by Class & Accounts'!AF61+'O5 Details by Class & Accounts'!BA61+'O5 Details by Class & Accounts'!BV61","v":0},{"$f":"'O5 Details by Class & Accounts'!L61+'O5 Details by Class & Accounts'!AG61+'O5 Details by Class & Accounts'!BB61+'O5 Details by Class & Accounts'!BW61","v":0},{"$f":"'O5 Details by Class & Accounts'!M61+'O5 Details by Class & Accounts'!AH61+'O5 Details by Class & Accounts'!BC61+'O5 Details by Class & Accounts'!BX61","v":0},{"$f":"'O5 Details by Class & Accounts'!N61+'O5 Details by Class & Accounts'!AI61+'O5 Details by Class & Accounts'!BD61+'O5 Details by Class & Accounts'!BY61","v":0},{"$f":"'O5 Details by Class & Accounts'!O61+'O5 Details by Class & Accounts'!AJ61+'O5 Details by Class & Accounts'!BE61+'O5 Details by Class & Accounts'!BZ61","v":0},{"$f":"'O5 Details by Class & Accounts'!P61+'O5 Details by Class & Accounts'!AK61+'O5 Details by Class & Accounts'!BF61+'O5 Details by Class & Accounts'!CA61","v":0},{"$f":"'O5 Details by Class & Accounts'!Q61+'O5 Details by Class & Accounts'!AL61+'O5 Details by Class & Accounts'!BG61+'O5 Details by Class & Accounts'!CB61","v":0},{"$f":"'O5 Details by Class & Accounts'!R61+'O5 Details by Class & Accounts'!AM61+'O5 Details by Class & Accounts'!BH61+'O5 Details by Class & Accounts'!CC61","v":0},{"$f":"'O5 Details by Class & Accounts'!S61+'O5 Details by Class & Accounts'!AN61+'O5 Details by Class & Accounts'!BI61+'O5 Details by Class & Accounts'!CD61","v":0},{"$f":"'O5 Details by Class & Accounts'!T61+'O5 Details by Class & Accounts'!AO61+'O5 Details by Class & Accounts'!BJ61+'O5 Details by Class & Accounts'!CE61","v":0},{"$f":"'O5 Details by Class & Accounts'!U61+'O5 Details by Class & Accounts'!AP61+'O5 Details by Class & Accounts'!BK61+'O5 Details by Class & Accounts'!CF61","v":0},{"$f":"'O5 Details by Class & Accounts'!V61+'O5 Details by Class & Accounts'!AQ61+'O5 Details by Class & Accounts'!BL61+'O5 Details by Class & Accounts'!CG61","v":0},{"$f":"'O5 Details by Class & Accounts'!W61+'O5 Details by Class & Accounts'!AR61+'O5 Details by Class & Accounts'!BM61+'O5 Details by Class & Accounts'!CH61","v":0},{"$f":"'O5 Details by Class & Accounts'!X61+'O5 Details by Class & Accounts'!AS61+'O5 Details by Class & Accounts'!BN61+'O5 Details by Class & Accounts'!CI61","v":0},{"$f":"'O5 Details by Class & Accounts'!Y61+'O5 Details by Class & Accounts'!AT61+'O5 Details by Class & Accounts'!BO61+'O5 Details by Class & Accounts'!CJ61","v":0},{"$f":"'O5 Details by Class & Accounts'!Z61+'O5 Details by Class & Accounts'!AU61+'O5 Details by Class & Accounts'!BP61+'O5 Details by Class & Accounts'!CK61","v":0},{"$f":"'O5 Details by Class & Accounts'!AA61+'O5 Details by Class & Accounts'!AV61+'O5 Details by Class & Accounts'!BQ61+'O5 Details by Class & Accounts'!CL61","v":0},{"$f":"'O5 Details by Class & Accounts'!AB61+'O5 Details by Class & Accounts'!AW61+'O5 Details by Class & Accounts'!BR61+'O5 Details by Class & Accounts'!CM61","v":0},"1906","NFA ECC"]
["1908","Buildings and Fixtures",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D63), \"\",('E4 TB Allocation Details'!D63))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I62+'O5 Details by Class & Accounts'!AD62+'O5 Details by Class & Accounts'!AY62+'O5 Details by Class & Accounts'!BT62","v":0},{"$f":"'O5 Details by Class & Accounts'!J62+'O5 Details by Class & Accounts'!AE62+'O5 Details by Class & Accounts'!AZ62+'O5 Details by Class & Accounts'!BU62","v":0},{"$f":"'O5 Details by Class & Accounts'!K62+'O5 Details by Class & Accounts'!AF62+'O5 Details by Class & Accounts'!BA62+'O5 Details by Class & Accounts'!BV62","v":0},{"$f":"'O5 Details by Class & Accounts'!L62+'O5 Details by Class & Accounts'!AG62+'O5 Details by Class & Accounts'!BB62+'O5 Details by Class & Accounts'!BW62","v":0},{"$f":"'O5 Details by Class & Accounts'!M62+'O5 Details by Class & Accounts'!AH62+'O5 Details by Class & Accounts'!BC62+'O5 Details by Class & Accounts'!BX62","v":0},{"$f":"'O5 Details by Class & Accounts'!N62+'O5 Details by Class & Accounts'!AI62+'O5 Details by Class & Accounts'!BD62+'O5 Details by Class & Accounts'!BY62","v":0},{"$f":"'O5 Details by Class & Accounts'!O62+'O5 Details by Class & Accounts'!AJ62+'O5 Details by Class & Accounts'!BE62+'O5 Details by Class & Accounts'!BZ62","v":0},{"$f":"'O5 Details by Class & Accounts'!P62+'O5 Details by Class & Accounts'!AK62+'O5 Details by Class & Accounts'!BF62+'O5 Details by Class & Accounts'!CA62","v":0},{"$f":"'O5 Details by Class & Accounts'!Q62+'O5 Details by Class & Accounts'!AL62+'O5 Details by Class & Accounts'!BG62+'O5 Details by Class & Accounts'!CB62","v":0},{"$f":"'O5 Details by Class & Accounts'!R62+'O5 Details by Class & Accounts'!AM62+'O5 Details by Class & Accounts'!BH62+'O5 Details by Class & Accounts'!CC62","v":0},{"$f":"'O5 Details by Class & Accounts'!S62+'O5 Details by Class & Accounts'!AN62+'O5 Details by Class & Accounts'!BI62+'O5 Details by Class & Accounts'!CD62","v":0},{"$f":"'O5 Details by Class & Accounts'!T62+'O5 Details by Class & Accounts'!AO62+'O5 Details by Class & Accounts'!BJ62+'O5 Details by Class & Accounts'!CE62","v":0},{"$f":"'O5 Details by Class & Accounts'!U62+'O5 Details by Class & Accounts'!AP62+'O5 Details by Class & Accounts'!BK62+'O5 Details by Class & Accounts'!CF62","v":0},{"$f":"'O5 Details by Class & Accounts'!V62+'O5 Details by Class & Accounts'!AQ62+'O5 Details by Class & Accounts'!BL62+'O5 Details by Class & Accounts'!CG62","v":0},{"$f":"'O5 Details by Class & Accounts'!W62+'O5 Details by Class & Accounts'!AR62+'O5 Details by Class & Accounts'!BM62+'O5 Details by Class & Accounts'!CH62","v":0},{"$f":"'O5 Details by Class & Accounts'!X62+'O5 Details by Class & Accounts'!AS62+'O5 Details by Class & Accounts'!BN62+'O5 Details by Class & Accounts'!CI62","v":0},{"$f":"'O5 Details by Class & Accounts'!Y62+'O5 Details by Class & Accounts'!AT62+'O5 Details by Class & Accounts'!BO62+'O5 Details by Class & Accounts'!CJ62","v":0},{"$f":"'O5 Details by Class & Accounts'!Z62+'O5 Details by Class & Accounts'!AU62+'O5 Details by Class & Accounts'!BP62+'O5 Details by Class & Accounts'!CK62","v":0},{"$f":"'O5 Details by Class & Accounts'!AA62+'O5 Details by Class & Accounts'!AV62+'O5 Details by Class & Accounts'!BQ62+'O5 Details by Class & Accounts'!CL62","v":0},{"$f":"'O5 Details by Class & Accounts'!AB62+'O5 Details by Class & Accounts'!AW62+'O5 Details by Class & Accounts'!BR62+'O5 Details by Class & Accounts'!CM62","v":0},"1908","NFA ECC"]
["1910","Leasehold Improvements",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D64), \"\",('E4 TB Allocation Details'!D64))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I63+'O5 Details by Class & Accounts'!AD63+'O5 Details by Class & Accounts'!AY63+'O5 Details by Class & Accounts'!BT63","v":0},{"$f":"'O5 Details by Class & Accounts'!J63+'O5 Details by Class & Accounts'!AE63+'O5 Details by Class & Accounts'!AZ63+'O5 Details by Class & Accounts'!BU63","v":0},{"$f":"'O5 Details by Class & Accounts'!K63+'O5 Details by Class & Accounts'!AF63+'O5 Details by Class & Accounts'!BA63+'O5 Details by Class & Accounts'!BV63","v":0},{"$f":"'O5 Details by Class & Accounts'!L63+'O5 Details by Class & Accounts'!AG63+'O5 Details by Class & Accounts'!BB63+'O5 Details by Class & Accounts'!BW63","v":0},{"$f":"'O5 Details by Class & Accounts'!M63+'O5 Details by Class & Accounts'!AH63+'O5 Details by Class & Accounts'!BC63+'O5 Details by Class & Accounts'!BX63","v":0},{"$f":"'O5 Details by Class & Accounts'!N63+'O5 Details by Class & Accounts'!AI63+'O5 Details by Class & Accounts'!BD63+'O5 Details by Class & Accounts'!BY63","v":0},{"$f":"'O5 Details by Class & Accounts'!O63+'O5 Details by Class & Accounts'!AJ63+'O5 Details by Class & Accounts'!BE63+'O5 Details by Class & Accounts'!BZ63","v":0},{"$f":"'O5 Details by Class & Accounts'!P63+'O5 Details by Class & Accounts'!AK63+'O5 Details by Class & Accounts'!BF63+'O5 Details by Class & Accounts'!CA63","v":0},{"$f":"'O5 Details by Class & Accounts'!Q63+'O5 Details by Class & Accounts'!AL63+'O5 Details by Class & Accounts'!BG63+'O5 Details by Class & Accounts'!CB63","v":0},{"$f":"'O5 Details by Class & Accounts'!R63+'O5 Details by Class & Accounts'!AM63+'O5 Details by Class & Accounts'!BH63+'O5 Details by Class & Accounts'!CC63","v":0},{"$f":"'O5 Details by Class & Accounts'!S63+'O5 Details by Class & Accounts'!AN63+'O5 Details by Class & Accounts'!BI63+'O5 Details by Class & Accounts'!CD63","v":0},{"$f":"'O5 Details by Class & Accounts'!T63+'O5 Details by Class & Accounts'!AO63+'O5 Details by Class & Accounts'!BJ63+'O5 Details by Class & Accounts'!CE63","v":0},{"$f":"'O5 Details by Class & Accounts'!U63+'O5 Details by Class & Accounts'!AP63+'O5 Details by Class & Accounts'!BK63+'O5 Details by Class & Accounts'!CF63","v":0},{"$f":"'O5 Details by Class & Accounts'!V63+'O5 Details by Class & Accounts'!AQ63+'O5 Details by Class & Accounts'!BL63+'O5 Details by Class & Accounts'!CG63","v":0},{"$f":"'O5 Details by Class & Accounts'!W63+'O5 Details by Class & Accounts'!AR63+'O5 Details by Class & Accounts'!BM63+'O5 Details by Class & Accounts'!CH63","v":0},{"$f":"'O5 Details by Class & Accounts'!X63+'O5 Details by Class & Accounts'!AS63+'O5 Details by Class & Accounts'!BN63+'O5 Details by Class & Accounts'!CI63","v":0},{"$f":"'O5 Details by Class & Accounts'!Y63+'O5 Details by Class & Accounts'!AT63+'O5 Details by Class & Accounts'!BO63+'O5 Details by Class & Accounts'!CJ63","v":0},{"$f":"'O5 Details by Class & Accounts'!Z63+'O5 Details by Class & Accounts'!AU63+'O5 Details by Class & Accounts'!BP63+'O5 Details by Class & Accounts'!CK63","v":0},{"$f":"'O5 Details by Class & Accounts'!AA63+'O5 Details by Class & Accounts'!AV63+'O5 Details by Class & Accounts'!BQ63+'O5 Details by Class & Accounts'!CL63","v":0},{"$f":"'O5 Details by Class & Accounts'!AB63+'O5 Details by Class & Accounts'!AW63+'O5 Details by Class & Accounts'!BR63+'O5 Details by Class & Accounts'!CM63","v":0},"1910","NFA ECC"]
["1915","Office Furniture and Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D65), \"\",('E4 TB Allocation Details'!D65))","v":"gp"},1580629.68,{"$f":"'O5 Details by Class & Accounts'!I64+'O5 Details by Class & Accounts'!AD64+'O5 Details by Class & Accounts'!AY64+'O5 Details by Class & Accounts'!BT64","v":765029.83578535437},{"$f":"'O5 Details by Class & Accounts'!J64+'O5 Details by Class & Accounts'!AE64+'O5 Details by Class & Accounts'!AZ64+'O5 Details by Class & Accounts'!BU64","v":237766.09485531872},{"$f":"'O5 Details by Class & Accounts'!K64+'O5 Details by Class & Accounts'!AF64+'O5 Details by Class & Accounts'!BA64+'O5 Details by Class & Accounts'!BV64","v":509022.40966375417},{"$f":"'O5 Details by Class & Accounts'!L64+'O5 Details by Class & Accounts'!AG64+'O5 Details by Class & Accounts'!BB64+'O5 Details by Class & Accounts'!BW64","v":0},{"$f":"'O5 Details by Class & Accounts'!M64+'O5 Details by Class & Accounts'!AH64+'O5 Details by Class & Accounts'!BC64+'O5 Details by Class & Accounts'!BX64","v":0},{"$f":"'O5 Details by Class & Accounts'!N64+'O5 Details by Class & Accounts'!AI64+'O5 Details by Class & Accounts'!BD64+'O5 Details by Class & Accounts'!BY64","v":45606.352890499707},{"$f":"'O5 Details by Class & Accounts'!O64+'O5 Details by Class & Accounts'!AJ64+'O5 Details by Class & Accounts'!BE64+'O5 Details by Class & Accounts'!BZ64","v":18060.705883852846},{"$f":"'O5 Details by Class & Accounts'!P64+'O5 Details by Class & Accounts'!AK64+'O5 Details by Class & Accounts'!BF64+'O5 Details by Class & Accounts'!CA64","v":0},{"$f":"'O5 Details by Class & Accounts'!Q64+'O5 Details by Class & Accounts'!AL64+'O5 Details by Class & Accounts'!BG64+'O5 Details by Class & Accounts'!CB64","v":5110.9308053314153},{"$f":"'O5 Details by Class & Accounts'!R64+'O5 Details by Class & Accounts'!AM64+'O5 Details by Class & Accounts'!BH64+'O5 Details by Class & Accounts'!CC64","v":33.350115888739147},{"$f":"'O5 Details by Class & Accounts'!S64+'O5 Details by Class & Accounts'!AN64+'O5 Details by Class & Accounts'!BI64+'O5 Details by Class & Accounts'!CD64","v":0},{"$f":"'O5 Details by Class & Accounts'!T64+'O5 Details by Class & Accounts'!AO64+'O5 Details by Class & Accounts'!BJ64+'O5 Details by Class & Accounts'!CE64","v":0},{"$f":"'O5 Details by Class & Accounts'!U64+'O5 Details by Class & Accounts'!AP64+'O5 Details by Class & Accounts'!BK64+'O5 Details by Class & Accounts'!CF64","v":0},{"$f":"'O5 Details by Class & Accounts'!V64+'O5 Details by Class & Accounts'!AQ64+'O5 Details by Class & Accounts'!BL64+'O5 Details by Class & Accounts'!CG64","v":0},{"$f":"'O5 Details by Class & Accounts'!W64+'O5 Details by Class & Accounts'!AR64+'O5 Details by Class & Accounts'!BM64+'O5 Details by Class & Accounts'!CH64","v":0},{"$f":"'O5 Details by Class & Accounts'!X64+'O5 Details by Class & Accounts'!AS64+'O5 Details by Class & Accounts'!BN64+'O5 Details by Class & Accounts'!CI64","v":0},{"$f":"'O5 Details by Class & Accounts'!Y64+'O5 Details by Class & Accounts'!AT64+'O5 Details by Class & Accounts'!BO64+'O5 Details by Class & Accounts'!CJ64","v":0},{"$f":"'O5 Details by Class & Accounts'!Z64+'O5 Details by Class & Accounts'!AU64+'O5 Details by Class & Accounts'!BP64+'O5 Details by Class & Accounts'!CK64","v":0},{"$f":"'O5 Details by Class & Accounts'!AA64+'O5 Details by Class & Accounts'!AV64+'O5 Details by Class & Accounts'!BQ64+'O5 Details by Class & Accounts'!CL64","v":0},{"$f":"'O5 Details by Class & Accounts'!AB64+'O5 Details by Class & Accounts'!AW64+'O5 Details by Class & Accounts'!BR64+'O5 Details by Class & Accounts'!CM64","v":0},"1915","NFA ECC"]
["1920","Computer Equipment - Hardware",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D66), \"\",('E4 TB Allocation Details'!D66))","v":"gp"},4289114.3800000008,{"$f":"'O5 Details by Class & Accounts'!I65+'O5 Details by Class & Accounts'!AD65+'O5 Details by Class & Accounts'!AY65+'O5 Details by Class & Accounts'!BT65","v":2075945.1194134241},{"$f":"'O5 Details by Class & Accounts'!J65+'O5 Details by Class & Accounts'!AE65+'O5 Details by Class & Accounts'!AZ65+'O5 Details by Class & Accounts'!BU65","v":645189.69207283994},{"$f":"'O5 Details by Class & Accounts'!K65+'O5 Details by Class & Accounts'!AF65+'O5 Details by Class & Accounts'!BA65+'O5 Details by Class & Accounts'!BV65","v":1381256.7008301774},{"$f":"'O5 Details by Class & Accounts'!L65+'O5 Details by Class & Accounts'!AG65+'O5 Details by Class & Accounts'!BB65+'O5 Details by Class & Accounts'!BW65","v":0},{"$f":"'O5 Details by Class & Accounts'!M65+'O5 Details by Class & Accounts'!AH65+'O5 Details by Class & Accounts'!BC65+'O5 Details by Class & Accounts'!BX65","v":0},{"$f":"'O5 Details by Class & Accounts'!N65+'O5 Details by Class & Accounts'!AI65+'O5 Details by Class & Accounts'!BD65+'O5 Details by Class & Accounts'!BY65","v":123755.02401169442},{"$f":"'O5 Details by Class & Accounts'!O65+'O5 Details by Class & Accounts'!AJ65+'O5 Details by Class & Accounts'!BE65+'O5 Details by Class & Accounts'!BZ65","v":49008.590879670097},{"$f":"'O5 Details by Class & Accounts'!P65+'O5 Details by Class & Accounts'!AK65+'O5 Details by Class & Accounts'!BF65+'O5 Details by Class & Accounts'!CA65","v":0},{"$f":"'O5 Details by Class & Accounts'!Q65+'O5 Details by Class & Accounts'!AL65+'O5 Details by Class & Accounts'!BG65+'O5 Details by Class & Accounts'!CB65","v":13868.755654602128},{"$f":"'O5 Details by Class & Accounts'!R65+'O5 Details by Class & Accounts'!AM65+'O5 Details by Class & Accounts'!BH65+'O5 Details by Class & Accounts'!CC65","v":90.497137592062401},{"$f":"'O5 Details by Class & Accounts'!S65+'O5 Details by Class & Accounts'!AN65+'O5 Details by Class & Accounts'!BI65+'O5 Details by Class & Accounts'!CD65","v":0},{"$f":"'O5 Details by Class & Accounts'!T65+'O5 Details by Class & Accounts'!AO65+'O5 Details by Class & Accounts'!BJ65+'O5 Details by Class & Accounts'!CE65","v":0},{"$f":"'O5 Details by Class & Accounts'!U65+'O5 Details by Class & Accounts'!AP65+'O5 Details by Class & Accounts'!BK65+'O5 Details by Class & Accounts'!CF65","v":0},{"$f":"'O5 Details by Class & Accounts'!V65+'O5 Details by Class & Accounts'!AQ65+'O5 Details by Class & Accounts'!BL65+'O5 Details by Class & Accounts'!CG65","v":0},{"$f":"'O5 Details by Class & Accounts'!W65+'O5 Details by Class & Accounts'!AR65+'O5 Details by Class & Accounts'!BM65+'O5 Details by Class & Accounts'!CH65","v":0},{"$f":"'O5 Details by Class & Accounts'!X65+'O5 Details by Class & Accounts'!AS65+'O5 Details by Class & Accounts'!BN65+'O5 Details by Class & Accounts'!CI65","v":0},{"$f":"'O5 Details by Class & Accounts'!Y65+'O5 Details by Class & Accounts'!AT65+'O5 Details by Class & Accounts'!BO65+'O5 Details by Class & Accounts'!CJ65","v":0},{"$f":"'O5 Details by Class & Accounts'!Z65+'O5 Details by Class & Accounts'!AU65+'O5 Details by Class & Accounts'!BP65+'O5 Details by Class & Accounts'!CK65","v":0},{"$f":"'O5 Details by Class & Accounts'!AA65+'O5 Details by Class & Accounts'!AV65+'O5 Details by Class & Accounts'!BQ65+'O5 Details by Class & Accounts'!CL65","v":0},{"$f":"'O5 Details by Class & Accounts'!AB65+'O5 Details by Class & Accounts'!AW65+'O5 Details by Class & Accounts'!BR65+'O5 Details by Class & Accounts'!CM65","v":0},"1920","NFA ECC"]
["1925","Computer Software",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D67), \"\",('E4 TB Allocation Details'!D67))","v":"gp"},7259595.3900000006,{"$f":"'O5 Details by Class & Accounts'!I66+'O5 Details by Class & Accounts'!AD66+'O5 Details by Class & Accounts'!AY66+'O5 Details by Class & Accounts'!BT66","v":3513667.4575665421},{"$f":"'O5 Details by Class & Accounts'!J66+'O5 Details by Class & Accounts'!AE66+'O5 Details by Class & Accounts'!AZ66+'O5 Details by Class & Accounts'!BU66","v":1092024.0635428119},{"$f":"'O5 Details by Class & Accounts'!K66+'O5 Details by Class & Accounts'!AF66+'O5 Details by Class & Accounts'!BA66+'O5 Details by Class & Accounts'!BV66","v":2337863.6915141828},{"$f":"'O5 Details by Class & Accounts'!L66+'O5 Details by Class & Accounts'!AG66+'O5 Details by Class & Accounts'!BB66+'O5 Details by Class & Accounts'!BW66","v":0},{"$f":"'O5 Details by Class & Accounts'!M66+'O5 Details by Class & Accounts'!AH66+'O5 Details by Class & Accounts'!BC66+'O5 Details by Class & Accounts'!BX66","v":0},{"$f":"'O5 Details by Class & Accounts'!N66+'O5 Details by Class & Accounts'!AI66+'O5 Details by Class & Accounts'!BD66+'O5 Details by Class & Accounts'!BY66","v":209463.14838184294},{"$f":"'O5 Details by Class & Accounts'!O66+'O5 Details by Class & Accounts'!AJ66+'O5 Details by Class & Accounts'!BE66+'O5 Details by Class & Accounts'!BZ66","v":82950.11718023922},{"$f":"'O5 Details by Class & Accounts'!P66+'O5 Details by Class & Accounts'!AK66+'O5 Details by Class & Accounts'!BF66+'O5 Details by Class & Accounts'!CA66","v":0},{"$f":"'O5 Details by Class & Accounts'!Q66+'O5 Details by Class & Accounts'!AL66+'O5 Details by Class & Accounts'!BG66+'O5 Details by Class & Accounts'!CB66","v":23473.739726937769},{"$f":"'O5 Details by Class & Accounts'!R66+'O5 Details by Class & Accounts'!AM66+'O5 Details by Class & Accounts'!BH66+'O5 Details by Class & Accounts'!CC66","v":153.17208744419912},{"$f":"'O5 Details by Class & Accounts'!S66+'O5 Details by Class & Accounts'!AN66+'O5 Details by Class & Accounts'!BI66+'O5 Details by Class & Accounts'!CD66","v":0},{"$f":"'O5 Details by Class & Accounts'!T66+'O5 Details by Class & Accounts'!AO66+'O5 Details by Class & Accounts'!BJ66+'O5 Details by Class & Accounts'!CE66","v":0},{"$f":"'O5 Details by Class & Accounts'!U66+'O5 Details by Class & Accounts'!AP66+'O5 Details by Class & Accounts'!BK66+'O5 Details by Class & Accounts'!CF66","v":0},{"$f":"'O5 Details by Class & Accounts'!V66+'O5 Details by Class & Accounts'!AQ66+'O5 Details by Class & Accounts'!BL66+'O5 Details by Class & Accounts'!CG66","v":0},{"$f":"'O5 Details by Class & Accounts'!W66+'O5 Details by Class & Accounts'!AR66+'O5 Details by Class & Accounts'!BM66+'O5 Details by Class & Accounts'!CH66","v":0},{"$f":"'O5 Details by Class & Accounts'!X66+'O5 Details by Class & Accounts'!AS66+'O5 Details by Class & Accounts'!BN66+'O5 Details by Class & Accounts'!CI66","v":0},{"$f":"'O5 Details by Class & Accounts'!Y66+'O5 Details by Class & Accounts'!AT66+'O5 Details by Class & Accounts'!BO66+'O5 Details by Class & Accounts'!CJ66","v":0},{"$f":"'O5 Details by Class & Accounts'!Z66+'O5 Details by Class & Accounts'!AU66+'O5 Details by Class & Accounts'!BP66+'O5 Details by Class & Accounts'!CK66","v":0},{"$f":"'O5 Details by Class & Accounts'!AA66+'O5 Details by Class & Accounts'!AV66+'O5 Details by Class & Accounts'!BQ66+'O5 Details by Class & Accounts'!CL66","v":0},{"$f":"'O5 Details by Class & Accounts'!AB66+'O5 Details by Class & Accounts'!AW66+'O5 Details by Class & Accounts'!BR66+'O5 Details by Class & Accounts'!CM66","v":0},"1925","NFA ECC"]
["1930","Transportation Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D68), \"\",('E4 TB Allocation Details'!D68))","v":"gp"},9277839.4700000007,{"$f":"'O5 Details by Class & Accounts'!I67+'O5 Details by Class & Accounts'!AD67+'O5 Details by Class & Accounts'!AY67+'O5 Details by Class & Accounts'!BT67","v":4490504.06682037},{"$f":"'O5 Details by Class & Accounts'!J67+'O5 Details by Class & Accounts'!AE67+'O5 Details by Class & Accounts'!AZ67+'O5 Details by Class & Accounts'!BU67","v":1395618.2699773423},{"$f":"'O5 Details by Class & Accounts'!K67+'O5 Details by Class & Accounts'!AF67+'O5 Details by Class & Accounts'!BA67+'O5 Details by Class & Accounts'!BV67","v":2987814.4534733072},{"$f":"'O5 Details by Class & Accounts'!L67+'O5 Details by Class & Accounts'!AG67+'O5 Details by Class & Accounts'!BB67+'O5 Details by Class & Accounts'!BW67","v":0},{"$f":"'O5 Details by Class & Accounts'!M67+'O5 Details by Class & Accounts'!AH67+'O5 Details by Class & Accounts'!BC67+'O5 Details by Class & Accounts'!BX67","v":0},{"$f":"'O5 Details by Class & Accounts'!N67+'O5 Details by Class & Accounts'!AI67+'O5 Details by Class & Accounts'!BD67+'O5 Details by Class & Accounts'!BY67","v":267696.11268480471},{"$f":"'O5 Details by Class & Accounts'!O67+'O5 Details by Class & Accounts'!AJ67+'O5 Details by Class & Accounts'!BE67+'O5 Details by Class & Accounts'!BZ67","v":106011.12456984309},{"$f":"'O5 Details by Class & Accounts'!P67+'O5 Details by Class & Accounts'!AK67+'O5 Details by Class & Accounts'!BF67+'O5 Details by Class & Accounts'!CA67","v":0},{"$f":"'O5 Details by Class & Accounts'!Q67+'O5 Details by Class & Accounts'!AL67+'O5 Details by Class & Accounts'!BG67+'O5 Details by Class & Accounts'!CB67","v":29999.686931187254},{"$f":"'O5 Details by Class & Accounts'!R67+'O5 Details by Class & Accounts'!AM67+'O5 Details by Class & Accounts'!BH67+'O5 Details by Class & Accounts'!CC67","v":195.75554314633533},{"$f":"'O5 Details by Class & Accounts'!S67+'O5 Details by Class & Accounts'!AN67+'O5 Details by Class & Accounts'!BI67+'O5 Details by Class & Accounts'!CD67","v":0},{"$f":"'O5 Details by Class & Accounts'!T67+'O5 Details by Class & Accounts'!AO67+'O5 Details by Class & Accounts'!BJ67+'O5 Details by Class & Accounts'!CE67","v":0},{"$f":"'O5 Details by Class & Accounts'!U67+'O5 Details by Class & Accounts'!AP67+'O5 Details by Class & Accounts'!BK67+'O5 Details by Class & Accounts'!CF67","v":0},{"$f":"'O5 Details by Class & Accounts'!V67+'O5 Details by Class & Accounts'!AQ67+'O5 Details by Class & Accounts'!BL67+'O5 Details by Class & Accounts'!CG67","v":0},{"$f":"'O5 Details by Class & Accounts'!W67+'O5 Details by Class & Accounts'!AR67+'O5 Details by Class & Accounts'!BM67+'O5 Details by Class & Accounts'!CH67","v":0},{"$f":"'O5 Details by Class & Accounts'!X67+'O5 Details by Class & Accounts'!AS67+'O5 Details by Class & Accounts'!BN67+'O5 Details by Class & Accounts'!CI67","v":0},{"$f":"'O5 Details by Class & Accounts'!Y67+'O5 Details by Class & Accounts'!AT67+'O5 Details by Class & Accounts'!BO67+'O5 Details by Class & Accounts'!CJ67","v":0},{"$f":"'O5 Details by Class & Accounts'!Z67+'O5 Details by Class & Accounts'!AU67+'O5 Details by Class & Accounts'!BP67+'O5 Details by Class & Accounts'!CK67","v":0},{"$f":"'O5 Details by Class & Accounts'!AA67+'O5 Details by Class & Accounts'!AV67+'O5 Details by Class & Accounts'!BQ67+'O5 Details by Class & Accounts'!CL67","v":0},{"$f":"'O5 Details by Class & Accounts'!AB67+'O5 Details by Class & Accounts'!AW67+'O5 Details by Class & Accounts'!BR67+'O5 Details by Class & Accounts'!CM67","v":0},"1930","NFA ECC"]
["1935","Stores Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D69), \"\",('E4 TB Allocation Details'!D69))","v":"gp"},542505.82000000007,{"$f":"'O5 Details by Class & Accounts'!I68+'O5 Details by Class & Accounts'!AD68+'O5 Details by Class & Accounts'!AY68+'O5 Details by Class & Accounts'!BT68","v":262574.55724050372},{"$f":"'O5 Details by Class & Accounts'!J68+'O5 Details by Class & Accounts'!AE68+'O5 Details by Class & Accounts'!AZ68+'O5 Details by Class & Accounts'!BU68","v":81606.39515365957},{"$f":"'O5 Details by Class & Accounts'!K68+'O5 Details by Class & Accounts'!AF68+'O5 Details by Class & Accounts'!BA68+'O5 Details by Class & Accounts'!BV68","v":174707.34812028261},{"$f":"'O5 Details by Class & Accounts'!L68+'O5 Details by Class & Accounts'!AG68+'O5 Details by Class & Accounts'!BB68+'O5 Details by Class & Accounts'!BW68","v":0},{"$f":"'O5 Details by Class & Accounts'!M68+'O5 Details by Class & Accounts'!AH68+'O5 Details by Class & Accounts'!BC68+'O5 Details by Class & Accounts'!BX68","v":0},{"$f":"'O5 Details by Class & Accounts'!N68+'O5 Details by Class & Accounts'!AI68+'O5 Details by Class & Accounts'!BD68+'O5 Details by Class & Accounts'!BY68","v":15653.073066469256},{"$f":"'O5 Details by Class & Accounts'!O68+'O5 Details by Class & Accounts'!AJ68+'O5 Details by Class & Accounts'!BE68+'O5 Details by Class & Accounts'!BZ68","v":6198.8194826876943},{"$f":"'O5 Details by Class & Accounts'!P68+'O5 Details by Class & Accounts'!AK68+'O5 Details by Class & Accounts'!BF68+'O5 Details by Class & Accounts'!CA68","v":0},{"$f":"'O5 Details by Class & Accounts'!Q68+'O5 Details by Class & Accounts'!AL68+'O5 Details by Class & Accounts'!BG68+'O5 Details by Class & Accounts'!CB68","v":1754.1804652874671},{"$f":"'O5 Details by Class & Accounts'!R68+'O5 Details by Class & Accounts'!AM68+'O5 Details by Class & Accounts'!BH68+'O5 Details by Class & Accounts'!CC68","v":11.44647110973866},{"$f":"'O5 Details by Class & Accounts'!S68+'O5 Details by Class & Accounts'!AN68+'O5 Details by Class & Accounts'!BI68+'O5 Details by Class & Accounts'!CD68","v":0},{"$f":"'O5 Details by Class & Accounts'!T68+'O5 Details by Class & Accounts'!AO68+'O5 Details by Class & Accounts'!BJ68+'O5 Details by Class & Accounts'!CE68","v":0},{"$f":"'O5 Details by Class & Accounts'!U68+'O5 Details by Class & Accounts'!AP68+'O5 Details by Class & Accounts'!BK68+'O5 Details by Class & Accounts'!CF68","v":0},{"$f":"'O5 Details by Class & Accounts'!V68+'O5 Details by Class & Accounts'!AQ68+'O5 Details by Class & Accounts'!BL68+'O5 Details by Class & Accounts'!CG68","v":0},{"$f":"'O5 Details by Class & Accounts'!W68+'O5 Details by Class & Accounts'!AR68+'O5 Details by Class & Accounts'!BM68+'O5 Details by Class & Accounts'!CH68","v":0},{"$f":"'O5 Details by Class & Accounts'!X68+'O5 Details by Class & Accounts'!AS68+'O5 Details by Class & Accounts'!BN68+'O5 Details by Class & Accounts'!CI68","v":0},{"$f":"'O5 Details by Class & Accounts'!Y68+'O5 Details by Class & Accounts'!AT68+'O5 Details by Class & Accounts'!BO68+'O5 Details by Class & Accounts'!CJ68","v":0},{"$f":"'O5 Details by Class & Accounts'!Z68+'O5 Details by Class & Accounts'!AU68+'O5 Details by Class & Accounts'!BP68+'O5 Details by Class & Accounts'!CK68","v":0},{"$f":"'O5 Details by Class & Accounts'!AA68+'O5 Details by Class & Accounts'!AV68+'O5 Details by Class & Accounts'!BQ68+'O5 Details by Class & Accounts'!CL68","v":0},{"$f":"'O5 Details by Class & Accounts'!AB68+'O5 Details by Class & Accounts'!AW68+'O5 Details by Class & Accounts'!BR68+'O5 Details by Class & Accounts'!CM68","v":0},"1935","NFA ECC"]
["1940","Tools, Shop and Garage Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D70), \"\",('E4 TB Allocation Details'!D70))","v":"gp"},1485861.1999999997,{"$f":"'O5 Details by Class & Accounts'!I69+'O5 Details by Class & Accounts'!AD69+'O5 Details by Class & Accounts'!AY69+'O5 Details by Class & Accounts'!BT69","v":719161.58744775027},{"$f":"'O5 Details by Class & Accounts'!J69+'O5 Details by Class & Accounts'!AE69+'O5 Details by Class & Accounts'!AZ69+'O5 Details by Class & Accounts'!BU69","v":223510.55373136967},{"$f":"'O5 Details by Class & Accounts'!K69+'O5 Details by Class & Accounts'!AF69+'O5 Details by Class & Accounts'!BA69+'O5 Details by Class & Accounts'!BV69","v":478503.3825569296},{"$f":"'O5 Details by Class & Accounts'!L69+'O5 Details by Class & Accounts'!AG69+'O5 Details by Class & Accounts'!BB69+'O5 Details by Class & Accounts'!BW69","v":0},{"$f":"'O5 Details by Class & Accounts'!M69+'O5 Details by Class & Accounts'!AH69+'O5 Details by Class & Accounts'!BC69+'O5 Details by Class & Accounts'!BX69","v":0},{"$f":"'O5 Details by Class & Accounts'!N69+'O5 Details by Class & Accounts'!AI69+'O5 Details by Class & Accounts'!BD69+'O5 Details by Class & Accounts'!BY69","v":42871.971272550923},{"$f":"'O5 Details by Class & Accounts'!O69+'O5 Details by Class & Accounts'!AJ69+'O5 Details by Class & Accounts'!BE69+'O5 Details by Class & Accounts'!BZ69","v":16977.855380666173},{"$f":"'O5 Details by Class & Accounts'!P69+'O5 Details by Class & Accounts'!AK69+'O5 Details by Class & Accounts'!BF69+'O5 Details by Class & Accounts'!CA69","v":0},{"$f":"'O5 Details by Class & Accounts'!Q69+'O5 Details by Class & Accounts'!AL69+'O5 Details by Class & Accounts'!BG69+'O5 Details by Class & Accounts'!CB69","v":4804.4990396021803},{"$f":"'O5 Details by Class & Accounts'!R69+'O5 Details by Class & Accounts'!AM69+'O5 Details by Class & Accounts'!BH69+'O5 Details by Class & Accounts'!CC69","v":31.350571130981805},{"$f":"'O5 Details by Class & Accounts'!S69+'O5 Details by Class & Accounts'!AN69+'O5 Details by Class & Accounts'!BI69+'O5 Details by Class & Accounts'!CD69","v":0},{"$f":"'O5 Details by Class & Accounts'!T69+'O5 Details by Class & Accounts'!AO69+'O5 Details by Class & Accounts'!BJ69+'O5 Details by Class & Accounts'!CE69","v":0},{"$f":"'O5 Details by Class & Accounts'!U69+'O5 Details by Class & Accounts'!AP69+'O5 Details by Class & Accounts'!BK69+'O5 Details by Class & Accounts'!CF69","v":0},{"$f":"'O5 Details by Class & Accounts'!V69+'O5 Details by Class & Accounts'!AQ69+'O5 Details by Class & Accounts'!BL69+'O5 Details by Class & Accounts'!CG69","v":0},{"$f":"'O5 Details by Class & Accounts'!W69+'O5 Details by Class & Accounts'!AR69+'O5 Details by Class & Accounts'!BM69+'O5 Details by Class & Accounts'!CH69","v":0},{"$f":"'O5 Details by Class & Accounts'!X69+'O5 Details by Class & Accounts'!AS69+'O5 Details by Class & Accounts'!BN69+'O5 Details by Class & Accounts'!CI69","v":0},{"$f":"'O5 Details by Class & Accounts'!Y69+'O5 Details by Class & Accounts'!AT69+'O5 Details by Class & Accounts'!BO69+'O5 Details by Class & Accounts'!CJ69","v":0},{"$f":"'O5 Details by Class & Accounts'!Z69+'O5 Details by Class & Accounts'!AU69+'O5 Details by Class & Accounts'!BP69+'O5 Details by Class & Accounts'!CK69","v":0},{"$f":"'O5 Details by Class & Accounts'!AA69+'O5 Details by Class & Accounts'!AV69+'O5 Details by Class & Accounts'!BQ69+'O5 Details by Class & Accounts'!CL69","v":0},{"$f":"'O5 Details by Class & Accounts'!AB69+'O5 Details by Class & Accounts'!AW69+'O5 Details by Class & Accounts'!BR69+'O5 Details by Class & Accounts'!CM69","v":0},"1940","NFA ECC"]
["1945","Measurement and Testing Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D71), \"\",('E4 TB Allocation Details'!D71))","v":"gp"},953704.02000000014,{"$f":"'O5 Details by Class & Accounts'!I70+'O5 Details by Class & Accounts'!AD70+'O5 Details by Class & Accounts'!AY70+'O5 Details by Class & Accounts'!BT70","v":461595.80516571878},{"$f":"'O5 Details by Class & Accounts'!J70+'O5 Details by Class & Accounts'!AE70+'O5 Details by Class & Accounts'!AZ70+'O5 Details by Class & Accounts'!BU70","v":143460.85193289473},{"$f":"'O5 Details by Class & Accounts'!K70+'O5 Details by Class & Accounts'!AF70+'O5 Details by Class & Accounts'!BA70+'O5 Details by Class & Accounts'!BV70","v":307128.68707261601},{"$f":"'O5 Details by Class & Accounts'!L70+'O5 Details by Class & Accounts'!AG70+'O5 Details by Class & Accounts'!BB70+'O5 Details by Class & Accounts'!BW70","v":0},{"$f":"'O5 Details by Class & Accounts'!M70+'O5 Details by Class & Accounts'!AH70+'O5 Details by Class & Accounts'!BC70+'O5 Details by Class & Accounts'!BX70","v":0},{"$f":"'O5 Details by Class & Accounts'!N70+'O5 Details by Class & Accounts'!AI70+'O5 Details by Class & Accounts'!BD70+'O5 Details by Class & Accounts'!BY70","v":27517.490427744084},{"$f":"'O5 Details by Class & Accounts'!O70+'O5 Details by Class & Accounts'!AJ70+'O5 Details by Class & Accounts'!BE70+'O5 Details by Class & Accounts'!BZ70","v":10897.28228149437},{"$f":"'O5 Details by Class & Accounts'!P70+'O5 Details by Class & Accounts'!AK70+'O5 Details by Class & Accounts'!BF70+'O5 Details by Class & Accounts'!CA70","v":0},{"$f":"'O5 Details by Class & Accounts'!Q70+'O5 Details by Class & Accounts'!AL70+'O5 Details by Class & Accounts'!BG70+'O5 Details by Class & Accounts'!CB70","v":3083.7806708693515},{"$f":"'O5 Details by Class & Accounts'!R70+'O5 Details by Class & Accounts'!AM70+'O5 Details by Class & Accounts'!BH70+'O5 Details by Class & Accounts'!CC70","v":20.122448662710418},{"$f":"'O5 Details by Class & Accounts'!S70+'O5 Details by Class & Accounts'!AN70+'O5 Details by Class & Accounts'!BI70+'O5 Details by Class & Accounts'!CD70","v":0},{"$f":"'O5 Details by Class & Accounts'!T70+'O5 Details by Class & Accounts'!AO70+'O5 Details by Class & Accounts'!BJ70+'O5 Details by Class & Accounts'!CE70","v":0},{"$f":"'O5 Details by Class & Accounts'!U70+'O5 Details by Class & Accounts'!AP70+'O5 Details by Class & Accounts'!BK70+'O5 Details by Class & Accounts'!CF70","v":0},{"$f":"'O5 Details by Class & Accounts'!V70+'O5 Details by Class & Accounts'!AQ70+'O5 Details by Class & Accounts'!BL70+'O5 Details by Class & Accounts'!CG70","v":0},{"$f":"'O5 Details by Class & Accounts'!W70+'O5 Details by Class & Accounts'!AR70+'O5 Details by Class & Accounts'!BM70+'O5 Details by Class & Accounts'!CH70","v":0},{"$f":"'O5 Details by Class & Accounts'!X70+'O5 Details by Class & Accounts'!AS70+'O5 Details by Class & Accounts'!BN70+'O5 Details by Class & Accounts'!CI70","v":0},{"$f":"'O5 Details by Class & Accounts'!Y70+'O5 Details by Class & Accounts'!AT70+'O5 Details by Class & Accounts'!BO70+'O5 Details by Class & Accounts'!CJ70","v":0},{"$f":"'O5 Details by Class & Accounts'!Z70+'O5 Details by Class & Accounts'!AU70+'O5 Details by Class & Accounts'!BP70+'O5 Details by Class & Accounts'!CK70","v":0},{"$f":"'O5 Details by Class & Accounts'!AA70+'O5 Details by Class & Accounts'!AV70+'O5 Details by Class & Accounts'!BQ70+'O5 Details by Class & Accounts'!CL70","v":0},{"$f":"'O5 Details by Class & Accounts'!AB70+'O5 Details by Class & Accounts'!AW70+'O5 Details by Class & Accounts'!BR70+'O5 Details by Class & Accounts'!CM70","v":0},"1945","NFA ECC"]
["1950","Power Operated Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D72), \"\",('E4 TB Allocation Details'!D72))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I71+'O5 Details by Class & Accounts'!AD71+'O5 Details by Class & Accounts'!AY71+'O5 Details by Class & Accounts'!BT71","v":0},{"$f":"'O5 Details by Class & Accounts'!J71+'O5 Details by Class & Accounts'!AE71+'O5 Details by Class & Accounts'!AZ71+'O5 Details by Class & Accounts'!BU71","v":0},{"$f":"'O5 Details by Class & Accounts'!K71+'O5 Details by Class & Accounts'!AF71+'O5 Details by Class & Accounts'!BA71+'O5 Details by Class & Accounts'!BV71","v":0},{"$f":"'O5 Details by Class & Accounts'!L71+'O5 Details by Class & Accounts'!AG71+'O5 Details by Class & Accounts'!BB71+'O5 Details by Class & Accounts'!BW71","v":0},{"$f":"'O5 Details by Class & Accounts'!M71+'O5 Details by Class & Accounts'!AH71+'O5 Details by Class & Accounts'!BC71+'O5 Details by Class & Accounts'!BX71","v":0},{"$f":"'O5 Details by Class & Accounts'!N71+'O5 Details by Class & Accounts'!AI71+'O5 Details by Class & Accounts'!BD71+'O5 Details by Class & Accounts'!BY71","v":0},{"$f":"'O5 Details by Class & Accounts'!O71+'O5 Details by Class & Accounts'!AJ71+'O5 Details by Class & Accounts'!BE71+'O5 Details by Class & Accounts'!BZ71","v":0},{"$f":"'O5 Details by Class & Accounts'!P71+'O5 Details by Class & Accounts'!AK71+'O5 Details by Class & Accounts'!BF71+'O5 Details by Class & Accounts'!CA71","v":0},{"$f":"'O5 Details by Class & Accounts'!Q71+'O5 Details by Class & Accounts'!AL71+'O5 Details by Class & Accounts'!BG71+'O5 Details by Class & Accounts'!CB71","v":0},{"$f":"'O5 Details by Class & Accounts'!R71+'O5 Details by Class & Accounts'!AM71+'O5 Details by Class & Accounts'!BH71+'O5 Details by Class & Accounts'!CC71","v":0},{"$f":"'O5 Details by Class & Accounts'!S71+'O5 Details by Class & Accounts'!AN71+'O5 Details by Class & Accounts'!BI71+'O5 Details by Class & Accounts'!CD71","v":0},{"$f":"'O5 Details by Class & Accounts'!T71+'O5 Details by Class & Accounts'!AO71+'O5 Details by Class & Accounts'!BJ71+'O5 Details by Class & Accounts'!CE71","v":0},{"$f":"'O5 Details by Class & Accounts'!U71+'O5 Details by Class & Accounts'!AP71+'O5 Details by Class & Accounts'!BK71+'O5 Details by Class & Accounts'!CF71","v":0},{"$f":"'O5 Details by Class & Accounts'!V71+'O5 Details by Class & Accounts'!AQ71+'O5 Details by Class & Accounts'!BL71+'O5 Details by Class & Accounts'!CG71","v":0},{"$f":"'O5 Details by Class & Accounts'!W71+'O5 Details by Class & Accounts'!AR71+'O5 Details by Class & Accounts'!BM71+'O5 Details by Class & Accounts'!CH71","v":0},{"$f":"'O5 Details by Class & Accounts'!X71+'O5 Details by Class & Accounts'!AS71+'O5 Details by Class & Accounts'!BN71+'O5 Details by Class & Accounts'!CI71","v":0},{"$f":"'O5 Details by Class & Accounts'!Y71+'O5 Details by Class & Accounts'!AT71+'O5 Details by Class & Accounts'!BO71+'O5 Details by Class & Accounts'!CJ71","v":0},{"$f":"'O5 Details by Class & Accounts'!Z71+'O5 Details by Class & Accounts'!AU71+'O5 Details by Class & Accounts'!BP71+'O5 Details by Class & Accounts'!CK71","v":0},{"$f":"'O5 Details by Class & Accounts'!AA71+'O5 Details by Class & Accounts'!AV71+'O5 Details by Class & Accounts'!BQ71+'O5 Details by Class & Accounts'!CL71","v":0},{"$f":"'O5 Details by Class & Accounts'!AB71+'O5 Details by Class & Accounts'!AW71+'O5 Details by Class & Accounts'!BR71+'O5 Details by Class & Accounts'!CM71","v":0},"1950","NFA ECC"]
["1955","Communication Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D73), \"\",('E4 TB Allocation Details'!D73))","v":"gp"},944262.9700000002,{"$f":"'O5 Details by Class & Accounts'!I72+'O5 Details by Class & Accounts'!AD72+'O5 Details by Class & Accounts'!AY72+'O5 Details by Class & Accounts'!BT72","v":457026.30667879852},{"$f":"'O5 Details by Class & Accounts'!J72+'O5 Details by Class & Accounts'!AE72+'O5 Details by Class & Accounts'!AZ72+'O5 Details by Class & Accounts'!BU72","v":142040.68273182432},{"$f":"'O5 Details by Class & Accounts'!K72+'O5 Details by Class & Accounts'!AF72+'O5 Details by Class & Accounts'!BA72+'O5 Details by Class & Accounts'!BV72","v":304088.31266894424},{"$f":"'O5 Details by Class & Accounts'!L72+'O5 Details by Class & Accounts'!AG72+'O5 Details by Class & Accounts'!BB72+'O5 Details by Class & Accounts'!BW72","v":0},{"$f":"'O5 Details by Class & Accounts'!M72+'O5 Details by Class & Accounts'!AH72+'O5 Details by Class & Accounts'!BC72+'O5 Details by Class & Accounts'!BX72","v":0},{"$f":"'O5 Details by Class & Accounts'!N72+'O5 Details by Class & Accounts'!AI72+'O5 Details by Class & Accounts'!BD72+'O5 Details by Class & Accounts'!BY72","v":27245.085155715504},{"$f":"'O5 Details by Class & Accounts'!O72+'O5 Details by Class & Accounts'!AJ72+'O5 Details by Class & Accounts'!BE72+'O5 Details by Class & Accounts'!BZ72","v":10789.406268888592},{"$f":"'O5 Details by Class & Accounts'!P72+'O5 Details by Class & Accounts'!AK72+'O5 Details by Class & Accounts'!BF72+'O5 Details by Class & Accounts'!CA72","v":0},{"$f":"'O5 Details by Class & Accounts'!Q72+'O5 Details by Class & Accounts'!AL72+'O5 Details by Class & Accounts'!BG72+'O5 Details by Class & Accounts'!CB72","v":3053.2532463307498},{"$f":"'O5 Details by Class & Accounts'!R72+'O5 Details by Class & Accounts'!AM72+'O5 Details by Class & Accounts'!BH72+'O5 Details by Class & Accounts'!CC72","v":19.923249498228465},{"$f":"'O5 Details by Class & Accounts'!S72+'O5 Details by Class & Accounts'!AN72+'O5 Details by Class & Accounts'!BI72+'O5 Details by Class & Accounts'!CD72","v":0},{"$f":"'O5 Details by Class & Accounts'!T72+'O5 Details by Class & Accounts'!AO72+'O5 Details by Class & Accounts'!BJ72+'O5 Details by Class & Accounts'!CE72","v":0},{"$f":"'O5 Details by Class & Accounts'!U72+'O5 Details by Class & Accounts'!AP72+'O5 Details by Class & Accounts'!BK72+'O5 Details by Class & Accounts'!CF72","v":0},{"$f":"'O5 Details by Class & Accounts'!V72+'O5 Details by Class & Accounts'!AQ72+'O5 Details by Class & Accounts'!BL72+'O5 Details by Class & Accounts'!CG72","v":0},{"$f":"'O5 Details by Class & Accounts'!W72+'O5 Details by Class & Accounts'!AR72+'O5 Details by Class & Accounts'!BM72+'O5 Details by Class & Accounts'!CH72","v":0},{"$f":"'O5 Details by Class & Accounts'!X72+'O5 Details by Class & Accounts'!AS72+'O5 Details by Class & Accounts'!BN72+'O5 Details by Class & Accounts'!CI72","v":0},{"$f":"'O5 Details by Class & Accounts'!Y72+'O5 Details by Class & Accounts'!AT72+'O5 Details by Class & Accounts'!BO72+'O5 Details by Class & Accounts'!CJ72","v":0},{"$f":"'O5 Details by Class & Accounts'!Z72+'O5 Details by Class & Accounts'!AU72+'O5 Details by Class & Accounts'!BP72+'O5 Details by Class & Accounts'!CK72","v":0},{"$f":"'O5 Details by Class & Accounts'!AA72+'O5 Details by Class & Accounts'!AV72+'O5 Details by Class & Accounts'!BQ72+'O5 Details by Class & Accounts'!CL72","v":0},{"$f":"'O5 Details by Class & Accounts'!AB72+'O5 Details by Class & Accounts'!AW72+'O5 Details by Class & Accounts'!BR72+'O5 Details by Class & Accounts'!CM72","v":0},"1955","NFA ECC"]
["1960","Miscellaneous Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D74), \"\",('E4 TB Allocation Details'!D74))","v":"gp"},2641900.2530000005,{"$f":"'O5 Details by Class & Accounts'!I73+'O5 Details by Class & Accounts'!AD73+'O5 Details by Class & Accounts'!AY73+'O5 Details by Class & Accounts'!BT73","v":1278688.1976769387},{"$f":"'O5 Details by Class & Accounts'!J73+'O5 Details by Class & Accounts'!AE73+'O5 Details by Class & Accounts'!AZ73+'O5 Details by Class & Accounts'!BU73","v":397407.63703303895},{"$f":"'O5 Details by Class & Accounts'!K73+'O5 Details by Class & Accounts'!AF73+'O5 Details by Class & Accounts'!BA73+'O5 Details by Class & Accounts'!BV73","v":850791.58634636155},{"$f":"'O5 Details by Class & Accounts'!L73+'O5 Details by Class & Accounts'!AG73+'O5 Details by Class & Accounts'!BB73+'O5 Details by Class & Accounts'!BW73","v":0},{"$f":"'O5 Details by Class & Accounts'!M73+'O5 Details by Class & Accounts'!AH73+'O5 Details by Class & Accounts'!BC73+'O5 Details by Class & Accounts'!BX73","v":0},{"$f":"'O5 Details by Class & Accounts'!N73+'O5 Details by Class & Accounts'!AI73+'O5 Details by Class & Accounts'!BD73+'O5 Details by Class & Accounts'!BY73","v":76227.49133738807},{"$f":"'O5 Details by Class & Accounts'!O73+'O5 Details by Class & Accounts'!AJ73+'O5 Details by Class & Accounts'!BE73+'O5 Details by Class & Accounts'!BZ73","v":30187.072941657927},{"$f":"'O5 Details by Class & Accounts'!P73+'O5 Details by Class & Accounts'!AK73+'O5 Details by Class & Accounts'!BF73+'O5 Details by Class & Accounts'!CA73","v":0},{"$f":"'O5 Details by Class & Accounts'!Q73+'O5 Details by Class & Accounts'!AL73+'O5 Details by Class & Accounts'!BG73+'O5 Details by Class & Accounts'!CB73","v":8542.5255254415824},{"$f":"'O5 Details by Class & Accounts'!R73+'O5 Details by Class & Accounts'!AM73+'O5 Details by Class & Accounts'!BH73+'O5 Details by Class & Accounts'!CC73","v":55.74213917331938},{"$f":"'O5 Details by Class & Accounts'!S73+'O5 Details by Class & Accounts'!AN73+'O5 Details by Class & Accounts'!BI73+'O5 Details by Class & Accounts'!CD73","v":0},{"$f":"'O5 Details by Class & Accounts'!T73+'O5 Details by Class & Accounts'!AO73+'O5 Details by Class & Accounts'!BJ73+'O5 Details by Class & Accounts'!CE73","v":0},{"$f":"'O5 Details by Class & Accounts'!U73+'O5 Details by Class & Accounts'!AP73+'O5 Details by Class & Accounts'!BK73+'O5 Details by Class & Accounts'!CF73","v":0},{"$f":"'O5 Details by Class & Accounts'!V73+'O5 Details by Class & Accounts'!AQ73+'O5 Details by Class & Accounts'!BL73+'O5 Details by Class & Accounts'!CG73","v":0},{"$f":"'O5 Details by Class & Accounts'!W73+'O5 Details by Class & Accounts'!AR73+'O5 Details by Class & Accounts'!BM73+'O5 Details by Class & Accounts'!CH73","v":0},{"$f":"'O5 Details by Class & Accounts'!X73+'O5 Details by Class & Accounts'!AS73+'O5 Details by Class & Accounts'!BN73+'O5 Details by Class & Accounts'!CI73","v":0},{"$f":"'O5 Details by Class & Accounts'!Y73+'O5 Details by Class & Accounts'!AT73+'O5 Details by Class & Accounts'!BO73+'O5 Details by Class & Accounts'!CJ73","v":0},{"$f":"'O5 Details by Class & Accounts'!Z73+'O5 Details by Class & Accounts'!AU73+'O5 Details by Class & Accounts'!BP73+'O5 Details by Class & Accounts'!CK73","v":0},{"$f":"'O5 Details by Class & Accounts'!AA73+'O5 Details by Class & Accounts'!AV73+'O5 Details by Class & Accounts'!BQ73+'O5 Details by Class & Accounts'!CL73","v":0},{"$f":"'O5 Details by Class & Accounts'!AB73+'O5 Details by Class & Accounts'!AW73+'O5 Details by Class & Accounts'!BR73+'O5 Details by Class & Accounts'!CM73","v":0},"1960","NFA ECC"]
["1970","Load Management Controls - Customer Premises",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D75), \"\",('E4 TB Allocation Details'!D75))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I74+'O5 Details by Class & Accounts'!AD74+'O5 Details by Class & Accounts'!AY74+'O5 Details by Class & Accounts'!BT74","v":0},{"$f":"'O5 Details by Class & Accounts'!J74+'O5 Details by Class & Accounts'!AE74+'O5 Details by Class & Accounts'!AZ74+'O5 Details by Class & Accounts'!BU74","v":0},{"$f":"'O5 Details by Class & Accounts'!K74+'O5 Details by Class & Accounts'!AF74+'O5 Details by Class & Accounts'!BA74+'O5 Details by Class & Accounts'!BV74","v":0},{"$f":"'O5 Details by Class & Accounts'!L74+'O5 Details by Class & Accounts'!AG74+'O5 Details by Class & Accounts'!BB74+'O5 Details by Class & Accounts'!BW74","v":0},{"$f":"'O5 Details by Class & Accounts'!M74+'O5 Details by Class & Accounts'!AH74+'O5 Details by Class & Accounts'!BC74+'O5 Details by Class & Accounts'!BX74","v":0},{"$f":"'O5 Details by Class & Accounts'!N74+'O5 Details by Class & Accounts'!AI74+'O5 Details by Class & Accounts'!BD74+'O5 Details by Class & Accounts'!BY74","v":0},{"$f":"'O5 Details by Class & Accounts'!O74+'O5 Details by Class & Accounts'!AJ74+'O5 Details by Class & Accounts'!BE74+'O5 Details by Class & Accounts'!BZ74","v":0},{"$f":"'O5 Details by Class & Accounts'!P74+'O5 Details by Class & Accounts'!AK74+'O5 Details by Class & Accounts'!BF74+'O5 Details by Class & Accounts'!CA74","v":0},{"$f":"'O5 Details by Class & Accounts'!Q74+'O5 Details by Class & Accounts'!AL74+'O5 Details by Class & Accounts'!BG74+'O5 Details by Class & Accounts'!CB74","v":0},{"$f":"'O5 Details by Class & Accounts'!R74+'O5 Details by Class & Accounts'!AM74+'O5 Details by Class & Accounts'!BH74+'O5 Details by Class & Accounts'!CC74","v":0},{"$f":"'O5 Details by Class & Accounts'!S74+'O5 Details by Class & Accounts'!AN74+'O5 Details by Class & Accounts'!BI74+'O5 Details by Class & Accounts'!CD74","v":0},{"$f":"'O5 Details by Class & Accounts'!T74+'O5 Details by Class & Accounts'!AO74+'O5 Details by Class & Accounts'!BJ74+'O5 Details by Class & Accounts'!CE74","v":0},{"$f":"'O5 Details by Class & Accounts'!U74+'O5 Details by Class & Accounts'!AP74+'O5 Details by Class & Accounts'!BK74+'O5 Details by Class & Accounts'!CF74","v":0},{"$f":"'O5 Details by Class & Accounts'!V74+'O5 Details by Class & Accounts'!AQ74+'O5 Details by Class & Accounts'!BL74+'O5 Details by Class & Accounts'!CG74","v":0},{"$f":"'O5 Details by Class & Accounts'!W74+'O5 Details by Class & Accounts'!AR74+'O5 Details by Class & Accounts'!BM74+'O5 Details by Class & Accounts'!CH74","v":0},{"$f":"'O5 Details by Class & Accounts'!X74+'O5 Details by Class & Accounts'!AS74+'O5 Details by Class & Accounts'!BN74+'O5 Details by Class & Accounts'!CI74","v":0},{"$f":"'O5 Details by Class & Accounts'!Y74+'O5 Details by Class & Accounts'!AT74+'O5 Details by Class & Accounts'!BO74+'O5 Details by Class & Accounts'!CJ74","v":0},{"$f":"'O5 Details by Class & Accounts'!Z74+'O5 Details by Class & Accounts'!AU74+'O5 Details by Class & Accounts'!BP74+'O5 Details by Class & Accounts'!CK74","v":0},{"$f":"'O5 Details by Class & Accounts'!AA74+'O5 Details by Class & Accounts'!AV74+'O5 Details by Class & Accounts'!BQ74+'O5 Details by Class & Accounts'!CL74","v":0},{"$f":"'O5 Details by Class & Accounts'!AB74+'O5 Details by Class & Accounts'!AW74+'O5 Details by Class & Accounts'!BR74+'O5 Details by Class & Accounts'!CM74","v":0},"1970","NFA ECC"]
["1975","Load Management Controls - Utility Premises",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D76), \"\",('E4 TB Allocation Details'!D76))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I75+'O5 Details by Class & Accounts'!AD75+'O5 Details by Class & Accounts'!AY75+'O5 Details by Class & Accounts'!BT75","v":0},{"$f":"'O5 Details by Class & Accounts'!J75+'O5 Details by Class & Accounts'!AE75+'O5 Details by Class & Accounts'!AZ75+'O5 Details by Class & Accounts'!BU75","v":0},{"$f":"'O5 Details by Class & Accounts'!K75+'O5 Details by Class & Accounts'!AF75+'O5 Details by Class & Accounts'!BA75+'O5 Details by Class & Accounts'!BV75","v":0},{"$f":"'O5 Details by Class & Accounts'!L75+'O5 Details by Class & Accounts'!AG75+'O5 Details by Class & Accounts'!BB75+'O5 Details by Class & Accounts'!BW75","v":0},{"$f":"'O5 Details by Class & Accounts'!M75+'O5 Details by Class & Accounts'!AH75+'O5 Details by Class & Accounts'!BC75+'O5 Details by Class & Accounts'!BX75","v":0},{"$f":"'O5 Details by Class & Accounts'!N75+'O5 Details by Class & Accounts'!AI75+'O5 Details by Class & Accounts'!BD75+'O5 Details by Class & Accounts'!BY75","v":0},{"$f":"'O5 Details by Class & Accounts'!O75+'O5 Details by Class & Accounts'!AJ75+'O5 Details by Class & Accounts'!BE75+'O5 Details by Class & Accounts'!BZ75","v":0},{"$f":"'O5 Details by Class & Accounts'!P75+'O5 Details by Class & Accounts'!AK75+'O5 Details by Class & Accounts'!BF75+'O5 Details by Class & Accounts'!CA75","v":0},{"$f":"'O5 Details by Class & Accounts'!Q75+'O5 Details by Class & Accounts'!AL75+'O5 Details by Class & Accounts'!BG75+'O5 Details by Class & Accounts'!CB75","v":0},{"$f":"'O5 Details by Class & Accounts'!R75+'O5 Details by Class & Accounts'!AM75+'O5 Details by Class & Accounts'!BH75+'O5 Details by Class & Accounts'!CC75","v":0},{"$f":"'O5 Details by Class & Accounts'!S75+'O5 Details by Class & Accounts'!AN75+'O5 Details by Class & Accounts'!BI75+'O5 Details by Class & Accounts'!CD75","v":0},{"$f":"'O5 Details by Class & Accounts'!T75+'O5 Details by Class & Accounts'!AO75+'O5 Details by Class & Accounts'!BJ75+'O5 Details by Class & Accounts'!CE75","v":0},{"$f":"'O5 Details by Class & Accounts'!U75+'O5 Details by Class & Accounts'!AP75+'O5 Details by Class & Accounts'!BK75+'O5 Details by Class & Accounts'!CF75","v":0},{"$f":"'O5 Details by Class & Accounts'!V75+'O5 Details by Class & Accounts'!AQ75+'O5 Details by Class & Accounts'!BL75+'O5 Details by Class & Accounts'!CG75","v":0},{"$f":"'O5 Details by Class & Accounts'!W75+'O5 Details by Class & Accounts'!AR75+'O5 Details by Class & Accounts'!BM75+'O5 Details by Class & Accounts'!CH75","v":0},{"$f":"'O5 Details by Class & Accounts'!X75+'O5 Details by Class & Accounts'!AS75+'O5 Details by Class & Accounts'!BN75+'O5 Details by Class & Accounts'!CI75","v":0},{"$f":"'O5 Details by Class & Accounts'!Y75+'O5 Details by Class & Accounts'!AT75+'O5 Details by Class & Accounts'!BO75+'O5 Details by Class & Accounts'!CJ75","v":0},{"$f":"'O5 Details by Class & Accounts'!Z75+'O5 Details by Class & Accounts'!AU75+'O5 Details by Class & Accounts'!BP75+'O5 Details by Class & Accounts'!CK75","v":0},{"$f":"'O5 Details by Class & Accounts'!AA75+'O5 Details by Class & Accounts'!AV75+'O5 Details by Class & Accounts'!BQ75+'O5 Details by Class & Accounts'!CL75","v":0},{"$f":"'O5 Details by Class & Accounts'!AB75+'O5 Details by Class & Accounts'!AW75+'O5 Details by Class & Accounts'!BR75+'O5 Details by Class & Accounts'!CM75","v":0},"1975","NFA ECC"]
["1980","System Supervisory Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D77), \"\",('E4 TB Allocation Details'!D77))","v":"gp"},5039924.6099999994,{"$f":"'O5 Details by Class & Accounts'!I76+'O5 Details by Class & Accounts'!AD76+'O5 Details by Class & Accounts'!AY76+'O5 Details by Class & Accounts'!BT76","v":2439339.6793351788},{"$f":"'O5 Details by Class & Accounts'!J76+'O5 Details by Class & Accounts'!AE76+'O5 Details by Class & Accounts'!AZ76+'O5 Details by Class & Accounts'!BU76","v":758130.26165933756},{"$f":"'O5 Details by Class & Accounts'!K76+'O5 Details by Class & Accounts'!AF76+'O5 Details by Class & Accounts'!BA76+'O5 Details by Class & Accounts'!BV76","v":1623045.9303445802},{"$f":"'O5 Details by Class & Accounts'!L76+'O5 Details by Class & Accounts'!AG76+'O5 Details by Class & Accounts'!BB76+'O5 Details by Class & Accounts'!BW76","v":0},{"$f":"'O5 Details by Class & Accounts'!M76+'O5 Details by Class & Accounts'!AH76+'O5 Details by Class & Accounts'!BC76+'O5 Details by Class & Accounts'!BX76","v":0},{"$f":"'O5 Details by Class & Accounts'!N76+'O5 Details by Class & Accounts'!AI76+'O5 Details by Class & Accounts'!BD76+'O5 Details by Class & Accounts'!BY76","v":145418.36282940992},{"$f":"'O5 Details by Class & Accounts'!O76+'O5 Details by Class & Accounts'!AJ76+'O5 Details by Class & Accounts'!BE76+'O5 Details by Class & Accounts'!BZ76","v":57587.55337176875},{"$f":"'O5 Details by Class & Accounts'!P76+'O5 Details by Class & Accounts'!AK76+'O5 Details by Class & Accounts'!BF76+'O5 Details by Class & Accounts'!CA76","v":0},{"$f":"'O5 Details by Class & Accounts'!Q76+'O5 Details by Class & Accounts'!AL76+'O5 Details by Class & Accounts'!BG76+'O5 Details by Class & Accounts'!CB76","v":16296.483782208186},{"$f":"'O5 Details by Class & Accounts'!R76+'O5 Details by Class & Accounts'!AM76+'O5 Details by Class & Accounts'!BH76+'O5 Details by Class & Accounts'!CC76","v":106.33867751617092},{"$f":"'O5 Details by Class & Accounts'!S76+'O5 Details by Class & Accounts'!AN76+'O5 Details by Class & Accounts'!BI76+'O5 Details by Class & Accounts'!CD76","v":0},{"$f":"'O5 Details by Class & Accounts'!T76+'O5 Details by Class & Accounts'!AO76+'O5 Details by Class & Accounts'!BJ76+'O5 Details by Class & Accounts'!CE76","v":0},{"$f":"'O5 Details by Class & Accounts'!U76+'O5 Details by Class & Accounts'!AP76+'O5 Details by Class & Accounts'!BK76+'O5 Details by Class & Accounts'!CF76","v":0},{"$f":"'O5 Details by Class & Accounts'!V76+'O5 Details by Class & Accounts'!AQ76+'O5 Details by Class & Accounts'!BL76+'O5 Details by Class & Accounts'!CG76","v":0},{"$f":"'O5 Details by Class & Accounts'!W76+'O5 Details by Class & Accounts'!AR76+'O5 Details by Class & Accounts'!BM76+'O5 Details by Class & Accounts'!CH76","v":0},{"$f":"'O5 Details by Class & Accounts'!X76+'O5 Details by Class & Accounts'!AS76+'O5 Details by Class & Accounts'!BN76+'O5 Details by Class & Accounts'!CI76","v":0},{"$f":"'O5 Details by Class & Accounts'!Y76+'O5 Details by Class & Accounts'!AT76+'O5 Details by Class & Accounts'!BO76+'O5 Details by Class & Accounts'!CJ76","v":0},{"$f":"'O5 Details by Class & Accounts'!Z76+'O5 Details by Class & Accounts'!AU76+'O5 Details by Class & Accounts'!BP76+'O5 Details by Class & Accounts'!CK76","v":0},{"$f":"'O5 Details by Class & Accounts'!AA76+'O5 Details by Class & Accounts'!AV76+'O5 Details by Class & Accounts'!BQ76+'O5 Details by Class & Accounts'!CL76","v":0},{"$f":"'O5 Details by Class & Accounts'!AB76+'O5 Details by Class & Accounts'!AW76+'O5 Details by Class & Accounts'!BR76+'O5 Details by Class & Accounts'!CM76","v":0},"1980","NFA ECC"]
["1990","Other Tangible Property",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D78), \"\",('E4 TB Allocation Details'!D78))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I77+'O5 Details by Class & Accounts'!AD77+'O5 Details by Class & Accounts'!AY77+'O5 Details by Class & Accounts'!BT77","v":0},{"$f":"'O5 Details by Class & Accounts'!J77+'O5 Details by Class & Accounts'!AE77+'O5 Details by Class & Accounts'!AZ77+'O5 Details by Class & Accounts'!BU77","v":0},{"$f":"'O5 Details by Class & Accounts'!K77+'O5 Details by Class & Accounts'!AF77+'O5 Details by Class & Accounts'!BA77+'O5 Details by Class & Accounts'!BV77","v":0},{"$f":"'O5 Details by Class & Accounts'!L77+'O5 Details by Class & Accounts'!AG77+'O5 Details by Class & Accounts'!BB77+'O5 Details by Class & Accounts'!BW77","v":0},{"$f":"'O5 Details by Class & Accounts'!M77+'O5 Details by Class & Accounts'!AH77+'O5 Details by Class & Accounts'!BC77+'O5 Details by Class & Accounts'!BX77","v":0},{"$f":"'O5 Details by Class & Accounts'!N77+'O5 Details by Class & Accounts'!AI77+'O5 Details by Class & Accounts'!BD77+'O5 Details by Class & Accounts'!BY77","v":0},{"$f":"'O5 Details by Class & Accounts'!O77+'O5 Details by Class & Accounts'!AJ77+'O5 Details by Class & Accounts'!BE77+'O5 Details by Class & Accounts'!BZ77","v":0},{"$f":"'O5 Details by Class & Accounts'!P77+'O5 Details by Class & Accounts'!AK77+'O5 Details by Class & Accounts'!BF77+'O5 Details by Class & Accounts'!CA77","v":0},{"$f":"'O5 Details by Class & Accounts'!Q77+'O5 Details by Class & Accounts'!AL77+'O5 Details by Class & Accounts'!BG77+'O5 Details by Class & Accounts'!CB77","v":0},{"$f":"'O5 Details by Class & Accounts'!R77+'O5 Details by Class & Accounts'!AM77+'O5 Details by Class & Accounts'!BH77+'O5 Details by Class & Accounts'!CC77","v":0},{"$f":"'O5 Details by Class & Accounts'!S77+'O5 Details by Class & Accounts'!AN77+'O5 Details by Class & Accounts'!BI77+'O5 Details by Class & Accounts'!CD77","v":0},{"$f":"'O5 Details by Class & Accounts'!T77+'O5 Details by Class & Accounts'!AO77+'O5 Details by Class & Accounts'!BJ77+'O5 Details by Class & Accounts'!CE77","v":0},{"$f":"'O5 Details by Class & Accounts'!U77+'O5 Details by Class & Accounts'!AP77+'O5 Details by Class & Accounts'!BK77+'O5 Details by Class & Accounts'!CF77","v":0},{"$f":"'O5 Details by Class & Accounts'!V77+'O5 Details by Class & Accounts'!AQ77+'O5 Details by Class & Accounts'!BL77+'O5 Details by Class & Accounts'!CG77","v":0},{"$f":"'O5 Details by Class & Accounts'!W77+'O5 Details by Class & Accounts'!AR77+'O5 Details by Class & Accounts'!BM77+'O5 Details by Class & Accounts'!CH77","v":0},{"$f":"'O5 Details by Class & Accounts'!X77+'O5 Details by Class & Accounts'!AS77+'O5 Details by Class & Accounts'!BN77+'O5 Details by Class & Accounts'!CI77","v":0},{"$f":"'O5 Details by Class & Accounts'!Y77+'O5 Details by Class & Accounts'!AT77+'O5 Details by Class & Accounts'!BO77+'O5 Details by Class & Accounts'!CJ77","v":0},{"$f":"'O5 Details by Class & Accounts'!Z77+'O5 Details by Class & Accounts'!AU77+'O5 Details by Class & Accounts'!BP77+'O5 Details by Class & Accounts'!CK77","v":0},{"$f":"'O5 Details by Class & Accounts'!AA77+'O5 Details by Class & Accounts'!AV77+'O5 Details by Class & Accounts'!BQ77+'O5 Details by Class & Accounts'!CL77","v":0},{"$f":"'O5 Details by Class & Accounts'!AB77+'O5 Details by Class & Accounts'!AW77+'O5 Details by Class & Accounts'!BR77+'O5 Details by Class & Accounts'!CM77","v":0},"1990","NFA ECC"]
["1995","Contributions and Grants - Credit",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D79), \"\",('E4 TB Allocation Details'!D79))","v":"co"},-39484351.00999999,{"$f":"'O5 Details by Class & Accounts'!I78+'O5 Details by Class & Accounts'!AD78+'O5 Details by Class & Accounts'!AY78+'O5 Details by Class & Accounts'!BT78","v":-22339414.635451816},{"$f":"'O5 Details by Class & Accounts'!J78+'O5 Details by Class & Accounts'!AE78+'O5 Details by Class & Accounts'!AZ78+'O5 Details by Class & Accounts'!BU78","v":-5297275.9112236798},{"$f":"'O5 Details by Class & Accounts'!K78+'O5 Details by Class & Accounts'!AF78+'O5 Details by Class & Accounts'!BA78+'O5 Details by Class & Accounts'!BV78","v":-10603850.583595505},{"$f":"'O5 Details by Class & Accounts'!L78+'O5 Details by Class & Accounts'!AG78+'O5 Details by Class & Accounts'!BB78+'O5 Details by Class & Accounts'!BW78","v":0},{"$f":"'O5 Details by Class & Accounts'!M78+'O5 Details by Class & Accounts'!AH78+'O5 Details by Class & Accounts'!BC78+'O5 Details by Class & Accounts'!BX78","v":0},{"$f":"'O5 Details by Class & Accounts'!N78+'O5 Details by Class & Accounts'!AI78+'O5 Details by Class & Accounts'!BD78+'O5 Details by Class & Accounts'!BY78","v":-545094.89045893459},{"$f":"'O5 Details by Class & Accounts'!O78+'O5 Details by Class & Accounts'!AJ78+'O5 Details by Class & Accounts'!BE78+'O5 Details by Class & Accounts'!BZ78","v":-549665.7021449178},{"$f":"'O5 Details by Class & Accounts'!P78+'O5 Details by Class & Accounts'!AK78+'O5 Details by Class & Accounts'!BF78+'O5 Details by Class & Accounts'!CA78","v":0},{"$f":"'O5 Details by Class & Accounts'!Q78+'O5 Details by Class & Accounts'!AL78+'O5 Details by Class & Accounts'!BG78+'O5 Details by Class & Accounts'!CB78","v":-149049.28712513484},{"$f":"'O5 Details by Class & Accounts'!R78+'O5 Details by Class & Accounts'!AM78+'O5 Details by Class & Accounts'!BH78+'O5 Details by Class & Accounts'!CC78","v":0},{"$f":"'O5 Details by Class & Accounts'!S78+'O5 Details by Class & Accounts'!AN78+'O5 Details by Class & Accounts'!BI78+'O5 Details by Class & Accounts'!CD78","v":0},{"$f":"'O5 Details by Class & Accounts'!T78+'O5 Details by Class & Accounts'!AO78+'O5 Details by Class & Accounts'!BJ78+'O5 Details by Class & Accounts'!CE78","v":0},{"$f":"'O5 Details by Class & Accounts'!U78+'O5 Details by Class & Accounts'!AP78+'O5 Details by Class & Accounts'!BK78+'O5 Details by Class & Accounts'!CF78","v":0},{"$f":"'O5 Details by Class & Accounts'!V78+'O5 Details by Class & Accounts'!AQ78+'O5 Details by Class & Accounts'!BL78+'O5 Details by Class & Accounts'!CG78","v":0},{"$f":"'O5 Details by Class & Accounts'!W78+'O5 Details by Class & Accounts'!AR78+'O5 Details by Class & Accounts'!BM78+'O5 Details by Class & Accounts'!CH78","v":0},{"$f":"'O5 Details by Class & Accounts'!X78+'O5 Details by Class & Accounts'!AS78+'O5 Details by Class & Accounts'!BN78+'O5 Details by Class & Accounts'!CI78","v":0},{"$f":"'O5 Details by Class & Accounts'!Y78+'O5 Details by Class & Accounts'!AT78+'O5 Details by Class & Accounts'!BO78+'O5 Details by Class & Accounts'!CJ78","v":0},{"$f":"'O5 Details by Class & Accounts'!Z78+'O5 Details by Class & Accounts'!AU78+'O5 Details by Class & Accounts'!BP78+'O5 Details by Class & Accounts'!CK78","v":0},{"$f":"'O5 Details by Class & Accounts'!AA78+'O5 Details by Class & Accounts'!AV78+'O5 Details by Class & Accounts'!BQ78+'O5 Details by Class & Accounts'!CL78","v":0},{"$f":"'O5 Details by Class & Accounts'!AB78+'O5 Details by Class & Accounts'!AW78+'O5 Details by Class & Accounts'!BR78+'O5 Details by Class & Accounts'!CM78","v":0},"1995","Break out"]
["2005","Property Under Capital Leases",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D80), \"\",('E4 TB Allocation Details'!D80))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I79+'O5 Details by Class & Accounts'!AD79+'O5 Details by Class & Accounts'!AY79+'O5 Details by Class & Accounts'!BT79","v":0},{"$f":"'O5 Details by Class & Accounts'!J79+'O5 Details by Class & Accounts'!AE79+'O5 Details by Class & Accounts'!AZ79+'O5 Details by Class & Accounts'!BU79","v":0},{"$f":"'O5 Details by Class & Accounts'!K79+'O5 Details by Class & Accounts'!AF79+'O5 Details by Class & Accounts'!BA79+'O5 Details by Class & Accounts'!BV79","v":0},{"$f":"'O5 Details by Class & Accounts'!L79+'O5 Details by Class & Accounts'!AG79+'O5 Details by Class & Accounts'!BB79+'O5 Details by Class & Accounts'!BW79","v":0},{"$f":"'O5 Details by Class & Accounts'!M79+'O5 Details by Class & Accounts'!AH79+'O5 Details by Class & Accounts'!BC79+'O5 Details by Class & Accounts'!BX79","v":0},{"$f":"'O5 Details by Class & Accounts'!N79+'O5 Details by Class & Accounts'!AI79+'O5 Details by Class & Accounts'!BD79+'O5 Details by Class & Accounts'!BY79","v":0},{"$f":"'O5 Details by Class & Accounts'!O79+'O5 Details by Class & Accounts'!AJ79+'O5 Details by Class & Accounts'!BE79+'O5 Details by Class & Accounts'!BZ79","v":0},{"$f":"'O5 Details by Class & Accounts'!P79+'O5 Details by Class & Accounts'!AK79+'O5 Details by Class & Accounts'!BF79+'O5 Details by Class & Accounts'!CA79","v":0},{"$f":"'O5 Details by Class & Accounts'!Q79+'O5 Details by Class & Accounts'!AL79+'O5 Details by Class & Accounts'!BG79+'O5 Details by Class & Accounts'!CB79","v":0},{"$f":"'O5 Details by Class & Accounts'!R79+'O5 Details by Class & Accounts'!AM79+'O5 Details by Class & Accounts'!BH79+'O5 Details by Class & Accounts'!CC79","v":0},{"$f":"'O5 Details by Class & Accounts'!S79+'O5 Details by Class & Accounts'!AN79+'O5 Details by Class & Accounts'!BI79+'O5 Details by Class & Accounts'!CD79","v":0},{"$f":"'O5 Details by Class & Accounts'!T79+'O5 Details by Class & Accounts'!AO79+'O5 Details by Class & Accounts'!BJ79+'O5 Details by Class & Accounts'!CE79","v":0},{"$f":"'O5 Details by Class & Accounts'!U79+'O5 Details by Class & Accounts'!AP79+'O5 Details by Class & Accounts'!BK79+'O5 Details by Class & Accounts'!CF79","v":0},{"$f":"'O5 Details by Class & Accounts'!V79+'O5 Details by Class & Accounts'!AQ79+'O5 Details by Class & Accounts'!BL79+'O5 Details by Class & Accounts'!CG79","v":0},{"$f":"'O5 Details by Class & Accounts'!W79+'O5 Details by Class & Accounts'!AR79+'O5 Details by Class & Accounts'!BM79+'O5 Details by Class & Accounts'!CH79","v":0},{"$f":"'O5 Details by Class & Accounts'!X79+'O5 Details by Class & Accounts'!AS79+'O5 Details by Class & Accounts'!BN79+'O5 Details by Class & Accounts'!CI79","v":0},{"$f":"'O5 Details by Class & Accounts'!Y79+'O5 Details by Class & Accounts'!AT79+'O5 Details by Class & Accounts'!BO79+'O5 Details by Class & Accounts'!CJ79","v":0},{"$f":"'O5 Details by Class & Accounts'!Z79+'O5 Details by Class & Accounts'!AU79+'O5 Details by Class & Accounts'!BP79+'O5 Details by Class & Accounts'!CK79","v":0},{"$f":"'O5 Details by Class & Accounts'!AA79+'O5 Details by Class & Accounts'!AV79+'O5 Details by Class & Accounts'!BQ79+'O5 Details by Class & Accounts'!CL79","v":0},{"$f":"'O5 Details by Class & Accounts'!AB79+'O5 Details by Class & Accounts'!AW79+'O5 Details by Class & Accounts'!BR79+'O5 Details by Class & Accounts'!CM79","v":0},"2005","NFA ECC"]
["2010","Electric Plant Purchased or Sold",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D81), \"\",('E4 TB Allocation Details'!D81))","v":"gp"},0,{"$f":"'O5 Details by Class & Accounts'!I80+'O5 Details by Class & Accounts'!AD80+'O5 Details by Class & Accounts'!AY80+'O5 Details by Class & Accounts'!BT80","v":0},{"$f":"'O5 Details by Class & Accounts'!J80+'O5 Details by Class & Accounts'!AE80+'O5 Details by Class & Accounts'!AZ80+'O5 Details by Class & Accounts'!BU80","v":0},{"$f":"'O5 Details by Class & Accounts'!K80+'O5 Details by Class & Accounts'!AF80+'O5 Details by Class & Accounts'!BA80+'O5 Details by Class & Accounts'!BV80","v":0},{"$f":"'O5 Details by Class & Accounts'!L80+'O5 Details by Class & Accounts'!AG80+'O5 Details by Class & Accounts'!BB80+'O5 Details by Class & Accounts'!BW80","v":0},{"$f":"'O5 Details by Class & Accounts'!M80+'O5 Details by Class & Accounts'!AH80+'O5 Details by Class & Accounts'!BC80+'O5 Details by Class & Accounts'!BX80","v":0},{"$f":"'O5 Details by Class & Accounts'!N80+'O5 Details by Class & Accounts'!AI80+'O5 Details by Class & Accounts'!BD80+'O5 Details by Class & Accounts'!BY80","v":0},{"$f":"'O5 Details by Class & Accounts'!O80+'O5 Details by Class & Accounts'!AJ80+'O5 Details by Class & Accounts'!BE80+'O5 Details by Class & Accounts'!BZ80","v":0},{"$f":"'O5 Details by Class & Accounts'!P80+'O5 Details by Class & Accounts'!AK80+'O5 Details by Class & Accounts'!BF80+'O5 Details by Class & Accounts'!CA80","v":0},{"$f":"'O5 Details by Class & Accounts'!Q80+'O5 Details by Class & Accounts'!AL80+'O5 Details by Class & Accounts'!BG80+'O5 Details by Class & Accounts'!CB80","v":0},{"$f":"'O5 Details by Class & Accounts'!R80+'O5 Details by Class & Accounts'!AM80+'O5 Details by Class & Accounts'!BH80+'O5 Details by Class & Accounts'!CC80","v":0},{"$f":"'O5 Details by Class & Accounts'!S80+'O5 Details by Class & Accounts'!AN80+'O5 Details by Class & Accounts'!BI80+'O5 Details by Class & Accounts'!CD80","v":0},{"$f":"'O5 Details by Class & Accounts'!T80+'O5 Details by Class & Accounts'!AO80+'O5 Details by Class & Accounts'!BJ80+'O5 Details by Class & Accounts'!CE80","v":0},{"$f":"'O5 Details by Class & Accounts'!U80+'O5 Details by Class & Accounts'!AP80+'O5 Details by Class & Accounts'!BK80+'O5 Details by Class & Accounts'!CF80","v":0},{"$f":"'O5 Details by Class & Accounts'!V80+'O5 Details by Class & Accounts'!AQ80+'O5 Details by Class & Accounts'!BL80+'O5 Details by Class & Accounts'!CG80","v":0},{"$f":"'O5 Details by Class & Accounts'!W80+'O5 Details by Class & Accounts'!AR80+'O5 Details by Class & Accounts'!BM80+'O5 Details by Class & Accounts'!CH80","v":0},{"$f":"'O5 Details by Class & Accounts'!X80+'O5 Details by Class & Accounts'!AS80+'O5 Details by Class & Accounts'!BN80+'O5 Details by Class & Accounts'!CI80","v":0},{"$f":"'O5 Details by Class & Accounts'!Y80+'O5 Details by Class & Accounts'!AT80+'O5 Details by Class & Accounts'!BO80+'O5 Details by Class & Accounts'!CJ80","v":0},{"$f":"'O5 Details by Class & Accounts'!Z80+'O5 Details by Class & Accounts'!AU80+'O5 Details by Class & Accounts'!BP80+'O5 Details by Class & Accounts'!CK80","v":0},{"$f":"'O5 Details by Class & Accounts'!AA80+'O5 Details by Class & Accounts'!AV80+'O5 Details by Class & Accounts'!BQ80+'O5 Details by Class & Accounts'!CL80","v":0},{"$f":"'O5 Details by Class & Accounts'!AB80+'O5 Details by Class & Accounts'!AW80+'O5 Details by Class & Accounts'!BR80+'O5 Details by Class & Accounts'!CM80","v":0},"2010","NFA ECC"]
["2105","Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D82), \"\",('E4 TB Allocation Details'!D82))","v":"accum dep"},-146617357.41178903,{"$f":"'O5 Details by Class & Accounts'!I81+'O5 Details by Class & Accounts'!AD81+'O5 Details by Class & Accounts'!AY81+'O5 Details by Class & Accounts'!BT81","v":-74402741.208663672},{"$f":"'O5 Details by Class & Accounts'!J81+'O5 Details by Class & Accounts'!AE81+'O5 Details by Class & Accounts'!AZ81+'O5 Details by Class & Accounts'!BU81","v":-21291069.980546348},{"$f":"'O5 Details by Class & Accounts'!K81+'O5 Details by Class & Accounts'!AF81+'O5 Details by Class & Accounts'!BA81+'O5 Details by Class & Accounts'!BV81","v":-44922677.27373293},{"$f":"'O5 Details by Class & Accounts'!L81+'O5 Details by Class & Accounts'!AG81+'O5 Details by Class & Accounts'!BB81+'O5 Details by Class & Accounts'!BW81","v":0},{"$f":"'O5 Details by Class & Accounts'!M81+'O5 Details by Class & Accounts'!AH81+'O5 Details by Class & Accounts'!BC81+'O5 Details by Class & Accounts'!BX81","v":0},{"$f":"'O5 Details by Class & Accounts'!N81+'O5 Details by Class & Accounts'!AI81+'O5 Details by Class & Accounts'!BD81+'O5 Details by Class & Accounts'!BY81","v":-3840115.5962143489},{"$f":"'O5 Details by Class & Accounts'!O81+'O5 Details by Class & Accounts'!AJ81+'O5 Details by Class & Accounts'!BE81+'O5 Details by Class & Accounts'!BZ81","v":-1680272.1313186565},{"$f":"'O5 Details by Class & Accounts'!P81+'O5 Details by Class & Accounts'!AK81+'O5 Details by Class & Accounts'!BF81+'O5 Details by Class & Accounts'!CA81","v":0},{"$f":"'O5 Details by Class & Accounts'!Q81+'O5 Details by Class & Accounts'!AL81+'O5 Details by Class & Accounts'!BG81+'O5 Details by Class & Accounts'!CB81","v":-468770.70049539628},{"$f":"'O5 Details by Class & Accounts'!R81+'O5 Details by Class & Accounts'!AM81+'O5 Details by Class & Accounts'!BH81+'O5 Details by Class & Accounts'!CC81","v":-11710.520817678002},{"$f":"'O5 Details by Class & Accounts'!S81+'O5 Details by Class & Accounts'!AN81+'O5 Details by Class & Accounts'!BI81+'O5 Details by Class & Accounts'!CD81","v":0},{"$f":"'O5 Details by Class & Accounts'!T81+'O5 Details by Class & Accounts'!AO81+'O5 Details by Class & Accounts'!BJ81+'O5 Details by Class & Accounts'!CE81","v":0},{"$f":"'O5 Details by Class & Accounts'!U81+'O5 Details by Class & Accounts'!AP81+'O5 Details by Class & Accounts'!BK81+'O5 Details by Class & Accounts'!CF81","v":0},{"$f":"'O5 Details by Class & Accounts'!V81+'O5 Details by Class & Accounts'!AQ81+'O5 Details by Class & Accounts'!BL81+'O5 Details by Class & Accounts'!CG81","v":0},{"$f":"'O5 Details by Class & Accounts'!W81+'O5 Details by Class & Accounts'!AR81+'O5 Details by Class & Accounts'!BM81+'O5 Details by Class & Accounts'!CH81","v":0},{"$f":"'O5 Details by Class & Accounts'!X81+'O5 Details by Class & Accounts'!AS81+'O5 Details by Class & Accounts'!BN81+'O5 Details by Class & Accounts'!CI81","v":0},{"$f":"'O5 Details by Class & Accounts'!Y81+'O5 Details by Class & Accounts'!AT81+'O5 Details by Class & Accounts'!BO81+'O5 Details by Class & Accounts'!CJ81","v":0},{"$f":"'O5 Details by Class & Accounts'!Z81+'O5 Details by Class & Accounts'!AU81+'O5 Details by Class & Accounts'!BP81+'O5 Details by Class & Accounts'!CK81","v":0},{"$f":"'O5 Details by Class & Accounts'!AA81+'O5 Details by Class & Accounts'!AV81+'O5 Details by Class & Accounts'!BQ81+'O5 Details by Class & Accounts'!CL81","v":0},{"$f":"'O5 Details by Class & Accounts'!AB81+'O5 Details by Class & Accounts'!AW81+'O5 Details by Class & Accounts'!BR81+'O5 Details by Class & Accounts'!CM81","v":0},"2105","Break out"]
["2120","Accumulated Amortization of Electric Utility Plant - Intangibles",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D83), \"\",('E4 TB Allocation Details'!D83))","v":"accum dep"},0,{"$f":"'O5 Details by Class & Accounts'!I82+'O5 Details by Class & Accounts'!AD82+'O5 Details by Class & Accounts'!AY82+'O5 Details by Class & Accounts'!BT82","v":0},{"$f":"'O5 Details by Class & Accounts'!J82+'O5 Details by Class & Accounts'!AE82+'O5 Details by Class & Accounts'!AZ82+'O5 Details by Class & Accounts'!BU82","v":0},{"$f":"'O5 Details by Class & Accounts'!K82+'O5 Details by Class & Accounts'!AF82+'O5 Details by Class & Accounts'!BA82+'O5 Details by Class & Accounts'!BV82","v":0},{"$f":"'O5 Details by Class & Accounts'!L82+'O5 Details by Class & Accounts'!AG82+'O5 Details by Class & Accounts'!BB82+'O5 Details by Class & Accounts'!BW82","v":0},{"$f":"'O5 Details by Class & Accounts'!M82+'O5 Details by Class & Accounts'!AH82+'O5 Details by Class & Accounts'!BC82+'O5 Details by Class & Accounts'!BX82","v":0},{"$f":"'O5 Details by Class & Accounts'!N82+'O5 Details by Class & Accounts'!AI82+'O5 Details by Class & Accounts'!BD82+'O5 Details by Class & Accounts'!BY82","v":0},{"$f":"'O5 Details by Class & Accounts'!O82+'O5 Details by Class & Accounts'!AJ82+'O5 Details by Class & Accounts'!BE82+'O5 Details by Class & Accounts'!BZ82","v":0},{"$f":"'O5 Details by Class & Accounts'!P82+'O5 Details by Class & Accounts'!AK82+'O5 Details by Class & Accounts'!BF82+'O5 Details by Class & Accounts'!CA82","v":0},{"$f":"'O5 Details by Class & Accounts'!Q82+'O5 Details by Class & Accounts'!AL82+'O5 Details by Class & Accounts'!BG82+'O5 Details by Class & Accounts'!CB82","v":0},{"$f":"'O5 Details by Class & Accounts'!R82+'O5 Details by Class & Accounts'!AM82+'O5 Details by Class & Accounts'!BH82+'O5 Details by Class & Accounts'!CC82","v":0},{"$f":"'O5 Details by Class & Accounts'!S82+'O5 Details by Class & Accounts'!AN82+'O5 Details by Class & Accounts'!BI82+'O5 Details by Class & Accounts'!CD82","v":0},{"$f":"'O5 Details by Class & Accounts'!T82+'O5 Details by Class & Accounts'!AO82+'O5 Details by Class & Accounts'!BJ82+'O5 Details by Class & Accounts'!CE82","v":0},{"$f":"'O5 Details by Class & Accounts'!U82+'O5 Details by Class & Accounts'!AP82+'O5 Details by Class & Accounts'!BK82+'O5 Details by Class & Accounts'!CF82","v":0},{"$f":"'O5 Details by Class & Accounts'!V82+'O5 Details by Class & Accounts'!AQ82+'O5 Details by Class & Accounts'!BL82+'O5 Details by Class & Accounts'!CG82","v":0},{"$f":"'O5 Details by Class & Accounts'!W82+'O5 Details by Class & Accounts'!AR82+'O5 Details by Class & Accounts'!BM82+'O5 Details by Class & Accounts'!CH82","v":0},{"$f":"'O5 Details by Class & Accounts'!X82+'O5 Details by Class & Accounts'!AS82+'O5 Details by Class & Accounts'!BN82+'O5 Details by Class & Accounts'!CI82","v":0},{"$f":"'O5 Details by Class & Accounts'!Y82+'O5 Details by Class & Accounts'!AT82+'O5 Details by Class & Accounts'!BO82+'O5 Details by Class & Accounts'!CJ82","v":0},{"$f":"'O5 Details by Class & Accounts'!Z82+'O5 Details by Class & Accounts'!AU82+'O5 Details by Class & Accounts'!BP82+'O5 Details by Class & Accounts'!CK82","v":0},{"$f":"'O5 Details by Class & Accounts'!AA82+'O5 Details by Class & Accounts'!AV82+'O5 Details by Class & Accounts'!BQ82+'O5 Details by Class & Accounts'!CL82","v":0},{"$f":"'O5 Details by Class & Accounts'!AB82+'O5 Details by Class & Accounts'!AW82+'O5 Details by Class & Accounts'!BR82+'O5 Details by Class & Accounts'!CM82","v":0},"2120","Break out"]
["3046","Balance Transferred From Income",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D84), \"\",('E4 TB Allocation Details'!D84))","v":"NI"},{"$f":"SUM(E83:X83)","v":-8090209.1921304045},{"$f":"'O5 Details by Class & Accounts'!I83+'O5 Details by Class & Accounts'!AD83+'O5 Details by Class & Accounts'!AY83+'O5 Details by Class & Accounts'!BT83","v":-3800285.6666458012},{"$f":"'O5 Details by Class & Accounts'!J83+'O5 Details by Class & Accounts'!AE83+'O5 Details by Class & Accounts'!AZ83+'O5 Details by Class & Accounts'!BU83","v":-1241429.4789868614},{"$f":"'O5 Details by Class & Accounts'!K83+'O5 Details by Class & Accounts'!AF83+'O5 Details by Class & Accounts'!BA83+'O5 Details by Class & Accounts'!BV83","v":-2680313.4847365986},{"$f":"'O5 Details by Class & Accounts'!L83+'O5 Details by Class & Accounts'!AG83+'O5 Details by Class & Accounts'!BB83+'O5 Details by Class & Accounts'!BW83","v":0},{"$f":"'O5 Details by Class & Accounts'!M83+'O5 Details by Class & Accounts'!AH83+'O5 Details by Class & Accounts'!BC83+'O5 Details by Class & Accounts'!BX83","v":0},{"$f":"'O5 Details by Class & Accounts'!N83+'O5 Details by Class & Accounts'!AI83+'O5 Details by Class & Accounts'!BD83+'O5 Details by Class & Accounts'!BY83","v":-252599.16756599111},{"$f":"'O5 Details by Class & Accounts'!O83+'O5 Details by Class & Accounts'!AJ83+'O5 Details by Class & Accounts'!BE83+'O5 Details by Class & Accounts'!BZ83","v":-89778.942544954727},{"$f":"'O5 Details by Class & Accounts'!P83+'O5 Details by Class & Accounts'!AK83+'O5 Details by Class & Accounts'!BF83+'O5 Details by Class & Accounts'!CA83","v":0},{"$f":"'O5 Details by Class & Accounts'!Q83+'O5 Details by Class & Accounts'!AL83+'O5 Details by Class & Accounts'!BG83+'O5 Details by Class & Accounts'!CB83","v":-25605.5769480415},{"$f":"'O5 Details by Class & Accounts'!R83+'O5 Details by Class & Accounts'!AM83+'O5 Details by Class & Accounts'!BH83+'O5 Details by Class & Accounts'!CC83","v":-196.87470215650728},{"$f":"'O5 Details by Class & Accounts'!S83+'O5 Details by Class & Accounts'!AN83+'O5 Details by Class & Accounts'!BI83+'O5 Details by Class & Accounts'!CD83","v":0},{"$f":"'O5 Details by Class & Accounts'!T83+'O5 Details by Class & Accounts'!AO83+'O5 Details by Class & Accounts'!BJ83+'O5 Details by Class & Accounts'!CE83","v":0},{"$f":"'O5 Details by Class & Accounts'!U83+'O5 Details by Class & Accounts'!AP83+'O5 Details by Class & Accounts'!BK83+'O5 Details by Class & Accounts'!CF83","v":0},{"$f":"'O5 Details by Class & Accounts'!V83+'O5 Details by Class & Accounts'!AQ83+'O5 Details by Class & Accounts'!BL83+'O5 Details by Class & Accounts'!CG83","v":0},{"$f":"'O5 Details by Class & Accounts'!W83+'O5 Details by Class & Accounts'!AR83+'O5 Details by Class & Accounts'!BM83+'O5 Details by Class & Accounts'!CH83","v":0},{"$f":"'O5 Details by Class & Accounts'!X83+'O5 Details by Class & Accounts'!AS83+'O5 Details by Class & Accounts'!BN83+'O5 Details by Class & Accounts'!CI83","v":0},{"$f":"'O5 Details by Class & Accounts'!Y83+'O5 Details by Class & Accounts'!AT83+'O5 Details by Class & Accounts'!BO83+'O5 Details by Class & Accounts'!CJ83","v":0},{"$f":"'O5 Details by Class & Accounts'!Z83+'O5 Details by Class & Accounts'!AU83+'O5 Details by Class & Accounts'!BP83+'O5 Details by Class & Accounts'!CK83","v":0},{"$f":"'O5 Details by Class & Accounts'!AA83+'O5 Details by Class & Accounts'!AV83+'O5 Details by Class & Accounts'!BQ83+'O5 Details by Class & Accounts'!CL83","v":0},{"$f":"'O5 Details by Class & Accounts'!AB83+'O5 Details by Class & Accounts'!AW83+'O5 Details by Class & Accounts'!BR83+'O5 Details by Class & Accounts'!CM83","v":0},"3046","NFA"]
[null,"blank row"]
["4080","Distribution Services Revenue",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D86), \"\",('E4 TB Allocation Details'!D86))","v":"CREV"},{"$f":"SUM(E85:X85)","v":36454053.625394881},{"$f":"'O5 Details by Class & Accounts'!I85+'O5 Details by Class & Accounts'!AD85+'O5 Details by Class & Accounts'!AY85+'O5 Details by Class & Accounts'!BT85","v":19430123.255902316},{"$f":"'O5 Details by Class & Accounts'!J85+'O5 Details by Class & Accounts'!AE85+'O5 Details by Class & Accounts'!AZ85+'O5 Details by Class & Accounts'!BU85","v":5635854.2150916001},{"$f":"'O5 Details by Class & Accounts'!K85+'O5 Details by Class & Accounts'!AF85+'O5 Details by Class & Accounts'!BA85+'O5 Details by Class & Accounts'!BV85","v":10137303.092637124},{"$f":"'O5 Details by Class & Accounts'!L85+'O5 Details by Class & Accounts'!AG85+'O5 Details by Class & Accounts'!BB85+'O5 Details by Class & Accounts'!BW85","v":0},{"$f":"'O5 Details by Class & Accounts'!M85+'O5 Details by Class & Accounts'!AH85+'O5 Details by Class & Accounts'!BC85+'O5 Details by Class & Accounts'!BX85","v":0},{"$f":"'O5 Details by Class & Accounts'!N85+'O5 Details by Class & Accounts'!AI85+'O5 Details by Class & Accounts'!BD85+'O5 Details by Class & Accounts'!BY85","v":773252.79877731483},{"$f":"'O5 Details by Class & Accounts'!O85+'O5 Details by Class & Accounts'!AJ85+'O5 Details by Class & Accounts'!BE85+'O5 Details by Class & Accounts'!BZ85","v":277681.57987570367},{"$f":"'O5 Details by Class & Accounts'!P85+'O5 Details by Class & Accounts'!AK85+'O5 Details by Class & Accounts'!BF85+'O5 Details by Class & Accounts'!CA85","v":0},{"$f":"'O5 Details by Class & Accounts'!Q85+'O5 Details by Class & Accounts'!AL85+'O5 Details by Class & Accounts'!BG85+'O5 Details by Class & Accounts'!CB85","v":198789.40948649688},{"$f":"'O5 Details by Class & Accounts'!R85+'O5 Details by Class & Accounts'!AM85+'O5 Details by Class & Accounts'!BH85+'O5 Details by Class & Accounts'!CC85","v":1049.2736243314525},{"$f":"'O5 Details by Class & Accounts'!S85+'O5 Details by Class & Accounts'!AN85+'O5 Details by Class & Accounts'!BI85+'O5 Details by Class & Accounts'!CD85","v":0},{"$f":"'O5 Details by Class & Accounts'!T85+'O5 Details by Class & Accounts'!AO85+'O5 Details by Class & Accounts'!BJ85+'O5 Details by Class & Accounts'!CE85","v":0},{"$f":"'O5 Details by Class & Accounts'!U85+'O5 Details by Class & Accounts'!AP85+'O5 Details by Class & Accounts'!BK85+'O5 Details by Class & Accounts'!CF85","v":0},{"$f":"'O5 Details by Class & Accounts'!V85+'O5 Details by Class & Accounts'!AQ85+'O5 Details by Class & Accounts'!BL85+'O5 Details by Class & Accounts'!CG85","v":0},{"$f":"'O5 Details by Class & Accounts'!W85+'O5 Details by Class & Accounts'!AR85+'O5 Details by Class & Accounts'!BM85+'O5 Details by Class & Accounts'!CH85","v":0},{"$f":"'O5 Details by Class & Accounts'!X85+'O5 Details by Class & Accounts'!AS85+'O5 Details by Class & Accounts'!BN85+'O5 Details by Class & Accounts'!CI85","v":0},{"$f":"'O5 Details by Class & Accounts'!Y85+'O5 Details by Class & Accounts'!AT85+'O5 Details by Class & Accounts'!BO85+'O5 Details by Class & Accounts'!CJ85","v":0},{"$f":"'O5 Details by Class & Accounts'!Z85+'O5 Details by Class & Accounts'!AU85+'O5 Details by Class & Accounts'!BP85+'O5 Details by Class & Accounts'!CK85","v":0},{"$f":"'O5 Details by Class & Accounts'!AA85+'O5 Details by Class & Accounts'!AV85+'O5 Details by Class & Accounts'!BQ85+'O5 Details by Class & Accounts'!CL85","v":0},{"$f":"'O5 Details by Class & Accounts'!AB85+'O5 Details by Class & Accounts'!AW85+'O5 Details by Class & Accounts'!BR85+'O5 Details by Class & Accounts'!CM85","v":0},{"$f":"A85","v":"4080"},"CREV"]
["4082","Retail Services Revenues",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D87), \"\",('E4 TB Allocation Details'!D87))","v":"mi"},{"$f":"SUM(E86:X86)","v":-28999.999999999993},{"$f":"'O5 Details by Class & Accounts'!I86+'O5 Details by Class & Accounts'!AD86+'O5 Details by Class & Accounts'!AY86+'O5 Details by Class & Accounts'!BT86","v":-17022.59047771684},{"$f":"'O5 Details by Class & Accounts'!J86+'O5 Details by Class & Accounts'!AE86+'O5 Details by Class & Accounts'!AZ86+'O5 Details by Class & Accounts'!BU86","v":-3942.6009634671282},{"$f":"'O5 Details by Class & Accounts'!K86+'O5 Details by Class & Accounts'!AF86+'O5 Details by Class & Accounts'!BA86+'O5 Details by Class & Accounts'!BV86","v":-7107.0223975597046},{"$f":"'O5 Details by Class & Accounts'!L86+'O5 Details by Class & Accounts'!AG86+'O5 Details by Class & Accounts'!BB86+'O5 Details by Class & Accounts'!BW86","v":0},{"$f":"'O5 Details by Class & Accounts'!M86+'O5 Details by Class & Accounts'!AH86+'O5 Details by Class & Accounts'!BC86+'O5 Details by Class & Accounts'!BX86","v":0},{"$f":"'O5 Details by Class & Accounts'!N86+'O5 Details by Class & Accounts'!AI86+'O5 Details by Class & Accounts'!BD86+'O5 Details by Class & Accounts'!BY86","v":-615.82014664308974},{"$f":"'O5 Details by Class & Accounts'!O86+'O5 Details by Class & Accounts'!AJ86+'O5 Details by Class & Accounts'!BE86+'O5 Details by Class & Accounts'!BZ86","v":-241.43480110254237},{"$f":"'O5 Details by Class & Accounts'!P86+'O5 Details by Class & Accounts'!AK86+'O5 Details by Class & Accounts'!BF86+'O5 Details by Class & Accounts'!CA86","v":0},{"$f":"'O5 Details by Class & Accounts'!Q86+'O5 Details by Class & Accounts'!AL86+'O5 Details by Class & Accounts'!BG86+'O5 Details by Class & Accounts'!CB86","v":-69.15207107822593},{"$f":"'O5 Details by Class & Accounts'!R86+'O5 Details by Class & Accounts'!AM86+'O5 Details by Class & Accounts'!BH86+'O5 Details by Class & Accounts'!CC86","v":-1.3791424324617849},{"$f":"'O5 Details by Class & Accounts'!S86+'O5 Details by Class & Accounts'!AN86+'O5 Details by Class & Accounts'!BI86+'O5 Details by Class & Accounts'!CD86","v":0},{"$f":"'O5 Details by Class & Accounts'!T86+'O5 Details by Class & Accounts'!AO86+'O5 Details by Class & Accounts'!BJ86+'O5 Details by Class & Accounts'!CE86","v":0},{"$f":"'O5 Details by Class & Accounts'!U86+'O5 Details by Class & Accounts'!AP86+'O5 Details by Class & Accounts'!BK86+'O5 Details by Class & Accounts'!CF86","v":0},{"$f":"'O5 Details by Class & Accounts'!V86+'O5 Details by Class & Accounts'!AQ86+'O5 Details by Class & Accounts'!BL86+'O5 Details by Class & Accounts'!CG86","v":0},{"$f":"'O5 Details by Class & Accounts'!W86+'O5 Details by Class & Accounts'!AR86+'O5 Details by Class & Accounts'!BM86+'O5 Details by Class & Accounts'!CH86","v":0},{"$f":"'O5 Details by Class & Accounts'!X86+'O5 Details by Class & Accounts'!AS86+'O5 Details by Class & Accounts'!BN86+'O5 Details by Class & Accounts'!CI86","v":0},{"$f":"'O5 Details by Class & Accounts'!Y86+'O5 Details by Class & Accounts'!AT86+'O5 Details by Class & Accounts'!BO86+'O5 Details by Class & Accounts'!CJ86","v":0},{"$f":"'O5 Details by Class & Accounts'!Z86+'O5 Details by Class & Accounts'!AU86+'O5 Details by Class & Accounts'!BP86+'O5 Details by Class & Accounts'!CK86","v":0},{"$f":"'O5 Details by Class & Accounts'!AA86+'O5 Details by Class & Accounts'!AV86+'O5 Details by Class & Accounts'!BQ86+'O5 Details by Class & Accounts'!CL86","v":0},{"$f":"'O5 Details by Class & Accounts'!AB86+'O5 Details by Class & Accounts'!AW86+'O5 Details by Class & Accounts'!BR86+'O5 Details by Class & Accounts'!CM86","v":0},{"$f":"A86","v":"4082"},"CWNB"]
["4084","Service Transaction Requests (STR) Revenues",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D88), \"\",('E4 TB Allocation Details'!D88))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I87+'O5 Details by Class & Accounts'!AD87+'O5 Details by Class & Accounts'!AY87+'O5 Details by Class & Accounts'!BT87","v":0},{"$f":"'O5 Details by Class & Accounts'!J87+'O5 Details by Class & Accounts'!AE87+'O5 Details by Class & Accounts'!AZ87+'O5 Details by Class & Accounts'!BU87","v":0},{"$f":"'O5 Details by Class & Accounts'!K87+'O5 Details by Class & Accounts'!AF87+'O5 Details by Class & Accounts'!BA87+'O5 Details by Class & Accounts'!BV87","v":0},{"$f":"'O5 Details by Class & Accounts'!L87+'O5 Details by Class & Accounts'!AG87+'O5 Details by Class & Accounts'!BB87+'O5 Details by Class & Accounts'!BW87","v":0},{"$f":"'O5 Details by Class & Accounts'!M87+'O5 Details by Class & Accounts'!AH87+'O5 Details by Class & Accounts'!BC87+'O5 Details by Class & Accounts'!BX87","v":0},{"$f":"'O5 Details by Class & Accounts'!N87+'O5 Details by Class & Accounts'!AI87+'O5 Details by Class & Accounts'!BD87+'O5 Details by Class & Accounts'!BY87","v":0},{"$f":"'O5 Details by Class & Accounts'!O87+'O5 Details by Class & Accounts'!AJ87+'O5 Details by Class & Accounts'!BE87+'O5 Details by Class & Accounts'!BZ87","v":0},{"$f":"'O5 Details by Class & Accounts'!P87+'O5 Details by Class & Accounts'!AK87+'O5 Details by Class & Accounts'!BF87+'O5 Details by Class & Accounts'!CA87","v":0},{"$f":"'O5 Details by Class & Accounts'!Q87+'O5 Details by Class & Accounts'!AL87+'O5 Details by Class & Accounts'!BG87+'O5 Details by Class & Accounts'!CB87","v":0},{"$f":"'O5 Details by Class & Accounts'!R87+'O5 Details by Class & Accounts'!AM87+'O5 Details by Class & Accounts'!BH87+'O5 Details by Class & Accounts'!CC87","v":0},{"$f":"'O5 Details by Class & Accounts'!S87+'O5 Details by Class & Accounts'!AN87+'O5 Details by Class & Accounts'!BI87+'O5 Details by Class & Accounts'!CD87","v":0},{"$f":"'O5 Details by Class & Accounts'!T87+'O5 Details by Class & Accounts'!AO87+'O5 Details by Class & Accounts'!BJ87+'O5 Details by Class & Accounts'!CE87","v":0},{"$f":"'O5 Details by Class & Accounts'!U87+'O5 Details by Class & Accounts'!AP87+'O5 Details by Class & Accounts'!BK87+'O5 Details by Class & Accounts'!CF87","v":0},{"$f":"'O5 Details by Class & Accounts'!V87+'O5 Details by Class & Accounts'!AQ87+'O5 Details by Class & Accounts'!BL87+'O5 Details by Class & Accounts'!CG87","v":0},{"$f":"'O5 Details by Class & Accounts'!W87+'O5 Details by Class & Accounts'!AR87+'O5 Details by Class & Accounts'!BM87+'O5 Details by Class & Accounts'!CH87","v":0},{"$f":"'O5 Details by Class & Accounts'!X87+'O5 Details by Class & Accounts'!AS87+'O5 Details by Class & Accounts'!BN87+'O5 Details by Class & Accounts'!CI87","v":0},{"$f":"'O5 Details by Class & Accounts'!Y87+'O5 Details by Class & Accounts'!AT87+'O5 Details by Class & Accounts'!BO87+'O5 Details by Class & Accounts'!CJ87","v":0},{"$f":"'O5 Details by Class & Accounts'!Z87+'O5 Details by Class & Accounts'!AU87+'O5 Details by Class & Accounts'!BP87+'O5 Details by Class & Accounts'!CK87","v":0},{"$f":"'O5 Details by Class & Accounts'!AA87+'O5 Details by Class & Accounts'!AV87+'O5 Details by Class & Accounts'!BQ87+'O5 Details by Class & Accounts'!CL87","v":0},{"$f":"'O5 Details by Class & Accounts'!AB87+'O5 Details by Class & Accounts'!AW87+'O5 Details by Class & Accounts'!BR87+'O5 Details by Class & Accounts'!CM87","v":0},"4084","CWNB"]
[4086,"SSS Admin Charge","mi",{"$f":"SUM(E88:X88)","v":-156000},{"$f":"'O5 Details by Class & Accounts'!I88+'O5 Details by Class & Accounts'!AD88+'O5 Details by Class & Accounts'!AY88+'O5 Details by Class & Accounts'!BT88","v":-132373.7641110585},{"$f":"'O5 Details by Class & Accounts'!J88+'O5 Details by Class & Accounts'!AE88+'O5 Details by Class & Accounts'!AZ88+'O5 Details by Class & Accounts'!BU88","v":-15120.759344356178},{"$f":"'O5 Details by Class & Accounts'!K88+'O5 Details by Class & Accounts'!AF88+'O5 Details by Class & Accounts'!BA88+'O5 Details by Class & Accounts'!BV88","v":-1865.9317727854304},{"$f":"'O5 Details by Class & Accounts'!L88+'O5 Details by Class & Accounts'!AG88+'O5 Details by Class & Accounts'!BB88+'O5 Details by Class & Accounts'!BW88","v":0},{"$f":"'O5 Details by Class & Accounts'!M88+'O5 Details by Class & Accounts'!AH88+'O5 Details by Class & Accounts'!BC88+'O5 Details by Class & Accounts'!BX88","v":0},{"$f":"'O5 Details by Class & Accounts'!N88+'O5 Details by Class & Accounts'!AI88+'O5 Details by Class & Accounts'!BD88+'O5 Details by Class & Accounts'!BY88","v":-2.6847939176768785},{"$f":"'O5 Details by Class & Accounts'!O88+'O5 Details by Class & Accounts'!AJ88+'O5 Details by Class & Accounts'!BE88+'O5 Details by Class & Accounts'!BZ88","v":-5125.3210022301482},{"$f":"'O5 Details by Class & Accounts'!P88+'O5 Details by Class & Accounts'!AK88+'O5 Details by Class & Accounts'!BF88+'O5 Details by Class & Accounts'!CA88","v":0},{"$f":"'O5 Details by Class & Accounts'!Q88+'O5 Details by Class & Accounts'!AL88+'O5 Details by Class & Accounts'!BG88+'O5 Details by Class & Accounts'!CB88","v":-1511.5389756520826},{"$f":"'O5 Details by Class & Accounts'!R88+'O5 Details by Class & Accounts'!AM88+'O5 Details by Class & Accounts'!BH88+'O5 Details by Class & Accounts'!CC88","v":0},{"$f":"'O5 Details by Class & Accounts'!S88+'O5 Details by Class & Accounts'!AN88+'O5 Details by Class & Accounts'!BI88+'O5 Details by Class & Accounts'!CD88","v":0},{"$f":"'O5 Details by Class & Accounts'!T88+'O5 Details by Class & Accounts'!AO88+'O5 Details by Class & Accounts'!BJ88+'O5 Details by Class & Accounts'!CE88","v":0},{"$f":"'O5 Details by Class & Accounts'!U88+'O5 Details by Class & Accounts'!AP88+'O5 Details by Class & Accounts'!BK88+'O5 Details by Class & Accounts'!CF88","v":0},{"$f":"'O5 Details by Class & Accounts'!V88+'O5 Details by Class & Accounts'!AQ88+'O5 Details by Class & Accounts'!BL88+'O5 Details by Class & Accounts'!CG88","v":0},{"$f":"'O5 Details by Class & Accounts'!W88+'O5 Details by Class & Accounts'!AR88+'O5 Details by Class & Accounts'!BM88+'O5 Details by Class & Accounts'!CH88","v":0},{"$f":"'O5 Details by Class & Accounts'!X88+'O5 Details by Class & Accounts'!AS88+'O5 Details by Class & Accounts'!BN88+'O5 Details by Class & Accounts'!CI88","v":0},{"$f":"'O5 Details by Class & Accounts'!Y88+'O5 Details by Class & Accounts'!AT88+'O5 Details by Class & Accounts'!BO88+'O5 Details by Class & Accounts'!CJ88","v":0},{"$f":"'O5 Details by Class & Accounts'!Z88+'O5 Details by Class & Accounts'!AU88+'O5 Details by Class & Accounts'!BP88+'O5 Details by Class & Accounts'!CK88","v":0},{"$f":"'O5 Details by Class & Accounts'!AA88+'O5 Details by Class & Accounts'!AV88+'O5 Details by Class & Accounts'!BQ88+'O5 Details by Class & Accounts'!CL88","v":0},{"$f":"'O5 Details by Class & Accounts'!AB88+'O5 Details by Class & Accounts'!AW88+'O5 Details by Class & Accounts'!BR88+'O5 Details by Class & Accounts'!CM88","v":0},{"$f":"A88","v":4086},"CREV"]
["4090","Electric Services Incidental to Energy Sales",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D90), \"\",('E4 TB Allocation Details'!D90))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I89+'O5 Details by Class & Accounts'!AD89+'O5 Details by Class & Accounts'!AY89+'O5 Details by Class & Accounts'!BT89","v":0},{"$f":"'O5 Details by Class & Accounts'!J89+'O5 Details by Class & Accounts'!AE89+'O5 Details by Class & Accounts'!AZ89+'O5 Details by Class & Accounts'!BU89","v":0},{"$f":"'O5 Details by Class & Accounts'!K89+'O5 Details by Class & Accounts'!AF89+'O5 Details by Class & Accounts'!BA89+'O5 Details by Class & Accounts'!BV89","v":0},{"$f":"'O5 Details by Class & Accounts'!L89+'O5 Details by Class & Accounts'!AG89+'O5 Details by Class & Accounts'!BB89+'O5 Details by Class & Accounts'!BW89","v":0},{"$f":"'O5 Details by Class & Accounts'!M89+'O5 Details by Class & Accounts'!AH89+'O5 Details by Class & Accounts'!BC89+'O5 Details by Class & Accounts'!BX89","v":0},{"$f":"'O5 Details by Class & Accounts'!N89+'O5 Details by Class & Accounts'!AI89+'O5 Details by Class & Accounts'!BD89+'O5 Details by Class & Accounts'!BY89","v":0},{"$f":"'O5 Details by Class & Accounts'!O89+'O5 Details by Class & Accounts'!AJ89+'O5 Details by Class & Accounts'!BE89+'O5 Details by Class & Accounts'!BZ89","v":0},{"$f":"'O5 Details by Class & Accounts'!P89+'O5 Details by Class & Accounts'!AK89+'O5 Details by Class & Accounts'!BF89+'O5 Details by Class & Accounts'!CA89","v":0},{"$f":"'O5 Details by Class & Accounts'!Q89+'O5 Details by Class & Accounts'!AL89+'O5 Details by Class & Accounts'!BG89+'O5 Details by Class & Accounts'!CB89","v":0},{"$f":"'O5 Details by Class & Accounts'!R89+'O5 Details by Class & Accounts'!AM89+'O5 Details by Class & Accounts'!BH89+'O5 Details by Class & Accounts'!CC89","v":0},{"$f":"'O5 Details by Class & Accounts'!S89+'O5 Details by Class & Accounts'!AN89+'O5 Details by Class & Accounts'!BI89+'O5 Details by Class & Accounts'!CD89","v":0},{"$f":"'O5 Details by Class & Accounts'!T89+'O5 Details by Class & Accounts'!AO89+'O5 Details by Class & Accounts'!BJ89+'O5 Details by Class & Accounts'!CE89","v":0},{"$f":"'O5 Details by Class & Accounts'!U89+'O5 Details by Class & Accounts'!AP89+'O5 Details by Class & Accounts'!BK89+'O5 Details by Class & Accounts'!CF89","v":0},{"$f":"'O5 Details by Class & Accounts'!V89+'O5 Details by Class & Accounts'!AQ89+'O5 Details by Class & Accounts'!BL89+'O5 Details by Class & Accounts'!CG89","v":0},{"$f":"'O5 Details by Class & Accounts'!W89+'O5 Details by Class & Accounts'!AR89+'O5 Details by Class & Accounts'!BM89+'O5 Details by Class & Accounts'!CH89","v":0},{"$f":"'O5 Details by Class & Accounts'!X89+'O5 Details by Class & Accounts'!AS89+'O5 Details by Class & Accounts'!BN89+'O5 Details by Class & Accounts'!CI89","v":0},{"$f":"'O5 Details by Class & Accounts'!Y89+'O5 Details by Class & Accounts'!AT89+'O5 Details by Class & Accounts'!BO89+'O5 Details by Class & Accounts'!CJ89","v":0},{"$f":"'O5 Details by Class & Accounts'!Z89+'O5 Details by Class & Accounts'!AU89+'O5 Details by Class & Accounts'!BP89+'O5 Details by Class & Accounts'!CK89","v":0},{"$f":"'O5 Details by Class & Accounts'!AA89+'O5 Details by Class & Accounts'!AV89+'O5 Details by Class & Accounts'!BQ89+'O5 Details by Class & Accounts'!CL89","v":0},{"$f":"'O5 Details by Class & Accounts'!AB89+'O5 Details by Class & Accounts'!AW89+'O5 Details by Class & Accounts'!BR89+'O5 Details by Class & Accounts'!CM89","v":0},"4090","CWNB"]
["4205","Interdepartmental Rents",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D91), \"\",('E4 TB Allocation Details'!D91))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I90+'O5 Details by Class & Accounts'!AD90+'O5 Details by Class & Accounts'!AY90+'O5 Details by Class & Accounts'!BT90","v":0},{"$f":"'O5 Details by Class & Accounts'!J90+'O5 Details by Class & Accounts'!AE90+'O5 Details by Class & Accounts'!AZ90+'O5 Details by Class & Accounts'!BU90","v":0},{"$f":"'O5 Details by Class & Accounts'!K90+'O5 Details by Class & Accounts'!AF90+'O5 Details by Class & Accounts'!BA90+'O5 Details by Class & Accounts'!BV90","v":0},{"$f":"'O5 Details by Class & Accounts'!L90+'O5 Details by Class & Accounts'!AG90+'O5 Details by Class & Accounts'!BB90+'O5 Details by Class & Accounts'!BW90","v":0},{"$f":"'O5 Details by Class & Accounts'!M90+'O5 Details by Class & Accounts'!AH90+'O5 Details by Class & Accounts'!BC90+'O5 Details by Class & Accounts'!BX90","v":0},{"$f":"'O5 Details by Class & Accounts'!N90+'O5 Details by Class & Accounts'!AI90+'O5 Details by Class & Accounts'!BD90+'O5 Details by Class & Accounts'!BY90","v":0},{"$f":"'O5 Details by Class & Accounts'!O90+'O5 Details by Class & Accounts'!AJ90+'O5 Details by Class & Accounts'!BE90+'O5 Details by Class & Accounts'!BZ90","v":0},{"$f":"'O5 Details by Class & Accounts'!P90+'O5 Details by Class & Accounts'!AK90+'O5 Details by Class & Accounts'!BF90+'O5 Details by Class & Accounts'!CA90","v":0},{"$f":"'O5 Details by Class & Accounts'!Q90+'O5 Details by Class & Accounts'!AL90+'O5 Details by Class & Accounts'!BG90+'O5 Details by Class & Accounts'!CB90","v":0},{"$f":"'O5 Details by Class & Accounts'!R90+'O5 Details by Class & Accounts'!AM90+'O5 Details by Class & Accounts'!BH90+'O5 Details by Class & Accounts'!CC90","v":0},{"$f":"'O5 Details by Class & Accounts'!S90+'O5 Details by Class & Accounts'!AN90+'O5 Details by Class & Accounts'!BI90+'O5 Details by Class & Accounts'!CD90","v":0},{"$f":"'O5 Details by Class & Accounts'!T90+'O5 Details by Class & Accounts'!AO90+'O5 Details by Class & Accounts'!BJ90+'O5 Details by Class & Accounts'!CE90","v":0},{"$f":"'O5 Details by Class & Accounts'!U90+'O5 Details by Class & Accounts'!AP90+'O5 Details by Class & Accounts'!BK90+'O5 Details by Class & Accounts'!CF90","v":0},{"$f":"'O5 Details by Class & Accounts'!V90+'O5 Details by Class & Accounts'!AQ90+'O5 Details by Class & Accounts'!BL90+'O5 Details by Class & Accounts'!CG90","v":0},{"$f":"'O5 Details by Class & Accounts'!W90+'O5 Details by Class & Accounts'!AR90+'O5 Details by Class & Accounts'!BM90+'O5 Details by Class & Accounts'!CH90","v":0},{"$f":"'O5 Details by Class & Accounts'!X90+'O5 Details by Class & Accounts'!AS90+'O5 Details by Class & Accounts'!BN90+'O5 Details by Class & Accounts'!CI90","v":0},{"$f":"'O5 Details by Class & Accounts'!Y90+'O5 Details by Class & Accounts'!AT90+'O5 Details by Class & Accounts'!BO90+'O5 Details by Class & Accounts'!CJ90","v":0},{"$f":"'O5 Details by Class & Accounts'!Z90+'O5 Details by Class & Accounts'!AU90+'O5 Details by Class & Accounts'!BP90+'O5 Details by Class & Accounts'!CK90","v":0},{"$f":"'O5 Details by Class & Accounts'!AA90+'O5 Details by Class & Accounts'!AV90+'O5 Details by Class & Accounts'!BQ90+'O5 Details by Class & Accounts'!CL90","v":0},{"$f":"'O5 Details by Class & Accounts'!AB90+'O5 Details by Class & Accounts'!AW90+'O5 Details by Class & Accounts'!BR90+'O5 Details by Class & Accounts'!CM90","v":0},"4205","NFA"]
["4210","Rent from Electric Property",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D92), \"\",('E4 TB Allocation Details'!D92))","v":"mi"},-256383.00000000003,{"$f":"'O5 Details by Class & Accounts'!I91+'O5 Details by Class & Accounts'!AD91+'O5 Details by Class & Accounts'!AY91+'O5 Details by Class & Accounts'!BT91","v":-126562.26587946026},{"$f":"'O5 Details by Class & Accounts'!J91+'O5 Details by Class & Accounts'!AE91+'O5 Details by Class & Accounts'!AZ91+'O5 Details by Class & Accounts'!BU91","v":-38320.558133461913},{"$f":"'O5 Details by Class & Accounts'!K91+'O5 Details by Class & Accounts'!AF91+'O5 Details by Class & Accounts'!BA91+'O5 Details by Class & Accounts'!BV91","v":-75841.021582549103},{"$f":"'O5 Details by Class & Accounts'!L91+'O5 Details by Class & Accounts'!AG91+'O5 Details by Class & Accounts'!BB91+'O5 Details by Class & Accounts'!BW91","v":0},{"$f":"'O5 Details by Class & Accounts'!M91+'O5 Details by Class & Accounts'!AH91+'O5 Details by Class & Accounts'!BC91+'O5 Details by Class & Accounts'!BX91","v":0},{"$f":"'O5 Details by Class & Accounts'!N91+'O5 Details by Class & Accounts'!AI91+'O5 Details by Class & Accounts'!BD91+'O5 Details by Class & Accounts'!BY91","v":-10552.355508906321},{"$f":"'O5 Details by Class & Accounts'!O91+'O5 Details by Class & Accounts'!AJ91+'O5 Details by Class & Accounts'!BE91+'O5 Details by Class & Accounts'!BZ91","v":-4016.8876433722949},{"$f":"'O5 Details by Class & Accounts'!P91+'O5 Details by Class & Accounts'!AK91+'O5 Details by Class & Accounts'!BF91+'O5 Details by Class & Accounts'!CA91","v":0},{"$f":"'O5 Details by Class & Accounts'!Q91+'O5 Details by Class & Accounts'!AL91+'O5 Details by Class & Accounts'!BG91+'O5 Details by Class & Accounts'!CB91","v":-1089.9112522501337},{"$f":"'O5 Details by Class & Accounts'!R91+'O5 Details by Class & Accounts'!AM91+'O5 Details by Class & Accounts'!BH91+'O5 Details by Class & Accounts'!CC91","v":0},{"$f":"'O5 Details by Class & Accounts'!S91+'O5 Details by Class & Accounts'!AN91+'O5 Details by Class & Accounts'!BI91+'O5 Details by Class & Accounts'!CD91","v":0},{"$f":"'O5 Details by Class & Accounts'!T91+'O5 Details by Class & Accounts'!AO91+'O5 Details by Class & Accounts'!BJ91+'O5 Details by Class & Accounts'!CE91","v":0},{"$f":"'O5 Details by Class & Accounts'!U91+'O5 Details by Class & Accounts'!AP91+'O5 Details by Class & Accounts'!BK91+'O5 Details by Class & Accounts'!CF91","v":0},{"$f":"'O5 Details by Class & Accounts'!V91+'O5 Details by Class & Accounts'!AQ91+'O5 Details by Class & Accounts'!BL91+'O5 Details by Class & Accounts'!CG91","v":0},{"$f":"'O5 Details by Class & Accounts'!W91+'O5 Details by Class & Accounts'!AR91+'O5 Details by Class & Accounts'!BM91+'O5 Details by Class & Accounts'!CH91","v":0},{"$f":"'O5 Details by Class & Accounts'!X91+'O5 Details by Class & Accounts'!AS91+'O5 Details by Class & Accounts'!BN91+'O5 Details by Class & Accounts'!CI91","v":0},{"$f":"'O5 Details by Class & Accounts'!Y91+'O5 Details by Class & Accounts'!AT91+'O5 Details by Class & Accounts'!BO91+'O5 Details by Class & Accounts'!CJ91","v":0},{"$f":"'O5 Details by Class & Accounts'!Z91+'O5 Details by Class & Accounts'!AU91+'O5 Details by Class & Accounts'!BP91+'O5 Details by Class & Accounts'!CK91","v":0},{"$f":"'O5 Details by Class & Accounts'!AA91+'O5 Details by Class & Accounts'!AV91+'O5 Details by Class & Accounts'!BQ91+'O5 Details by Class & Accounts'!CL91","v":0},{"$f":"'O5 Details by Class & Accounts'!AB91+'O5 Details by Class & Accounts'!AW91+'O5 Details by Class & Accounts'!BR91+'O5 Details by Class & Accounts'!CM91","v":0},"4210","NFA"]
["4215","Other Utility Operating Income",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D93), \"\",('E4 TB Allocation Details'!D93))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I92+'O5 Details by Class & Accounts'!AD92+'O5 Details by Class & Accounts'!AY92+'O5 Details by Class & Accounts'!BT92","v":0},{"$f":"'O5 Details by Class & Accounts'!J92+'O5 Details by Class & Accounts'!AE92+'O5 Details by Class & Accounts'!AZ92+'O5 Details by Class & Accounts'!BU92","v":0},{"$f":"'O5 Details by Class & Accounts'!K92+'O5 Details by Class & Accounts'!AF92+'O5 Details by Class & Accounts'!BA92+'O5 Details by Class & Accounts'!BV92","v":0},{"$f":"'O5 Details by Class & Accounts'!L92+'O5 Details by Class & Accounts'!AG92+'O5 Details by Class & Accounts'!BB92+'O5 Details by Class & Accounts'!BW92","v":0},{"$f":"'O5 Details by Class & Accounts'!M92+'O5 Details by Class & Accounts'!AH92+'O5 Details by Class & Accounts'!BC92+'O5 Details by Class & Accounts'!BX92","v":0},{"$f":"'O5 Details by Class & Accounts'!N92+'O5 Details by Class & Accounts'!AI92+'O5 Details by Class & Accounts'!BD92+'O5 Details by Class & Accounts'!BY92","v":0},{"$f":"'O5 Details by Class & Accounts'!O92+'O5 Details by Class & Accounts'!AJ92+'O5 Details by Class & Accounts'!BE92+'O5 Details by Class & Accounts'!BZ92","v":0},{"$f":"'O5 Details by Class & Accounts'!P92+'O5 Details by Class & Accounts'!AK92+'O5 Details by Class & Accounts'!BF92+'O5 Details by Class & Accounts'!CA92","v":0},{"$f":"'O5 Details by Class & Accounts'!Q92+'O5 Details by Class & Accounts'!AL92+'O5 Details by Class & Accounts'!BG92+'O5 Details by Class & Accounts'!CB92","v":0},{"$f":"'O5 Details by Class & Accounts'!R92+'O5 Details by Class & Accounts'!AM92+'O5 Details by Class & Accounts'!BH92+'O5 Details by Class & Accounts'!CC92","v":0},{"$f":"'O5 Details by Class & Accounts'!S92+'O5 Details by Class & Accounts'!AN92+'O5 Details by Class & Accounts'!BI92+'O5 Details by Class & Accounts'!CD92","v":0},{"$f":"'O5 Details by Class & Accounts'!T92+'O5 Details by Class & Accounts'!AO92+'O5 Details by Class & Accounts'!BJ92+'O5 Details by Class & Accounts'!CE92","v":0},{"$f":"'O5 Details by Class & Accounts'!U92+'O5 Details by Class & Accounts'!AP92+'O5 Details by Class & Accounts'!BK92+'O5 Details by Class & Accounts'!CF92","v":0},{"$f":"'O5 Details by Class & Accounts'!V92+'O5 Details by Class & Accounts'!AQ92+'O5 Details by Class & Accounts'!BL92+'O5 Details by Class & Accounts'!CG92","v":0},{"$f":"'O5 Details by Class & Accounts'!W92+'O5 Details by Class & Accounts'!AR92+'O5 Details by Class & Accounts'!BM92+'O5 Details by Class & Accounts'!CH92","v":0},{"$f":"'O5 Details by Class & Accounts'!X92+'O5 Details by Class & Accounts'!AS92+'O5 Details by Class & Accounts'!BN92+'O5 Details by Class & Accounts'!CI92","v":0},{"$f":"'O5 Details by Class & Accounts'!Y92+'O5 Details by Class & Accounts'!AT92+'O5 Details by Class & Accounts'!BO92+'O5 Details by Class & Accounts'!CJ92","v":0},{"$f":"'O5 Details by Class & Accounts'!Z92+'O5 Details by Class & Accounts'!AU92+'O5 Details by Class & Accounts'!BP92+'O5 Details by Class & Accounts'!CK92","v":0},{"$f":"'O5 Details by Class & Accounts'!AA92+'O5 Details by Class & Accounts'!AV92+'O5 Details by Class & Accounts'!BQ92+'O5 Details by Class & Accounts'!CL92","v":0},{"$f":"'O5 Details by Class & Accounts'!AB92+'O5 Details by Class & Accounts'!AW92+'O5 Details by Class & Accounts'!BR92+'O5 Details by Class & Accounts'!CM92","v":0},"4215","NFA"]
["4220","Other Electric Revenues",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D94), \"\",('E4 TB Allocation Details'!D94))","v":"mi"},-4299.9999999999991,{"$f":"'O5 Details by Class & Accounts'!I93+'O5 Details by Class & Accounts'!AD93+'O5 Details by Class & Accounts'!AY93+'O5 Details by Class & Accounts'!BT93","v":-2524.0392777304282},{"$f":"'O5 Details by Class & Accounts'!J93+'O5 Details by Class & Accounts'!AE93+'O5 Details by Class & Accounts'!AZ93+'O5 Details by Class & Accounts'!BU93","v":-584.59255665202249},{"$f":"'O5 Details by Class & Accounts'!K93+'O5 Details by Class & Accounts'!AF93+'O5 Details by Class & Accounts'!BA93+'O5 Details by Class & Accounts'!BV93","v":-1053.7998727416114},{"$f":"'O5 Details by Class & Accounts'!L93+'O5 Details by Class & Accounts'!AG93+'O5 Details by Class & Accounts'!BB93+'O5 Details by Class & Accounts'!BW93","v":0},{"$f":"'O5 Details by Class & Accounts'!M93+'O5 Details by Class & Accounts'!AH93+'O5 Details by Class & Accounts'!BC93+'O5 Details by Class & Accounts'!BX93","v":0},{"$f":"'O5 Details by Class & Accounts'!N93+'O5 Details by Class & Accounts'!AI93+'O5 Details by Class & Accounts'!BD93+'O5 Details by Class & Accounts'!BY93","v":-91.311263122940886},{"$f":"'O5 Details by Class & Accounts'!O93+'O5 Details by Class & Accounts'!AJ93+'O5 Details by Class & Accounts'!BE93+'O5 Details by Class & Accounts'!BZ93","v":-35.798953266928699},{"$f":"'O5 Details by Class & Accounts'!P93+'O5 Details by Class & Accounts'!AK93+'O5 Details by Class & Accounts'!BF93+'O5 Details by Class & Accounts'!CA93","v":0},{"$f":"'O5 Details by Class & Accounts'!Q93+'O5 Details by Class & Accounts'!AL93+'O5 Details by Class & Accounts'!BG93+'O5 Details by Class & Accounts'!CB93","v":-10.253582952978327},{"$f":"'O5 Details by Class & Accounts'!R93+'O5 Details by Class & Accounts'!AM93+'O5 Details by Class & Accounts'!BH93+'O5 Details by Class & Accounts'!CC93","v":-0.20449353308916121},{"$f":"'O5 Details by Class & Accounts'!S93+'O5 Details by Class & Accounts'!AN93+'O5 Details by Class & Accounts'!BI93+'O5 Details by Class & Accounts'!CD93","v":0},{"$f":"'O5 Details by Class & Accounts'!T93+'O5 Details by Class & Accounts'!AO93+'O5 Details by Class & Accounts'!BJ93+'O5 Details by Class & Accounts'!CE93","v":0},{"$f":"'O5 Details by Class & Accounts'!U93+'O5 Details by Class & Accounts'!AP93+'O5 Details by Class & Accounts'!BK93+'O5 Details by Class & Accounts'!CF93","v":0},{"$f":"'O5 Details by Class & Accounts'!V93+'O5 Details by Class & Accounts'!AQ93+'O5 Details by Class & Accounts'!BL93+'O5 Details by Class & Accounts'!CG93","v":0},{"$f":"'O5 Details by Class & Accounts'!W93+'O5 Details by Class & Accounts'!AR93+'O5 Details by Class & Accounts'!BM93+'O5 Details by Class & Accounts'!CH93","v":0},{"$f":"'O5 Details by Class & Accounts'!X93+'O5 Details by Class & Accounts'!AS93+'O5 Details by Class & Accounts'!BN93+'O5 Details by Class & Accounts'!CI93","v":0},{"$f":"'O5 Details by Class & Accounts'!Y93+'O5 Details by Class & Accounts'!AT93+'O5 Details by Class & Accounts'!BO93+'O5 Details by Class & Accounts'!CJ93","v":0},{"$f":"'O5 Details by Class & Accounts'!Z93+'O5 Details by Class & Accounts'!AU93+'O5 Details by Class & Accounts'!BP93+'O5 Details by Class & Accounts'!CK93","v":0},{"$f":"'O5 Details by Class & Accounts'!AA93+'O5 Details by Class & Accounts'!AV93+'O5 Details by Class & Accounts'!BQ93+'O5 Details by Class & Accounts'!CL93","v":0},{"$f":"'O5 Details by Class & Accounts'!AB93+'O5 Details by Class & Accounts'!AW93+'O5 Details by Class & Accounts'!BR93+'O5 Details by Class & Accounts'!CM93","v":0},"4220","NFA"]
["4225","Late Payment Charges",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D95), \"\",('E4 TB Allocation Details'!D95))","v":"mi"},-242900,{"$f":"'O5 Details by Class & Accounts'!I94+'O5 Details by Class & Accounts'!AD94+'O5 Details by Class & Accounts'!AY94+'O5 Details by Class & Accounts'!BT94","v":-145287.43294842893},{"$f":"'O5 Details by Class & Accounts'!J94+'O5 Details by Class & Accounts'!AE94+'O5 Details by Class & Accounts'!AZ94+'O5 Details by Class & Accounts'!BU94","v":-44733.738786401067},{"$f":"'O5 Details by Class & Accounts'!K94+'O5 Details by Class & Accounts'!AF94+'O5 Details by Class & Accounts'!BA94+'O5 Details by Class & Accounts'!BV94","v":-52530.184018033768},{"$f":"'O5 Details by Class & Accounts'!L94+'O5 Details by Class & Accounts'!AG94+'O5 Details by Class & Accounts'!BB94+'O5 Details by Class & Accounts'!BW94","v":0},{"$f":"'O5 Details by Class & Accounts'!M94+'O5 Details by Class & Accounts'!AH94+'O5 Details by Class & Accounts'!BC94+'O5 Details by Class & Accounts'!BX94","v":0},{"$f":"'O5 Details by Class & Accounts'!N94+'O5 Details by Class & Accounts'!AI94+'O5 Details by Class & Accounts'!BD94+'O5 Details by Class & Accounts'!BY94","v":0},{"$f":"'O5 Details by Class & Accounts'!O94+'O5 Details by Class & Accounts'!AJ94+'O5 Details by Class & Accounts'!BE94+'O5 Details by Class & Accounts'!BZ94","v":0},{"$f":"'O5 Details by Class & Accounts'!P94+'O5 Details by Class & Accounts'!AK94+'O5 Details by Class & Accounts'!BF94+'O5 Details by Class & Accounts'!CA94","v":0},{"$f":"'O5 Details by Class & Accounts'!Q94+'O5 Details by Class & Accounts'!AL94+'O5 Details by Class & Accounts'!BG94+'O5 Details by Class & Accounts'!CB94","v":-348.64424713621935},{"$f":"'O5 Details by Class & Accounts'!R94+'O5 Details by Class & Accounts'!AM94+'O5 Details by Class & Accounts'!BH94+'O5 Details by Class & Accounts'!CC94","v":0},{"$f":"'O5 Details by Class & Accounts'!S94+'O5 Details by Class & Accounts'!AN94+'O5 Details by Class & Accounts'!BI94+'O5 Details by Class & Accounts'!CD94","v":0},{"$f":"'O5 Details by Class & Accounts'!T94+'O5 Details by Class & Accounts'!AO94+'O5 Details by Class & Accounts'!BJ94+'O5 Details by Class & Accounts'!CE94","v":0},{"$f":"'O5 Details by Class & Accounts'!U94+'O5 Details by Class & Accounts'!AP94+'O5 Details by Class & Accounts'!BK94+'O5 Details by Class & Accounts'!CF94","v":0},{"$f":"'O5 Details by Class & Accounts'!V94+'O5 Details by Class & Accounts'!AQ94+'O5 Details by Class & Accounts'!BL94+'O5 Details by Class & Accounts'!CG94","v":0},{"$f":"'O5 Details by Class & Accounts'!W94+'O5 Details by Class & Accounts'!AR94+'O5 Details by Class & Accounts'!BM94+'O5 Details by Class & Accounts'!CH94","v":0},{"$f":"'O5 Details by Class & Accounts'!X94+'O5 Details by Class & Accounts'!AS94+'O5 Details by Class & Accounts'!BN94+'O5 Details by Class & Accounts'!CI94","v":0},{"$f":"'O5 Details by Class & Accounts'!Y94+'O5 Details by Class & Accounts'!AT94+'O5 Details by Class & Accounts'!BO94+'O5 Details by Class & Accounts'!CJ94","v":0},{"$f":"'O5 Details by Class & Accounts'!Z94+'O5 Details by Class & Accounts'!AU94+'O5 Details by Class & Accounts'!BP94+'O5 Details by Class & Accounts'!CK94","v":0},{"$f":"'O5 Details by Class & Accounts'!AA94+'O5 Details by Class & Accounts'!AV94+'O5 Details by Class & Accounts'!BQ94+'O5 Details by Class & Accounts'!CL94","v":0},{"$f":"'O5 Details by Class & Accounts'!AB94+'O5 Details by Class & Accounts'!AW94+'O5 Details by Class & Accounts'!BR94+'O5 Details by Class & Accounts'!CM94","v":0},"4225","LPHA"]
["4235","Miscellaneous Service Revenues",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D96), \"\",('E4 TB Allocation Details'!D96))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I95+'O5 Details by Class & Accounts'!AD95+'O5 Details by Class & Accounts'!AY95+'O5 Details by Class & Accounts'!BT95","v":0},{"$f":"'O5 Details by Class & Accounts'!J95+'O5 Details by Class & Accounts'!AE95+'O5 Details by Class & Accounts'!AZ95+'O5 Details by Class & Accounts'!BU95","v":0},{"$f":"'O5 Details by Class & Accounts'!K95+'O5 Details by Class & Accounts'!AF95+'O5 Details by Class & Accounts'!BA95+'O5 Details by Class & Accounts'!BV95","v":0},{"$f":"'O5 Details by Class & Accounts'!L95+'O5 Details by Class & Accounts'!AG95+'O5 Details by Class & Accounts'!BB95+'O5 Details by Class & Accounts'!BW95","v":0},{"$f":"'O5 Details by Class & Accounts'!M95+'O5 Details by Class & Accounts'!AH95+'O5 Details by Class & Accounts'!BC95+'O5 Details by Class & Accounts'!BX95","v":0},{"$f":"'O5 Details by Class & Accounts'!N95+'O5 Details by Class & Accounts'!AI95+'O5 Details by Class & Accounts'!BD95+'O5 Details by Class & Accounts'!BY95","v":0},{"$f":"'O5 Details by Class & Accounts'!O95+'O5 Details by Class & Accounts'!AJ95+'O5 Details by Class & Accounts'!BE95+'O5 Details by Class & Accounts'!BZ95","v":0},{"$f":"'O5 Details by Class & Accounts'!P95+'O5 Details by Class & Accounts'!AK95+'O5 Details by Class & Accounts'!BF95+'O5 Details by Class & Accounts'!CA95","v":0},{"$f":"'O5 Details by Class & Accounts'!Q95+'O5 Details by Class & Accounts'!AL95+'O5 Details by Class & Accounts'!BG95+'O5 Details by Class & Accounts'!CB95","v":0},{"$f":"'O5 Details by Class & Accounts'!R95+'O5 Details by Class & Accounts'!AM95+'O5 Details by Class & Accounts'!BH95+'O5 Details by Class & Accounts'!CC95","v":0},{"$f":"'O5 Details by Class & Accounts'!S95+'O5 Details by Class & Accounts'!AN95+'O5 Details by Class & Accounts'!BI95+'O5 Details by Class & Accounts'!CD95","v":0},{"$f":"'O5 Details by Class & Accounts'!T95+'O5 Details by Class & Accounts'!AO95+'O5 Details by Class & Accounts'!BJ95+'O5 Details by Class & Accounts'!CE95","v":0},{"$f":"'O5 Details by Class & Accounts'!U95+'O5 Details by Class & Accounts'!AP95+'O5 Details by Class & Accounts'!BK95+'O5 Details by Class & Accounts'!CF95","v":0},{"$f":"'O5 Details by Class & Accounts'!V95+'O5 Details by Class & Accounts'!AQ95+'O5 Details by Class & Accounts'!BL95+'O5 Details by Class & Accounts'!CG95","v":0},{"$f":"'O5 Details by Class & Accounts'!W95+'O5 Details by Class & Accounts'!AR95+'O5 Details by Class & Accounts'!BM95+'O5 Details by Class & Accounts'!CH95","v":0},{"$f":"'O5 Details by Class & Accounts'!X95+'O5 Details by Class & Accounts'!AS95+'O5 Details by Class & Accounts'!BN95+'O5 Details by Class & Accounts'!CI95","v":0},{"$f":"'O5 Details by Class & Accounts'!Y95+'O5 Details by Class & Accounts'!AT95+'O5 Details by Class & Accounts'!BO95+'O5 Details by Class & Accounts'!CJ95","v":0},{"$f":"'O5 Details by Class & Accounts'!Z95+'O5 Details by Class & Accounts'!AU95+'O5 Details by Class & Accounts'!BP95+'O5 Details by Class & Accounts'!CK95","v":0},{"$f":"'O5 Details by Class & Accounts'!AA95+'O5 Details by Class & Accounts'!AV95+'O5 Details by Class & Accounts'!BQ95+'O5 Details by Class & Accounts'!CL95","v":0},{"$f":"'O5 Details by Class & Accounts'!AB95+'O5 Details by Class & Accounts'!AW95+'O5 Details by Class & Accounts'!BR95+'O5 Details by Class & Accounts'!CM95","v":0},"4235","CWNB"]
["4235-1","Account Set Up Charges",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D99), \"\",('E4 TB Allocation Details'!D99))","v":"mi"},{"$f":"SUM(E96:X96)","v":-240199.99999999988},{"$f":"'O5 Details by Class & Accounts'!I96+'O5 Details by Class & Accounts'!AD96+'O5 Details by Class & Accounts'!AY96+'O5 Details by Class & Accounts'!BT96","v":-208717.18728664785},{"$f":"'O5 Details by Class & Accounts'!J96+'O5 Details by Class & Accounts'!AE96+'O5 Details by Class & Accounts'!AZ96+'O5 Details by Class & Accounts'!BU96","v":-26034.638171528881},{"$f":"'O5 Details by Class & Accounts'!K96+'O5 Details by Class & Accounts'!AF96+'O5 Details by Class & Accounts'!BA96+'O5 Details by Class & Accounts'!BV96","v":-5291.6906244671864},{"$f":"'O5 Details by Class & Accounts'!L96+'O5 Details by Class & Accounts'!AG96+'O5 Details by Class & Accounts'!BB96+'O5 Details by Class & Accounts'!BW96","v":0},{"$f":"'O5 Details by Class & Accounts'!M96+'O5 Details by Class & Accounts'!AH96+'O5 Details by Class & Accounts'!BC96+'O5 Details by Class & Accounts'!BX96","v":0},{"$f":"'O5 Details by Class & Accounts'!N96+'O5 Details by Class & Accounts'!AI96+'O5 Details by Class & Accounts'!BD96+'O5 Details by Class & Accounts'!BY96","v":-6.2905129359691463},{"$f":"'O5 Details by Class & Accounts'!O96+'O5 Details by Class & Accounts'!AJ96+'O5 Details by Class & Accounts'!BE96+'O5 Details by Class & Accounts'!BZ96","v":-50.290238007613354},{"$f":"'O5 Details by Class & Accounts'!P96+'O5 Details by Class & Accounts'!AK96+'O5 Details by Class & Accounts'!BF96+'O5 Details by Class & Accounts'!CA96","v":0},{"$f":"'O5 Details by Class & Accounts'!Q96+'O5 Details by Class & Accounts'!AL96+'O5 Details by Class & Accounts'!BG96+'O5 Details by Class & Accounts'!CB96","v":-93.638052586566289},{"$f":"'O5 Details by Class & Accounts'!R96+'O5 Details by Class & Accounts'!AM96+'O5 Details by Class & Accounts'!BH96+'O5 Details by Class & Accounts'!CC96","v":-6.2651138258642893},{"$f":"'O5 Details by Class & Accounts'!S96+'O5 Details by Class & Accounts'!AN96+'O5 Details by Class & Accounts'!BI96+'O5 Details by Class & Accounts'!CD96","v":0},{"$f":"'O5 Details by Class & Accounts'!T96+'O5 Details by Class & Accounts'!AO96+'O5 Details by Class & Accounts'!BJ96+'O5 Details by Class & Accounts'!CE96","v":0},{"$f":"'O5 Details by Class & Accounts'!U96+'O5 Details by Class & Accounts'!AP96+'O5 Details by Class & Accounts'!BK96+'O5 Details by Class & Accounts'!CF96","v":0},{"$f":"'O5 Details by Class & Accounts'!V96+'O5 Details by Class & Accounts'!AQ96+'O5 Details by Class & Accounts'!BL96+'O5 Details by Class & Accounts'!CG96","v":0},{"$f":"'O5 Details by Class & Accounts'!W96+'O5 Details by Class & Accounts'!AR96+'O5 Details by Class & Accounts'!BM96+'O5 Details by Class & Accounts'!CH96","v":0},{"$f":"'O5 Details by Class & Accounts'!X96+'O5 Details by Class & Accounts'!AS96+'O5 Details by Class & Accounts'!BN96+'O5 Details by Class & Accounts'!CI96","v":0},{"$f":"'O5 Details by Class & Accounts'!Y96+'O5 Details by Class & Accounts'!AT96+'O5 Details by Class & Accounts'!BO96+'O5 Details by Class & Accounts'!CJ96","v":0},{"$f":"'O5 Details by Class & Accounts'!Z96+'O5 Details by Class & Accounts'!AU96+'O5 Details by Class & Accounts'!BP96+'O5 Details by Class & Accounts'!CK96","v":0},{"$f":"'O5 Details by Class & Accounts'!AA96+'O5 Details by Class & Accounts'!AV96+'O5 Details by Class & Accounts'!BQ96+'O5 Details by Class & Accounts'!CL96","v":0},{"$f":"'O5 Details by Class & Accounts'!AB96+'O5 Details by Class & Accounts'!AW96+'O5 Details by Class & Accounts'!BR96+'O5 Details by Class & Accounts'!CM96","v":0}]
["4235-90","Miscellaneous Service Revenues - Residual",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D101), \"\",('E4 TB Allocation Details'!D101))","v":"mi"},{"$f":"SUM(E97:X97)","v":-75299.999999999985},{"$f":"'O5 Details by Class & Accounts'!I97+'O5 Details by Class & Accounts'!AD97+'O5 Details by Class & Accounts'!AY97+'O5 Details by Class & Accounts'!BT97","v":-44200.036654209594},{"$f":"'O5 Details by Class & Accounts'!J97+'O5 Details by Class & Accounts'!AE97+'O5 Details by Class & Accounts'!AZ97+'O5 Details by Class & Accounts'!BU97","v":-10237.16732927844},{"$f":"'O5 Details by Class & Accounts'!K97+'O5 Details by Class & Accounts'!AF97+'O5 Details by Class & Accounts'!BA97+'O5 Details by Class & Accounts'!BV97","v":-18453.751259870543},{"$f":"'O5 Details by Class & Accounts'!L97+'O5 Details by Class & Accounts'!AG97+'O5 Details by Class & Accounts'!BB97+'O5 Details by Class & Accounts'!BW97","v":0},{"$f":"'O5 Details by Class & Accounts'!M97+'O5 Details by Class & Accounts'!AH97+'O5 Details by Class & Accounts'!BC97+'O5 Details by Class & Accounts'!BX97","v":0},{"$f":"'O5 Details by Class & Accounts'!N97+'O5 Details by Class & Accounts'!AI97+'O5 Details by Class & Accounts'!BD97+'O5 Details by Class & Accounts'!BY97","v":-1599.0088635249881},{"$f":"'O5 Details by Class & Accounts'!O97+'O5 Details by Class & Accounts'!AJ97+'O5 Details by Class & Accounts'!BE97+'O5 Details by Class & Accounts'!BZ97","v":-626.89794906970485},{"$f":"'O5 Details by Class & Accounts'!P97+'O5 Details by Class & Accounts'!AK97+'O5 Details by Class & Accounts'!BF97+'O5 Details by Class & Accounts'!CA97","v":0},{"$f":"'O5 Details by Class & Accounts'!Q97+'O5 Details by Class & Accounts'!AL97+'O5 Details by Class & Accounts'!BG97+'O5 Details by Class & Accounts'!CB97","v":-179.55692938587629},{"$f":"'O5 Details by Class & Accounts'!R97+'O5 Details by Class & Accounts'!AM97+'O5 Details by Class & Accounts'!BH97+'O5 Details by Class & Accounts'!CC97","v":-3.5810146608404279},{"$f":"'O5 Details by Class & Accounts'!S97+'O5 Details by Class & Accounts'!AN97+'O5 Details by Class & Accounts'!BI97+'O5 Details by Class & Accounts'!CD97","v":0},{"$f":"'O5 Details by Class & Accounts'!T97+'O5 Details by Class & Accounts'!AO97+'O5 Details by Class & Accounts'!BJ97+'O5 Details by Class & Accounts'!CE97","v":0},{"$f":"'O5 Details by Class & Accounts'!U97+'O5 Details by Class & Accounts'!AP97+'O5 Details by Class & Accounts'!BK97+'O5 Details by Class & Accounts'!CF97","v":0},{"$f":"'O5 Details by Class & Accounts'!V97+'O5 Details by Class & Accounts'!AQ97+'O5 Details by Class & Accounts'!BL97+'O5 Details by Class & Accounts'!CG97","v":0},{"$f":"'O5 Details by Class & Accounts'!W97+'O5 Details by Class & Accounts'!AR97+'O5 Details by Class & Accounts'!BM97+'O5 Details by Class & Accounts'!CH97","v":0},{"$f":"'O5 Details by Class & Accounts'!X97+'O5 Details by Class & Accounts'!AS97+'O5 Details by Class & Accounts'!BN97+'O5 Details by Class & Accounts'!CI97","v":0},{"$f":"'O5 Details by Class & Accounts'!Y97+'O5 Details by Class & Accounts'!AT97+'O5 Details by Class & Accounts'!BO97+'O5 Details by Class & Accounts'!CJ97","v":0},{"$f":"'O5 Details by Class & Accounts'!Z97+'O5 Details by Class & Accounts'!AU97+'O5 Details by Class & Accounts'!BP97+'O5 Details by Class & Accounts'!CK97","v":0},{"$f":"'O5 Details by Class & Accounts'!AA97+'O5 Details by Class & Accounts'!AV97+'O5 Details by Class & Accounts'!BQ97+'O5 Details by Class & Accounts'!CL97","v":0},{"$f":"'O5 Details by Class & Accounts'!AB97+'O5 Details by Class & Accounts'!AW97+'O5 Details by Class & Accounts'!BR97+'O5 Details by Class & Accounts'!CM97","v":0}]
["4240","Provision for Rate Refunds",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D99), \"\",('E4 TB Allocation Details'!D99))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I98+'O5 Details by Class & Accounts'!AD98+'O5 Details by Class & Accounts'!AY98+'O5 Details by Class & Accounts'!BT98","v":0},{"$f":"'O5 Details by Class & Accounts'!J98+'O5 Details by Class & Accounts'!AE98+'O5 Details by Class & Accounts'!AZ98+'O5 Details by Class & Accounts'!BU98","v":0},{"$f":"'O5 Details by Class & Accounts'!K98+'O5 Details by Class & Accounts'!AF98+'O5 Details by Class & Accounts'!BA98+'O5 Details by Class & Accounts'!BV98","v":0},{"$f":"'O5 Details by Class & Accounts'!L98+'O5 Details by Class & Accounts'!AG98+'O5 Details by Class & Accounts'!BB98+'O5 Details by Class & Accounts'!BW98","v":0},{"$f":"'O5 Details by Class & Accounts'!M98+'O5 Details by Class & Accounts'!AH98+'O5 Details by Class & Accounts'!BC98+'O5 Details by Class & Accounts'!BX98","v":0},{"$f":"'O5 Details by Class & Accounts'!N98+'O5 Details by Class & Accounts'!AI98+'O5 Details by Class & Accounts'!BD98+'O5 Details by Class & Accounts'!BY98","v":0},{"$f":"'O5 Details by Class & Accounts'!O98+'O5 Details by Class & Accounts'!AJ98+'O5 Details by Class & Accounts'!BE98+'O5 Details by Class & Accounts'!BZ98","v":0},{"$f":"'O5 Details by Class & Accounts'!P98+'O5 Details by Class & Accounts'!AK98+'O5 Details by Class & Accounts'!BF98+'O5 Details by Class & Accounts'!CA98","v":0},{"$f":"'O5 Details by Class & Accounts'!Q98+'O5 Details by Class & Accounts'!AL98+'O5 Details by Class & Accounts'!BG98+'O5 Details by Class & Accounts'!CB98","v":0},{"$f":"'O5 Details by Class & Accounts'!R98+'O5 Details by Class & Accounts'!AM98+'O5 Details by Class & Accounts'!BH98+'O5 Details by Class & Accounts'!CC98","v":0},{"$f":"'O5 Details by Class & Accounts'!S98+'O5 Details by Class & Accounts'!AN98+'O5 Details by Class & Accounts'!BI98+'O5 Details by Class & Accounts'!CD98","v":0},{"$f":"'O5 Details by Class & Accounts'!T98+'O5 Details by Class & Accounts'!AO98+'O5 Details by Class & Accounts'!BJ98+'O5 Details by Class & Accounts'!CE98","v":0},{"$f":"'O5 Details by Class & Accounts'!U98+'O5 Details by Class & Accounts'!AP98+'O5 Details by Class & Accounts'!BK98+'O5 Details by Class & Accounts'!CF98","v":0},{"$f":"'O5 Details by Class & Accounts'!V98+'O5 Details by Class & Accounts'!AQ98+'O5 Details by Class & Accounts'!BL98+'O5 Details by Class & Accounts'!CG98","v":0},{"$f":"'O5 Details by Class & Accounts'!W98+'O5 Details by Class & Accounts'!AR98+'O5 Details by Class & Accounts'!BM98+'O5 Details by Class & Accounts'!CH98","v":0},{"$f":"'O5 Details by Class & Accounts'!X98+'O5 Details by Class & Accounts'!AS98+'O5 Details by Class & Accounts'!BN98+'O5 Details by Class & Accounts'!CI98","v":0},{"$f":"'O5 Details by Class & Accounts'!Y98+'O5 Details by Class & Accounts'!AT98+'O5 Details by Class & Accounts'!BO98+'O5 Details by Class & Accounts'!CJ98","v":0},{"$f":"'O5 Details by Class & Accounts'!Z98+'O5 Details by Class & Accounts'!AU98+'O5 Details by Class & Accounts'!BP98+'O5 Details by Class & Accounts'!CK98","v":0},{"$f":"'O5 Details by Class & Accounts'!AA98+'O5 Details by Class & Accounts'!AV98+'O5 Details by Class & Accounts'!BQ98+'O5 Details by Class & Accounts'!CL98","v":0},{"$f":"'O5 Details by Class & Accounts'!AB98+'O5 Details by Class & Accounts'!AW98+'O5 Details by Class & Accounts'!BR98+'O5 Details by Class & Accounts'!CM98","v":0},"4240","NFA"]
["4245","Government Assistance Directly Credited to Income",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D100), \"\",('E4 TB Allocation Details'!D100))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I99+'O5 Details by Class & Accounts'!AD99+'O5 Details by Class & Accounts'!AY99+'O5 Details by Class & Accounts'!BT99","v":0},{"$f":"'O5 Details by Class & Accounts'!J99+'O5 Details by Class & Accounts'!AE99+'O5 Details by Class & Accounts'!AZ99+'O5 Details by Class & Accounts'!BU99","v":0},{"$f":"'O5 Details by Class & Accounts'!K99+'O5 Details by Class & Accounts'!AF99+'O5 Details by Class & Accounts'!BA99+'O5 Details by Class & Accounts'!BV99","v":0},{"$f":"'O5 Details by Class & Accounts'!L99+'O5 Details by Class & Accounts'!AG99+'O5 Details by Class & Accounts'!BB99+'O5 Details by Class & Accounts'!BW99","v":0},{"$f":"'O5 Details by Class & Accounts'!M99+'O5 Details by Class & Accounts'!AH99+'O5 Details by Class & Accounts'!BC99+'O5 Details by Class & Accounts'!BX99","v":0},{"$f":"'O5 Details by Class & Accounts'!N99+'O5 Details by Class & Accounts'!AI99+'O5 Details by Class & Accounts'!BD99+'O5 Details by Class & Accounts'!BY99","v":0},{"$f":"'O5 Details by Class & Accounts'!O99+'O5 Details by Class & Accounts'!AJ99+'O5 Details by Class & Accounts'!BE99+'O5 Details by Class & Accounts'!BZ99","v":0},{"$f":"'O5 Details by Class & Accounts'!P99+'O5 Details by Class & Accounts'!AK99+'O5 Details by Class & Accounts'!BF99+'O5 Details by Class & Accounts'!CA99","v":0},{"$f":"'O5 Details by Class & Accounts'!Q99+'O5 Details by Class & Accounts'!AL99+'O5 Details by Class & Accounts'!BG99+'O5 Details by Class & Accounts'!CB99","v":0},{"$f":"'O5 Details by Class & Accounts'!R99+'O5 Details by Class & Accounts'!AM99+'O5 Details by Class & Accounts'!BH99+'O5 Details by Class & Accounts'!CC99","v":0},{"$f":"'O5 Details by Class & Accounts'!S99+'O5 Details by Class & Accounts'!AN99+'O5 Details by Class & Accounts'!BI99+'O5 Details by Class & Accounts'!CD99","v":0},{"$f":"'O5 Details by Class & Accounts'!T99+'O5 Details by Class & Accounts'!AO99+'O5 Details by Class & Accounts'!BJ99+'O5 Details by Class & Accounts'!CE99","v":0},{"$f":"'O5 Details by Class & Accounts'!U99+'O5 Details by Class & Accounts'!AP99+'O5 Details by Class & Accounts'!BK99+'O5 Details by Class & Accounts'!CF99","v":0},{"$f":"'O5 Details by Class & Accounts'!V99+'O5 Details by Class & Accounts'!AQ99+'O5 Details by Class & Accounts'!BL99+'O5 Details by Class & Accounts'!CG99","v":0},{"$f":"'O5 Details by Class & Accounts'!W99+'O5 Details by Class & Accounts'!AR99+'O5 Details by Class & Accounts'!BM99+'O5 Details by Class & Accounts'!CH99","v":0},{"$f":"'O5 Details by Class & Accounts'!X99+'O5 Details by Class & Accounts'!AS99+'O5 Details by Class & Accounts'!BN99+'O5 Details by Class & Accounts'!CI99","v":0},{"$f":"'O5 Details by Class & Accounts'!Y99+'O5 Details by Class & Accounts'!AT99+'O5 Details by Class & Accounts'!BO99+'O5 Details by Class & Accounts'!CJ99","v":0},{"$f":"'O5 Details by Class & Accounts'!Z99+'O5 Details by Class & Accounts'!AU99+'O5 Details by Class & Accounts'!BP99+'O5 Details by Class & Accounts'!CK99","v":0},{"$f":"'O5 Details by Class & Accounts'!AA99+'O5 Details by Class & Accounts'!AV99+'O5 Details by Class & Accounts'!BQ99+'O5 Details by Class & Accounts'!CL99","v":0},{"$f":"'O5 Details by Class & Accounts'!AB99+'O5 Details by Class & Accounts'!AW99+'O5 Details by Class & Accounts'!BR99+'O5 Details by Class & Accounts'!CM99","v":0},"4245","NFA"]
["4305","Regulatory Debits",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D101), \"\",('E4 TB Allocation Details'!D101))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I100+'O5 Details by Class & Accounts'!AD100+'O5 Details by Class & Accounts'!AY100+'O5 Details by Class & Accounts'!BT100","v":0},{"$f":"'O5 Details by Class & Accounts'!J100+'O5 Details by Class & Accounts'!AE100+'O5 Details by Class & Accounts'!AZ100+'O5 Details by Class & Accounts'!BU100","v":0},{"$f":"'O5 Details by Class & Accounts'!K100+'O5 Details by Class & Accounts'!AF100+'O5 Details by Class & Accounts'!BA100+'O5 Details by Class & Accounts'!BV100","v":0},{"$f":"'O5 Details by Class & Accounts'!L100+'O5 Details by Class & Accounts'!AG100+'O5 Details by Class & Accounts'!BB100+'O5 Details by Class & Accounts'!BW100","v":0},{"$f":"'O5 Details by Class & Accounts'!M100+'O5 Details by Class & Accounts'!AH100+'O5 Details by Class & Accounts'!BC100+'O5 Details by Class & Accounts'!BX100","v":0},{"$f":"'O5 Details by Class & Accounts'!N100+'O5 Details by Class & Accounts'!AI100+'O5 Details by Class & Accounts'!BD100+'O5 Details by Class & Accounts'!BY100","v":0},{"$f":"'O5 Details by Class & Accounts'!O100+'O5 Details by Class & Accounts'!AJ100+'O5 Details by Class & Accounts'!BE100+'O5 Details by Class & Accounts'!BZ100","v":0},{"$f":"'O5 Details by Class & Accounts'!P100+'O5 Details by Class & Accounts'!AK100+'O5 Details by Class & Accounts'!BF100+'O5 Details by Class & Accounts'!CA100","v":0},{"$f":"'O5 Details by Class & Accounts'!Q100+'O5 Details by Class & Accounts'!AL100+'O5 Details by Class & Accounts'!BG100+'O5 Details by Class & Accounts'!CB100","v":0},{"$f":"'O5 Details by Class & Accounts'!R100+'O5 Details by Class & Accounts'!AM100+'O5 Details by Class & Accounts'!BH100+'O5 Details by Class & Accounts'!CC100","v":0},{"$f":"'O5 Details by Class & Accounts'!S100+'O5 Details by Class & Accounts'!AN100+'O5 Details by Class & Accounts'!BI100+'O5 Details by Class & Accounts'!CD100","v":0},{"$f":"'O5 Details by Class & Accounts'!T100+'O5 Details by Class & Accounts'!AO100+'O5 Details by Class & Accounts'!BJ100+'O5 Details by Class & Accounts'!CE100","v":0},{"$f":"'O5 Details by Class & Accounts'!U100+'O5 Details by Class & Accounts'!AP100+'O5 Details by Class & Accounts'!BK100+'O5 Details by Class & Accounts'!CF100","v":0},{"$f":"'O5 Details by Class & Accounts'!V100+'O5 Details by Class & Accounts'!AQ100+'O5 Details by Class & Accounts'!BL100+'O5 Details by Class & Accounts'!CG100","v":0},{"$f":"'O5 Details by Class & Accounts'!W100+'O5 Details by Class & Accounts'!AR100+'O5 Details by Class & Accounts'!BM100+'O5 Details by Class & Accounts'!CH100","v":0},{"$f":"'O5 Details by Class & Accounts'!X100+'O5 Details by Class & Accounts'!AS100+'O5 Details by Class & Accounts'!BN100+'O5 Details by Class & Accounts'!CI100","v":0},{"$f":"'O5 Details by Class & Accounts'!Y100+'O5 Details by Class & Accounts'!AT100+'O5 Details by Class & Accounts'!BO100+'O5 Details by Class & Accounts'!CJ100","v":0},{"$f":"'O5 Details by Class & Accounts'!Z100+'O5 Details by Class & Accounts'!AU100+'O5 Details by Class & Accounts'!BP100+'O5 Details by Class & Accounts'!CK100","v":0},{"$f":"'O5 Details by Class & Accounts'!AA100+'O5 Details by Class & Accounts'!AV100+'O5 Details by Class & Accounts'!BQ100+'O5 Details by Class & Accounts'!CL100","v":0},{"$f":"'O5 Details by Class & Accounts'!AB100+'O5 Details by Class & Accounts'!AW100+'O5 Details by Class & Accounts'!BR100+'O5 Details by Class & Accounts'!CM100","v":0},"4305","NFA"]
["4310","Regulatory Credits",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D102), \"\",('E4 TB Allocation Details'!D102))","v":"mi"},-7775.9999999999982,{"$f":"'O5 Details by Class & Accounts'!I101+'O5 Details by Class & Accounts'!AD101+'O5 Details by Class & Accounts'!AY101+'O5 Details by Class & Accounts'!BT101","v":-4564.4021915422809},{"$f":"'O5 Details by Class & Accounts'!J101+'O5 Details by Class & Accounts'!AE101+'O5 Details by Class & Accounts'!AZ101+'O5 Details by Class & Accounts'!BU101","v":-1057.1608652386342},{"$f":"'O5 Details by Class & Accounts'!K101+'O5 Details by Class & Accounts'!AF101+'O5 Details by Class & Accounts'!BA101+'O5 Details by Class & Accounts'!BV101","v":-1905.6622814973884},{"$f":"'O5 Details by Class & Accounts'!L101+'O5 Details by Class & Accounts'!AG101+'O5 Details by Class & Accounts'!BB101+'O5 Details by Class & Accounts'!BW101","v":0},{"$f":"'O5 Details by Class & Accounts'!M101+'O5 Details by Class & Accounts'!AH101+'O5 Details by Class & Accounts'!BC101+'O5 Details by Class & Accounts'!BX101","v":0},{"$f":"'O5 Details by Class & Accounts'!N101+'O5 Details by Class & Accounts'!AI101+'O5 Details by Class & Accounts'!BD101+'O5 Details by Class & Accounts'!BY101","v":-165.12474001022986},{"$f":"'O5 Details by Class & Accounts'!O101+'O5 Details by Class & Accounts'!AJ101+'O5 Details by Class & Accounts'!BE101+'O5 Details by Class & Accounts'!BZ101","v":-64.737828047357567},{"$f":"'O5 Details by Class & Accounts'!P101+'O5 Details by Class & Accounts'!AK101+'O5 Details by Class & Accounts'!BF101+'O5 Details by Class & Accounts'!CA101","v":0},{"$f":"'O5 Details by Class & Accounts'!Q101+'O5 Details by Class & Accounts'!AL101+'O5 Details by Class & Accounts'!BG101+'O5 Details by Class & Accounts'!CB101","v":-18.542293265664995},{"$f":"'O5 Details by Class & Accounts'!R101+'O5 Details by Class & Accounts'!AM101+'O5 Details by Class & Accounts'!BH101+'O5 Details by Class & Accounts'!CC101","v":-0.36980039844216689},{"$f":"'O5 Details by Class & Accounts'!S101+'O5 Details by Class & Accounts'!AN101+'O5 Details by Class & Accounts'!BI101+'O5 Details by Class & Accounts'!CD101","v":0},{"$f":"'O5 Details by Class & Accounts'!T101+'O5 Details by Class & Accounts'!AO101+'O5 Details by Class & Accounts'!BJ101+'O5 Details by Class & Accounts'!CE101","v":0},{"$f":"'O5 Details by Class & Accounts'!U101+'O5 Details by Class & Accounts'!AP101+'O5 Details by Class & Accounts'!BK101+'O5 Details by Class & Accounts'!CF101","v":0},{"$f":"'O5 Details by Class & Accounts'!V101+'O5 Details by Class & Accounts'!AQ101+'O5 Details by Class & Accounts'!BL101+'O5 Details by Class & Accounts'!CG101","v":0},{"$f":"'O5 Details by Class & Accounts'!W101+'O5 Details by Class & Accounts'!AR101+'O5 Details by Class & Accounts'!BM101+'O5 Details by Class & Accounts'!CH101","v":0},{"$f":"'O5 Details by Class & Accounts'!X101+'O5 Details by Class & Accounts'!AS101+'O5 Details by Class & Accounts'!BN101+'O5 Details by Class & Accounts'!CI101","v":0},{"$f":"'O5 Details by Class & Accounts'!Y101+'O5 Details by Class & Accounts'!AT101+'O5 Details by Class & Accounts'!BO101+'O5 Details by Class & Accounts'!CJ101","v":0},{"$f":"'O5 Details by Class & Accounts'!Z101+'O5 Details by Class & Accounts'!AU101+'O5 Details by Class & Accounts'!BP101+'O5 Details by Class & Accounts'!CK101","v":0},{"$f":"'O5 Details by Class & Accounts'!AA101+'O5 Details by Class & Accounts'!AV101+'O5 Details by Class & Accounts'!BQ101+'O5 Details by Class & Accounts'!CL101","v":0},{"$f":"'O5 Details by Class & Accounts'!AB101+'O5 Details by Class & Accounts'!AW101+'O5 Details by Class & Accounts'!BR101+'O5 Details by Class & Accounts'!CM101","v":0},"4310","NFA"]
["4315","Revenues from Electric Plant Leased to Others",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D103), \"\",('E4 TB Allocation Details'!D103))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I102+'O5 Details by Class & Accounts'!AD102+'O5 Details by Class & Accounts'!AY102+'O5 Details by Class & Accounts'!BT102","v":0},{"$f":"'O5 Details by Class & Accounts'!J102+'O5 Details by Class & Accounts'!AE102+'O5 Details by Class & Accounts'!AZ102+'O5 Details by Class & Accounts'!BU102","v":0},{"$f":"'O5 Details by Class & Accounts'!K102+'O5 Details by Class & Accounts'!AF102+'O5 Details by Class & Accounts'!BA102+'O5 Details by Class & Accounts'!BV102","v":0},{"$f":"'O5 Details by Class & Accounts'!L102+'O5 Details by Class & Accounts'!AG102+'O5 Details by Class & Accounts'!BB102+'O5 Details by Class & Accounts'!BW102","v":0},{"$f":"'O5 Details by Class & Accounts'!M102+'O5 Details by Class & Accounts'!AH102+'O5 Details by Class & Accounts'!BC102+'O5 Details by Class & Accounts'!BX102","v":0},{"$f":"'O5 Details by Class & Accounts'!N102+'O5 Details by Class & Accounts'!AI102+'O5 Details by Class & Accounts'!BD102+'O5 Details by Class & Accounts'!BY102","v":0},{"$f":"'O5 Details by Class & Accounts'!O102+'O5 Details by Class & Accounts'!AJ102+'O5 Details by Class & Accounts'!BE102+'O5 Details by Class & Accounts'!BZ102","v":0},{"$f":"'O5 Details by Class & Accounts'!P102+'O5 Details by Class & Accounts'!AK102+'O5 Details by Class & Accounts'!BF102+'O5 Details by Class & Accounts'!CA102","v":0},{"$f":"'O5 Details by Class & Accounts'!Q102+'O5 Details by Class & Accounts'!AL102+'O5 Details by Class & Accounts'!BG102+'O5 Details by Class & Accounts'!CB102","v":0},{"$f":"'O5 Details by Class & Accounts'!R102+'O5 Details by Class & Accounts'!AM102+'O5 Details by Class & Accounts'!BH102+'O5 Details by Class & Accounts'!CC102","v":0},{"$f":"'O5 Details by Class & Accounts'!S102+'O5 Details by Class & Accounts'!AN102+'O5 Details by Class & Accounts'!BI102+'O5 Details by Class & Accounts'!CD102","v":0},{"$f":"'O5 Details by Class & Accounts'!T102+'O5 Details by Class & Accounts'!AO102+'O5 Details by Class & Accounts'!BJ102+'O5 Details by Class & Accounts'!CE102","v":0},{"$f":"'O5 Details by Class & Accounts'!U102+'O5 Details by Class & Accounts'!AP102+'O5 Details by Class & Accounts'!BK102+'O5 Details by Class & Accounts'!CF102","v":0},{"$f":"'O5 Details by Class & Accounts'!V102+'O5 Details by Class & Accounts'!AQ102+'O5 Details by Class & Accounts'!BL102+'O5 Details by Class & Accounts'!CG102","v":0},{"$f":"'O5 Details by Class & Accounts'!W102+'O5 Details by Class & Accounts'!AR102+'O5 Details by Class & Accounts'!BM102+'O5 Details by Class & Accounts'!CH102","v":0},{"$f":"'O5 Details by Class & Accounts'!X102+'O5 Details by Class & Accounts'!AS102+'O5 Details by Class & Accounts'!BN102+'O5 Details by Class & Accounts'!CI102","v":0},{"$f":"'O5 Details by Class & Accounts'!Y102+'O5 Details by Class & Accounts'!AT102+'O5 Details by Class & Accounts'!BO102+'O5 Details by Class & Accounts'!CJ102","v":0},{"$f":"'O5 Details by Class & Accounts'!Z102+'O5 Details by Class & Accounts'!AU102+'O5 Details by Class & Accounts'!BP102+'O5 Details by Class & Accounts'!CK102","v":0},{"$f":"'O5 Details by Class & Accounts'!AA102+'O5 Details by Class & Accounts'!AV102+'O5 Details by Class & Accounts'!BQ102+'O5 Details by Class & Accounts'!CL102","v":0},{"$f":"'O5 Details by Class & Accounts'!AB102+'O5 Details by Class & Accounts'!AW102+'O5 Details by Class & Accounts'!BR102+'O5 Details by Class & Accounts'!CM102","v":0},"4315","NFA"]
["4320","Expenses of Electric Plant Leased to Others",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D104), \"\",('E4 TB Allocation Details'!D104))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I103+'O5 Details by Class & Accounts'!AD103+'O5 Details by Class & Accounts'!AY103+'O5 Details by Class & Accounts'!BT103","v":0},{"$f":"'O5 Details by Class & Accounts'!J103+'O5 Details by Class & Accounts'!AE103+'O5 Details by Class & Accounts'!AZ103+'O5 Details by Class & Accounts'!BU103","v":0},{"$f":"'O5 Details by Class & Accounts'!K103+'O5 Details by Class & Accounts'!AF103+'O5 Details by Class & Accounts'!BA103+'O5 Details by Class & Accounts'!BV103","v":0},{"$f":"'O5 Details by Class & Accounts'!L103+'O5 Details by Class & Accounts'!AG103+'O5 Details by Class & Accounts'!BB103+'O5 Details by Class & Accounts'!BW103","v":0},{"$f":"'O5 Details by Class & Accounts'!M103+'O5 Details by Class & Accounts'!AH103+'O5 Details by Class & Accounts'!BC103+'O5 Details by Class & Accounts'!BX103","v":0},{"$f":"'O5 Details by Class & Accounts'!N103+'O5 Details by Class & Accounts'!AI103+'O5 Details by Class & Accounts'!BD103+'O5 Details by Class & Accounts'!BY103","v":0},{"$f":"'O5 Details by Class & Accounts'!O103+'O5 Details by Class & Accounts'!AJ103+'O5 Details by Class & Accounts'!BE103+'O5 Details by Class & Accounts'!BZ103","v":0},{"$f":"'O5 Details by Class & Accounts'!P103+'O5 Details by Class & Accounts'!AK103+'O5 Details by Class & Accounts'!BF103+'O5 Details by Class & Accounts'!CA103","v":0},{"$f":"'O5 Details by Class & Accounts'!Q103+'O5 Details by Class & Accounts'!AL103+'O5 Details by Class & Accounts'!BG103+'O5 Details by Class & Accounts'!CB103","v":0},{"$f":"'O5 Details by Class & Accounts'!R103+'O5 Details by Class & Accounts'!AM103+'O5 Details by Class & Accounts'!BH103+'O5 Details by Class & Accounts'!CC103","v":0},{"$f":"'O5 Details by Class & Accounts'!S103+'O5 Details by Class & Accounts'!AN103+'O5 Details by Class & Accounts'!BI103+'O5 Details by Class & Accounts'!CD103","v":0},{"$f":"'O5 Details by Class & Accounts'!T103+'O5 Details by Class & Accounts'!AO103+'O5 Details by Class & Accounts'!BJ103+'O5 Details by Class & Accounts'!CE103","v":0},{"$f":"'O5 Details by Class & Accounts'!U103+'O5 Details by Class & Accounts'!AP103+'O5 Details by Class & Accounts'!BK103+'O5 Details by Class & Accounts'!CF103","v":0},{"$f":"'O5 Details by Class & Accounts'!V103+'O5 Details by Class & Accounts'!AQ103+'O5 Details by Class & Accounts'!BL103+'O5 Details by Class & Accounts'!CG103","v":0},{"$f":"'O5 Details by Class & Accounts'!W103+'O5 Details by Class & Accounts'!AR103+'O5 Details by Class & Accounts'!BM103+'O5 Details by Class & Accounts'!CH103","v":0},{"$f":"'O5 Details by Class & Accounts'!X103+'O5 Details by Class & Accounts'!AS103+'O5 Details by Class & Accounts'!BN103+'O5 Details by Class & Accounts'!CI103","v":0},{"$f":"'O5 Details by Class & Accounts'!Y103+'O5 Details by Class & Accounts'!AT103+'O5 Details by Class & Accounts'!BO103+'O5 Details by Class & Accounts'!CJ103","v":0},{"$f":"'O5 Details by Class & Accounts'!Z103+'O5 Details by Class & Accounts'!AU103+'O5 Details by Class & Accounts'!BP103+'O5 Details by Class & Accounts'!CK103","v":0},{"$f":"'O5 Details by Class & Accounts'!AA103+'O5 Details by Class & Accounts'!AV103+'O5 Details by Class & Accounts'!BQ103+'O5 Details by Class & Accounts'!CL103","v":0},{"$f":"'O5 Details by Class & Accounts'!AB103+'O5 Details by Class & Accounts'!AW103+'O5 Details by Class & Accounts'!BR103+'O5 Details by Class & Accounts'!CM103","v":0},"4320","NFA"]
["4325","Revenues from Merchandise, Jobbing, Etc.",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D105), \"\",('E4 TB Allocation Details'!D105))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I104+'O5 Details by Class & Accounts'!AD104+'O5 Details by Class & Accounts'!AY104+'O5 Details by Class & Accounts'!BT104","v":0},{"$f":"'O5 Details by Class & Accounts'!J104+'O5 Details by Class & Accounts'!AE104+'O5 Details by Class & Accounts'!AZ104+'O5 Details by Class & Accounts'!BU104","v":0},{"$f":"'O5 Details by Class & Accounts'!K104+'O5 Details by Class & Accounts'!AF104+'O5 Details by Class & Accounts'!BA104+'O5 Details by Class & Accounts'!BV104","v":0},{"$f":"'O5 Details by Class & Accounts'!L104+'O5 Details by Class & Accounts'!AG104+'O5 Details by Class & Accounts'!BB104+'O5 Details by Class & Accounts'!BW104","v":0},{"$f":"'O5 Details by Class & Accounts'!M104+'O5 Details by Class & Accounts'!AH104+'O5 Details by Class & Accounts'!BC104+'O5 Details by Class & Accounts'!BX104","v":0},{"$f":"'O5 Details by Class & Accounts'!N104+'O5 Details by Class & Accounts'!AI104+'O5 Details by Class & Accounts'!BD104+'O5 Details by Class & Accounts'!BY104","v":0},{"$f":"'O5 Details by Class & Accounts'!O104+'O5 Details by Class & Accounts'!AJ104+'O5 Details by Class & Accounts'!BE104+'O5 Details by Class & Accounts'!BZ104","v":0},{"$f":"'O5 Details by Class & Accounts'!P104+'O5 Details by Class & Accounts'!AK104+'O5 Details by Class & Accounts'!BF104+'O5 Details by Class & Accounts'!CA104","v":0},{"$f":"'O5 Details by Class & Accounts'!Q104+'O5 Details by Class & Accounts'!AL104+'O5 Details by Class & Accounts'!BG104+'O5 Details by Class & Accounts'!CB104","v":0},{"$f":"'O5 Details by Class & Accounts'!R104+'O5 Details by Class & Accounts'!AM104+'O5 Details by Class & Accounts'!BH104+'O5 Details by Class & Accounts'!CC104","v":0},{"$f":"'O5 Details by Class & Accounts'!S104+'O5 Details by Class & Accounts'!AN104+'O5 Details by Class & Accounts'!BI104+'O5 Details by Class & Accounts'!CD104","v":0},{"$f":"'O5 Details by Class & Accounts'!T104+'O5 Details by Class & Accounts'!AO104+'O5 Details by Class & Accounts'!BJ104+'O5 Details by Class & Accounts'!CE104","v":0},{"$f":"'O5 Details by Class & Accounts'!U104+'O5 Details by Class & Accounts'!AP104+'O5 Details by Class & Accounts'!BK104+'O5 Details by Class & Accounts'!CF104","v":0},{"$f":"'O5 Details by Class & Accounts'!V104+'O5 Details by Class & Accounts'!AQ104+'O5 Details by Class & Accounts'!BL104+'O5 Details by Class & Accounts'!CG104","v":0},{"$f":"'O5 Details by Class & Accounts'!W104+'O5 Details by Class & Accounts'!AR104+'O5 Details by Class & Accounts'!BM104+'O5 Details by Class & Accounts'!CH104","v":0},{"$f":"'O5 Details by Class & Accounts'!X104+'O5 Details by Class & Accounts'!AS104+'O5 Details by Class & Accounts'!BN104+'O5 Details by Class & Accounts'!CI104","v":0},{"$f":"'O5 Details by Class & Accounts'!Y104+'O5 Details by Class & Accounts'!AT104+'O5 Details by Class & Accounts'!BO104+'O5 Details by Class & Accounts'!CJ104","v":0},{"$f":"'O5 Details by Class & Accounts'!Z104+'O5 Details by Class & Accounts'!AU104+'O5 Details by Class & Accounts'!BP104+'O5 Details by Class & Accounts'!CK104","v":0},{"$f":"'O5 Details by Class & Accounts'!AA104+'O5 Details by Class & Accounts'!AV104+'O5 Details by Class & Accounts'!BQ104+'O5 Details by Class & Accounts'!CL104","v":0},{"$f":"'O5 Details by Class & Accounts'!AB104+'O5 Details by Class & Accounts'!AW104+'O5 Details by Class & Accounts'!BR104+'O5 Details by Class & Accounts'!CM104","v":0},"4325","NFA"]
["4330","Costs and Expenses of Merchandising, Jobbing, Etc.",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D106), \"\",('E4 TB Allocation Details'!D106))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I105+'O5 Details by Class & Accounts'!AD105+'O5 Details by Class & Accounts'!AY105+'O5 Details by Class & Accounts'!BT105","v":0},{"$f":"'O5 Details by Class & Accounts'!J105+'O5 Details by Class & Accounts'!AE105+'O5 Details by Class & Accounts'!AZ105+'O5 Details by Class & Accounts'!BU105","v":0},{"$f":"'O5 Details by Class & Accounts'!K105+'O5 Details by Class & Accounts'!AF105+'O5 Details by Class & Accounts'!BA105+'O5 Details by Class & Accounts'!BV105","v":0},{"$f":"'O5 Details by Class & Accounts'!L105+'O5 Details by Class & Accounts'!AG105+'O5 Details by Class & Accounts'!BB105+'O5 Details by Class & Accounts'!BW105","v":0},{"$f":"'O5 Details by Class & Accounts'!M105+'O5 Details by Class & Accounts'!AH105+'O5 Details by Class & Accounts'!BC105+'O5 Details by Class & Accounts'!BX105","v":0},{"$f":"'O5 Details by Class & Accounts'!N105+'O5 Details by Class & Accounts'!AI105+'O5 Details by Class & Accounts'!BD105+'O5 Details by Class & Accounts'!BY105","v":0},{"$f":"'O5 Details by Class & Accounts'!O105+'O5 Details by Class & Accounts'!AJ105+'O5 Details by Class & Accounts'!BE105+'O5 Details by Class & Accounts'!BZ105","v":0},{"$f":"'O5 Details by Class & Accounts'!P105+'O5 Details by Class & Accounts'!AK105+'O5 Details by Class & Accounts'!BF105+'O5 Details by Class & Accounts'!CA105","v":0},{"$f":"'O5 Details by Class & Accounts'!Q105+'O5 Details by Class & Accounts'!AL105+'O5 Details by Class & Accounts'!BG105+'O5 Details by Class & Accounts'!CB105","v":0},{"$f":"'O5 Details by Class & Accounts'!R105+'O5 Details by Class & Accounts'!AM105+'O5 Details by Class & Accounts'!BH105+'O5 Details by Class & Accounts'!CC105","v":0},{"$f":"'O5 Details by Class & Accounts'!S105+'O5 Details by Class & Accounts'!AN105+'O5 Details by Class & Accounts'!BI105+'O5 Details by Class & Accounts'!CD105","v":0},{"$f":"'O5 Details by Class & Accounts'!T105+'O5 Details by Class & Accounts'!AO105+'O5 Details by Class & Accounts'!BJ105+'O5 Details by Class & Accounts'!CE105","v":0},{"$f":"'O5 Details by Class & Accounts'!U105+'O5 Details by Class & Accounts'!AP105+'O5 Details by Class & Accounts'!BK105+'O5 Details by Class & Accounts'!CF105","v":0},{"$f":"'O5 Details by Class & Accounts'!V105+'O5 Details by Class & Accounts'!AQ105+'O5 Details by Class & Accounts'!BL105+'O5 Details by Class & Accounts'!CG105","v":0},{"$f":"'O5 Details by Class & Accounts'!W105+'O5 Details by Class & Accounts'!AR105+'O5 Details by Class & Accounts'!BM105+'O5 Details by Class & Accounts'!CH105","v":0},{"$f":"'O5 Details by Class & Accounts'!X105+'O5 Details by Class & Accounts'!AS105+'O5 Details by Class & Accounts'!BN105+'O5 Details by Class & Accounts'!CI105","v":0},{"$f":"'O5 Details by Class & Accounts'!Y105+'O5 Details by Class & Accounts'!AT105+'O5 Details by Class & Accounts'!BO105+'O5 Details by Class & Accounts'!CJ105","v":0},{"$f":"'O5 Details by Class & Accounts'!Z105+'O5 Details by Class & Accounts'!AU105+'O5 Details by Class & Accounts'!BP105+'O5 Details by Class & Accounts'!CK105","v":0},{"$f":"'O5 Details by Class & Accounts'!AA105+'O5 Details by Class & Accounts'!AV105+'O5 Details by Class & Accounts'!BQ105+'O5 Details by Class & Accounts'!CL105","v":0},{"$f":"'O5 Details by Class & Accounts'!AB105+'O5 Details by Class & Accounts'!AW105+'O5 Details by Class & Accounts'!BR105+'O5 Details by Class & Accounts'!CM105","v":0},"4330","NFA"]
["4335","Profits and Losses from Financial Instrument Hedges",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D107), \"\",('E4 TB Allocation Details'!D107))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I106+'O5 Details by Class & Accounts'!AD106+'O5 Details by Class & Accounts'!AY106+'O5 Details by Class & Accounts'!BT106","v":0},{"$f":"'O5 Details by Class & Accounts'!J106+'O5 Details by Class & Accounts'!AE106+'O5 Details by Class & Accounts'!AZ106+'O5 Details by Class & Accounts'!BU106","v":0},{"$f":"'O5 Details by Class & Accounts'!K106+'O5 Details by Class & Accounts'!AF106+'O5 Details by Class & Accounts'!BA106+'O5 Details by Class & Accounts'!BV106","v":0},{"$f":"'O5 Details by Class & Accounts'!L106+'O5 Details by Class & Accounts'!AG106+'O5 Details by Class & Accounts'!BB106+'O5 Details by Class & Accounts'!BW106","v":0},{"$f":"'O5 Details by Class & Accounts'!M106+'O5 Details by Class & Accounts'!AH106+'O5 Details by Class & Accounts'!BC106+'O5 Details by Class & Accounts'!BX106","v":0},{"$f":"'O5 Details by Class & Accounts'!N106+'O5 Details by Class & Accounts'!AI106+'O5 Details by Class & Accounts'!BD106+'O5 Details by Class & Accounts'!BY106","v":0},{"$f":"'O5 Details by Class & Accounts'!O106+'O5 Details by Class & Accounts'!AJ106+'O5 Details by Class & Accounts'!BE106+'O5 Details by Class & Accounts'!BZ106","v":0},{"$f":"'O5 Details by Class & Accounts'!P106+'O5 Details by Class & Accounts'!AK106+'O5 Details by Class & Accounts'!BF106+'O5 Details by Class & Accounts'!CA106","v":0},{"$f":"'O5 Details by Class & Accounts'!Q106+'O5 Details by Class & Accounts'!AL106+'O5 Details by Class & Accounts'!BG106+'O5 Details by Class & Accounts'!CB106","v":0},{"$f":"'O5 Details by Class & Accounts'!R106+'O5 Details by Class & Accounts'!AM106+'O5 Details by Class & Accounts'!BH106+'O5 Details by Class & Accounts'!CC106","v":0},{"$f":"'O5 Details by Class & Accounts'!S106+'O5 Details by Class & Accounts'!AN106+'O5 Details by Class & Accounts'!BI106+'O5 Details by Class & Accounts'!CD106","v":0},{"$f":"'O5 Details by Class & Accounts'!T106+'O5 Details by Class & Accounts'!AO106+'O5 Details by Class & Accounts'!BJ106+'O5 Details by Class & Accounts'!CE106","v":0},{"$f":"'O5 Details by Class & Accounts'!U106+'O5 Details by Class & Accounts'!AP106+'O5 Details by Class & Accounts'!BK106+'O5 Details by Class & Accounts'!CF106","v":0},{"$f":"'O5 Details by Class & Accounts'!V106+'O5 Details by Class & Accounts'!AQ106+'O5 Details by Class & Accounts'!BL106+'O5 Details by Class & Accounts'!CG106","v":0},{"$f":"'O5 Details by Class & Accounts'!W106+'O5 Details by Class & Accounts'!AR106+'O5 Details by Class & Accounts'!BM106+'O5 Details by Class & Accounts'!CH106","v":0},{"$f":"'O5 Details by Class & Accounts'!X106+'O5 Details by Class & Accounts'!AS106+'O5 Details by Class & Accounts'!BN106+'O5 Details by Class & Accounts'!CI106","v":0},{"$f":"'O5 Details by Class & Accounts'!Y106+'O5 Details by Class & Accounts'!AT106+'O5 Details by Class & Accounts'!BO106+'O5 Details by Class & Accounts'!CJ106","v":0},{"$f":"'O5 Details by Class & Accounts'!Z106+'O5 Details by Class & Accounts'!AU106+'O5 Details by Class & Accounts'!BP106+'O5 Details by Class & Accounts'!CK106","v":0},{"$f":"'O5 Details by Class & Accounts'!AA106+'O5 Details by Class & Accounts'!AV106+'O5 Details by Class & Accounts'!BQ106+'O5 Details by Class & Accounts'!CL106","v":0},{"$f":"'O5 Details by Class & Accounts'!AB106+'O5 Details by Class & Accounts'!AW106+'O5 Details by Class & Accounts'!BR106+'O5 Details by Class & Accounts'!CM106","v":0},"4335","NFA"]
["4340","Profits and Losses from Financial Instrument Investments",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D108), \"\",('E4 TB Allocation Details'!D108))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I107+'O5 Details by Class & Accounts'!AD107+'O5 Details by Class & Accounts'!AY107+'O5 Details by Class & Accounts'!BT107","v":0},{"$f":"'O5 Details by Class & Accounts'!J107+'O5 Details by Class & Accounts'!AE107+'O5 Details by Class & Accounts'!AZ107+'O5 Details by Class & Accounts'!BU107","v":0},{"$f":"'O5 Details by Class & Accounts'!K107+'O5 Details by Class & Accounts'!AF107+'O5 Details by Class & Accounts'!BA107+'O5 Details by Class & Accounts'!BV107","v":0},{"$f":"'O5 Details by Class & Accounts'!L107+'O5 Details by Class & Accounts'!AG107+'O5 Details by Class & Accounts'!BB107+'O5 Details by Class & Accounts'!BW107","v":0},{"$f":"'O5 Details by Class & Accounts'!M107+'O5 Details by Class & Accounts'!AH107+'O5 Details by Class & Accounts'!BC107+'O5 Details by Class & Accounts'!BX107","v":0},{"$f":"'O5 Details by Class & Accounts'!N107+'O5 Details by Class & Accounts'!AI107+'O5 Details by Class & Accounts'!BD107+'O5 Details by Class & Accounts'!BY107","v":0},{"$f":"'O5 Details by Class & Accounts'!O107+'O5 Details by Class & Accounts'!AJ107+'O5 Details by Class & Accounts'!BE107+'O5 Details by Class & Accounts'!BZ107","v":0},{"$f":"'O5 Details by Class & Accounts'!P107+'O5 Details by Class & Accounts'!AK107+'O5 Details by Class & Accounts'!BF107+'O5 Details by Class & Accounts'!CA107","v":0},{"$f":"'O5 Details by Class & Accounts'!Q107+'O5 Details by Class & Accounts'!AL107+'O5 Details by Class & Accounts'!BG107+'O5 Details by Class & Accounts'!CB107","v":0},{"$f":"'O5 Details by Class & Accounts'!R107+'O5 Details by Class & Accounts'!AM107+'O5 Details by Class & Accounts'!BH107+'O5 Details by Class & Accounts'!CC107","v":0},{"$f":"'O5 Details by Class & Accounts'!S107+'O5 Details by Class & Accounts'!AN107+'O5 Details by Class & Accounts'!BI107+'O5 Details by Class & Accounts'!CD107","v":0},{"$f":"'O5 Details by Class & Accounts'!T107+'O5 Details by Class & Accounts'!AO107+'O5 Details by Class & Accounts'!BJ107+'O5 Details by Class & Accounts'!CE107","v":0},{"$f":"'O5 Details by Class & Accounts'!U107+'O5 Details by Class & Accounts'!AP107+'O5 Details by Class & Accounts'!BK107+'O5 Details by Class & Accounts'!CF107","v":0},{"$f":"'O5 Details by Class & Accounts'!V107+'O5 Details by Class & Accounts'!AQ107+'O5 Details by Class & Accounts'!BL107+'O5 Details by Class & Accounts'!CG107","v":0},{"$f":"'O5 Details by Class & Accounts'!W107+'O5 Details by Class & Accounts'!AR107+'O5 Details by Class & Accounts'!BM107+'O5 Details by Class & Accounts'!CH107","v":0},{"$f":"'O5 Details by Class & Accounts'!X107+'O5 Details by Class & Accounts'!AS107+'O5 Details by Class & Accounts'!BN107+'O5 Details by Class & Accounts'!CI107","v":0},{"$f":"'O5 Details by Class & Accounts'!Y107+'O5 Details by Class & Accounts'!AT107+'O5 Details by Class & Accounts'!BO107+'O5 Details by Class & Accounts'!CJ107","v":0},{"$f":"'O5 Details by Class & Accounts'!Z107+'O5 Details by Class & Accounts'!AU107+'O5 Details by Class & Accounts'!BP107+'O5 Details by Class & Accounts'!CK107","v":0},{"$f":"'O5 Details by Class & Accounts'!AA107+'O5 Details by Class & Accounts'!AV107+'O5 Details by Class & Accounts'!BQ107+'O5 Details by Class & Accounts'!CL107","v":0},{"$f":"'O5 Details by Class & Accounts'!AB107+'O5 Details by Class & Accounts'!AW107+'O5 Details by Class & Accounts'!BR107+'O5 Details by Class & Accounts'!CM107","v":0},"4340","NFA"]
["4345","Gains from Disposition of Future Use Utility Plant",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D109), \"\",('E4 TB Allocation Details'!D109))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I108+'O5 Details by Class & Accounts'!AD108+'O5 Details by Class & Accounts'!AY108+'O5 Details by Class & Accounts'!BT108","v":0},{"$f":"'O5 Details by Class & Accounts'!J108+'O5 Details by Class & Accounts'!AE108+'O5 Details by Class & Accounts'!AZ108+'O5 Details by Class & Accounts'!BU108","v":0},{"$f":"'O5 Details by Class & Accounts'!K108+'O5 Details by Class & Accounts'!AF108+'O5 Details by Class & Accounts'!BA108+'O5 Details by Class & Accounts'!BV108","v":0},{"$f":"'O5 Details by Class & Accounts'!L108+'O5 Details by Class & Accounts'!AG108+'O5 Details by Class & Accounts'!BB108+'O5 Details by Class & Accounts'!BW108","v":0},{"$f":"'O5 Details by Class & Accounts'!M108+'O5 Details by Class & Accounts'!AH108+'O5 Details by Class & Accounts'!BC108+'O5 Details by Class & Accounts'!BX108","v":0},{"$f":"'O5 Details by Class & Accounts'!N108+'O5 Details by Class & Accounts'!AI108+'O5 Details by Class & Accounts'!BD108+'O5 Details by Class & Accounts'!BY108","v":0},{"$f":"'O5 Details by Class & Accounts'!O108+'O5 Details by Class & Accounts'!AJ108+'O5 Details by Class & Accounts'!BE108+'O5 Details by Class & Accounts'!BZ108","v":0},{"$f":"'O5 Details by Class & Accounts'!P108+'O5 Details by Class & Accounts'!AK108+'O5 Details by Class & Accounts'!BF108+'O5 Details by Class & Accounts'!CA108","v":0},{"$f":"'O5 Details by Class & Accounts'!Q108+'O5 Details by Class & Accounts'!AL108+'O5 Details by Class & Accounts'!BG108+'O5 Details by Class & Accounts'!CB108","v":0},{"$f":"'O5 Details by Class & Accounts'!R108+'O5 Details by Class & Accounts'!AM108+'O5 Details by Class & Accounts'!BH108+'O5 Details by Class & Accounts'!CC108","v":0},{"$f":"'O5 Details by Class & Accounts'!S108+'O5 Details by Class & Accounts'!AN108+'O5 Details by Class & Accounts'!BI108+'O5 Details by Class & Accounts'!CD108","v":0},{"$f":"'O5 Details by Class & Accounts'!T108+'O5 Details by Class & Accounts'!AO108+'O5 Details by Class & Accounts'!BJ108+'O5 Details by Class & Accounts'!CE108","v":0},{"$f":"'O5 Details by Class & Accounts'!U108+'O5 Details by Class & Accounts'!AP108+'O5 Details by Class & Accounts'!BK108+'O5 Details by Class & Accounts'!CF108","v":0},{"$f":"'O5 Details by Class & Accounts'!V108+'O5 Details by Class & Accounts'!AQ108+'O5 Details by Class & Accounts'!BL108+'O5 Details by Class & Accounts'!CG108","v":0},{"$f":"'O5 Details by Class & Accounts'!W108+'O5 Details by Class & Accounts'!AR108+'O5 Details by Class & Accounts'!BM108+'O5 Details by Class & Accounts'!CH108","v":0},{"$f":"'O5 Details by Class & Accounts'!X108+'O5 Details by Class & Accounts'!AS108+'O5 Details by Class & Accounts'!BN108+'O5 Details by Class & Accounts'!CI108","v":0},{"$f":"'O5 Details by Class & Accounts'!Y108+'O5 Details by Class & Accounts'!AT108+'O5 Details by Class & Accounts'!BO108+'O5 Details by Class & Accounts'!CJ108","v":0},{"$f":"'O5 Details by Class & Accounts'!Z108+'O5 Details by Class & Accounts'!AU108+'O5 Details by Class & Accounts'!BP108+'O5 Details by Class & Accounts'!CK108","v":0},{"$f":"'O5 Details by Class & Accounts'!AA108+'O5 Details by Class & Accounts'!AV108+'O5 Details by Class & Accounts'!BQ108+'O5 Details by Class & Accounts'!CL108","v":0},{"$f":"'O5 Details by Class & Accounts'!AB108+'O5 Details by Class & Accounts'!AW108+'O5 Details by Class & Accounts'!BR108+'O5 Details by Class & Accounts'!CM108","v":0},"4345","NFA"]
["4350","Losses from Disposition of Future Use Utility Plant",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D110), \"\",('E4 TB Allocation Details'!D110))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I109+'O5 Details by Class & Accounts'!AD109+'O5 Details by Class & Accounts'!AY109+'O5 Details by Class & Accounts'!BT109","v":0},{"$f":"'O5 Details by Class & Accounts'!J109+'O5 Details by Class & Accounts'!AE109+'O5 Details by Class & Accounts'!AZ109+'O5 Details by Class & Accounts'!BU109","v":0},{"$f":"'O5 Details by Class & Accounts'!K109+'O5 Details by Class & Accounts'!AF109+'O5 Details by Class & Accounts'!BA109+'O5 Details by Class & Accounts'!BV109","v":0},{"$f":"'O5 Details by Class & Accounts'!L109+'O5 Details by Class & Accounts'!AG109+'O5 Details by Class & Accounts'!BB109+'O5 Details by Class & Accounts'!BW109","v":0},{"$f":"'O5 Details by Class & Accounts'!M109+'O5 Details by Class & Accounts'!AH109+'O5 Details by Class & Accounts'!BC109+'O5 Details by Class & Accounts'!BX109","v":0},{"$f":"'O5 Details by Class & Accounts'!N109+'O5 Details by Class & Accounts'!AI109+'O5 Details by Class & Accounts'!BD109+'O5 Details by Class & Accounts'!BY109","v":0},{"$f":"'O5 Details by Class & Accounts'!O109+'O5 Details by Class & Accounts'!AJ109+'O5 Details by Class & Accounts'!BE109+'O5 Details by Class & Accounts'!BZ109","v":0},{"$f":"'O5 Details by Class & Accounts'!P109+'O5 Details by Class & Accounts'!AK109+'O5 Details by Class & Accounts'!BF109+'O5 Details by Class & Accounts'!CA109","v":0},{"$f":"'O5 Details by Class & Accounts'!Q109+'O5 Details by Class & Accounts'!AL109+'O5 Details by Class & Accounts'!BG109+'O5 Details by Class & Accounts'!CB109","v":0},{"$f":"'O5 Details by Class & Accounts'!R109+'O5 Details by Class & Accounts'!AM109+'O5 Details by Class & Accounts'!BH109+'O5 Details by Class & Accounts'!CC109","v":0},{"$f":"'O5 Details by Class & Accounts'!S109+'O5 Details by Class & Accounts'!AN109+'O5 Details by Class & Accounts'!BI109+'O5 Details by Class & Accounts'!CD109","v":0},{"$f":"'O5 Details by Class & Accounts'!T109+'O5 Details by Class & Accounts'!AO109+'O5 Details by Class & Accounts'!BJ109+'O5 Details by Class & Accounts'!CE109","v":0},{"$f":"'O5 Details by Class & Accounts'!U109+'O5 Details by Class & Accounts'!AP109+'O5 Details by Class & Accounts'!BK109+'O5 Details by Class & Accounts'!CF109","v":0},{"$f":"'O5 Details by Class & Accounts'!V109+'O5 Details by Class & Accounts'!AQ109+'O5 Details by Class & Accounts'!BL109+'O5 Details by Class & Accounts'!CG109","v":0},{"$f":"'O5 Details by Class & Accounts'!W109+'O5 Details by Class & Accounts'!AR109+'O5 Details by Class & Accounts'!BM109+'O5 Details by Class & Accounts'!CH109","v":0},{"$f":"'O5 Details by Class & Accounts'!X109+'O5 Details by Class & Accounts'!AS109+'O5 Details by Class & Accounts'!BN109+'O5 Details by Class & Accounts'!CI109","v":0},{"$f":"'O5 Details by Class & Accounts'!Y109+'O5 Details by Class & Accounts'!AT109+'O5 Details by Class & Accounts'!BO109+'O5 Details by Class & Accounts'!CJ109","v":0},{"$f":"'O5 Details by Class & Accounts'!Z109+'O5 Details by Class & Accounts'!AU109+'O5 Details by Class & Accounts'!BP109+'O5 Details by Class & Accounts'!CK109","v":0},{"$f":"'O5 Details by Class & Accounts'!AA109+'O5 Details by Class & Accounts'!AV109+'O5 Details by Class & Accounts'!BQ109+'O5 Details by Class & Accounts'!CL109","v":0},{"$f":"'O5 Details by Class & Accounts'!AB109+'O5 Details by Class & Accounts'!AW109+'O5 Details by Class & Accounts'!BR109+'O5 Details by Class & Accounts'!CM109","v":0},"4350","NFA"]
["4355","Gain on Disposition of Utility and Other Property",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D111), \"\",('E4 TB Allocation Details'!D111))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I110+'O5 Details by Class & Accounts'!AD110+'O5 Details by Class & Accounts'!AY110+'O5 Details by Class & Accounts'!BT110","v":0},{"$f":"'O5 Details by Class & Accounts'!J110+'O5 Details by Class & Accounts'!AE110+'O5 Details by Class & Accounts'!AZ110+'O5 Details by Class & Accounts'!BU110","v":0},{"$f":"'O5 Details by Class & Accounts'!K110+'O5 Details by Class & Accounts'!AF110+'O5 Details by Class & Accounts'!BA110+'O5 Details by Class & Accounts'!BV110","v":0},{"$f":"'O5 Details by Class & Accounts'!L110+'O5 Details by Class & Accounts'!AG110+'O5 Details by Class & Accounts'!BB110+'O5 Details by Class & Accounts'!BW110","v":0},{"$f":"'O5 Details by Class & Accounts'!M110+'O5 Details by Class & Accounts'!AH110+'O5 Details by Class & Accounts'!BC110+'O5 Details by Class & Accounts'!BX110","v":0},{"$f":"'O5 Details by Class & Accounts'!N110+'O5 Details by Class & Accounts'!AI110+'O5 Details by Class & Accounts'!BD110+'O5 Details by Class & Accounts'!BY110","v":0},{"$f":"'O5 Details by Class & Accounts'!O110+'O5 Details by Class & Accounts'!AJ110+'O5 Details by Class & Accounts'!BE110+'O5 Details by Class & Accounts'!BZ110","v":0},{"$f":"'O5 Details by Class & Accounts'!P110+'O5 Details by Class & Accounts'!AK110+'O5 Details by Class & Accounts'!BF110+'O5 Details by Class & Accounts'!CA110","v":0},{"$f":"'O5 Details by Class & Accounts'!Q110+'O5 Details by Class & Accounts'!AL110+'O5 Details by Class & Accounts'!BG110+'O5 Details by Class & Accounts'!CB110","v":0},{"$f":"'O5 Details by Class & Accounts'!R110+'O5 Details by Class & Accounts'!AM110+'O5 Details by Class & Accounts'!BH110+'O5 Details by Class & Accounts'!CC110","v":0},{"$f":"'O5 Details by Class & Accounts'!S110+'O5 Details by Class & Accounts'!AN110+'O5 Details by Class & Accounts'!BI110+'O5 Details by Class & Accounts'!CD110","v":0},{"$f":"'O5 Details by Class & Accounts'!T110+'O5 Details by Class & Accounts'!AO110+'O5 Details by Class & Accounts'!BJ110+'O5 Details by Class & Accounts'!CE110","v":0},{"$f":"'O5 Details by Class & Accounts'!U110+'O5 Details by Class & Accounts'!AP110+'O5 Details by Class & Accounts'!BK110+'O5 Details by Class & Accounts'!CF110","v":0},{"$f":"'O5 Details by Class & Accounts'!V110+'O5 Details by Class & Accounts'!AQ110+'O5 Details by Class & Accounts'!BL110+'O5 Details by Class & Accounts'!CG110","v":0},{"$f":"'O5 Details by Class & Accounts'!W110+'O5 Details by Class & Accounts'!AR110+'O5 Details by Class & Accounts'!BM110+'O5 Details by Class & Accounts'!CH110","v":0},{"$f":"'O5 Details by Class & Accounts'!X110+'O5 Details by Class & Accounts'!AS110+'O5 Details by Class & Accounts'!BN110+'O5 Details by Class & Accounts'!CI110","v":0},{"$f":"'O5 Details by Class & Accounts'!Y110+'O5 Details by Class & Accounts'!AT110+'O5 Details by Class & Accounts'!BO110+'O5 Details by Class & Accounts'!CJ110","v":0},{"$f":"'O5 Details by Class & Accounts'!Z110+'O5 Details by Class & Accounts'!AU110+'O5 Details by Class & Accounts'!BP110+'O5 Details by Class & Accounts'!CK110","v":0},{"$f":"'O5 Details by Class & Accounts'!AA110+'O5 Details by Class & Accounts'!AV110+'O5 Details by Class & Accounts'!BQ110+'O5 Details by Class & Accounts'!CL110","v":0},{"$f":"'O5 Details by Class & Accounts'!AB110+'O5 Details by Class & Accounts'!AW110+'O5 Details by Class & Accounts'!BR110+'O5 Details by Class & Accounts'!CM110","v":0},"4355","NFA"]
["4360","Loss on Disposition of Utility and Other Property",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D112), \"\",('E4 TB Allocation Details'!D112))","v":"mi"},10987,{"$f":"'O5 Details by Class & Accounts'!I111+'O5 Details by Class & Accounts'!AD111+'O5 Details by Class & Accounts'!AY111+'O5 Details by Class & Accounts'!BT111","v":6449.2138475405154},{"$f":"'O5 Details by Class & Accounts'!J111+'O5 Details by Class & Accounts'!AE111+'O5 Details by Class & Accounts'!AZ111+'O5 Details by Class & Accounts'!BU111","v":1493.7019581245979},{"$f":"'O5 Details by Class & Accounts'!K111+'O5 Details by Class & Accounts'!AF111+'O5 Details by Class & Accounts'!BA111+'O5 Details by Class & Accounts'!BV111","v":2692.5812097237408},{"$f":"'O5 Details by Class & Accounts'!L111+'O5 Details by Class & Accounts'!AG111+'O5 Details by Class & Accounts'!BB111+'O5 Details by Class & Accounts'!BW111","v":0},{"$f":"'O5 Details by Class & Accounts'!M111+'O5 Details by Class & Accounts'!AH111+'O5 Details by Class & Accounts'!BC111+'O5 Details by Class & Accounts'!BX111","v":0},{"$f":"'O5 Details by Class & Accounts'!N111+'O5 Details by Class & Accounts'!AI111+'O5 Details by Class & Accounts'!BD111+'O5 Details by Class & Accounts'!BY111","v":233.31089486784919},{"$f":"'O5 Details by Class & Accounts'!O111+'O5 Details by Class & Accounts'!AJ111+'O5 Details by Class & Accounts'!BE111+'O5 Details by Class & Accounts'!BZ111","v":91.470488265987342},{"$f":"'O5 Details by Class & Accounts'!P111+'O5 Details by Class & Accounts'!AK111+'O5 Details by Class & Accounts'!BF111+'O5 Details by Class & Accounts'!CA111","v":0},{"$f":"'O5 Details by Class & Accounts'!Q111+'O5 Details by Class & Accounts'!AL111+'O5 Details by Class & Accounts'!BG111+'O5 Details by Class & Accounts'!CB111","v":26.199096721947182},{"$f":"'O5 Details by Class & Accounts'!R111+'O5 Details by Class & Accounts'!AM111+'O5 Details by Class & Accounts'!BH111+'O5 Details by Class & Accounts'!CC111","v":0.52250475536060792},{"$f":"'O5 Details by Class & Accounts'!S111+'O5 Details by Class & Accounts'!AN111+'O5 Details by Class & Accounts'!BI111+'O5 Details by Class & Accounts'!CD111","v":0},{"$f":"'O5 Details by Class & Accounts'!T111+'O5 Details by Class & Accounts'!AO111+'O5 Details by Class & Accounts'!BJ111+'O5 Details by Class & Accounts'!CE111","v":0},{"$f":"'O5 Details by Class & Accounts'!U111+'O5 Details by Class & Accounts'!AP111+'O5 Details by Class & Accounts'!BK111+'O5 Details by Class & Accounts'!CF111","v":0},{"$f":"'O5 Details by Class & Accounts'!V111+'O5 Details by Class & Accounts'!AQ111+'O5 Details by Class & Accounts'!BL111+'O5 Details by Class & Accounts'!CG111","v":0},{"$f":"'O5 Details by Class & Accounts'!W111+'O5 Details by Class & Accounts'!AR111+'O5 Details by Class & Accounts'!BM111+'O5 Details by Class & Accounts'!CH111","v":0},{"$f":"'O5 Details by Class & Accounts'!X111+'O5 Details by Class & Accounts'!AS111+'O5 Details by Class & Accounts'!BN111+'O5 Details by Class & Accounts'!CI111","v":0},{"$f":"'O5 Details by Class & Accounts'!Y111+'O5 Details by Class & Accounts'!AT111+'O5 Details by Class & Accounts'!BO111+'O5 Details by Class & Accounts'!CJ111","v":0},{"$f":"'O5 Details by Class & Accounts'!Z111+'O5 Details by Class & Accounts'!AU111+'O5 Details by Class & Accounts'!BP111+'O5 Details by Class & Accounts'!CK111","v":0},{"$f":"'O5 Details by Class & Accounts'!AA111+'O5 Details by Class & Accounts'!AV111+'O5 Details by Class & Accounts'!BQ111+'O5 Details by Class & Accounts'!CL111","v":0},{"$f":"'O5 Details by Class & Accounts'!AB111+'O5 Details by Class & Accounts'!AW111+'O5 Details by Class & Accounts'!BR111+'O5 Details by Class & Accounts'!CM111","v":0},"4360","NFA"]
["4365","Gains from Disposition of Allowances for Emission",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D113), \"\",('E4 TB Allocation Details'!D113))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I112+'O5 Details by Class & Accounts'!AD112+'O5 Details by Class & Accounts'!AY112+'O5 Details by Class & Accounts'!BT112","v":0},{"$f":"'O5 Details by Class & Accounts'!J112+'O5 Details by Class & Accounts'!AE112+'O5 Details by Class & Accounts'!AZ112+'O5 Details by Class & Accounts'!BU112","v":0},{"$f":"'O5 Details by Class & Accounts'!K112+'O5 Details by Class & Accounts'!AF112+'O5 Details by Class & Accounts'!BA112+'O5 Details by Class & Accounts'!BV112","v":0},{"$f":"'O5 Details by Class & Accounts'!L112+'O5 Details by Class & Accounts'!AG112+'O5 Details by Class & Accounts'!BB112+'O5 Details by Class & Accounts'!BW112","v":0},{"$f":"'O5 Details by Class & Accounts'!M112+'O5 Details by Class & Accounts'!AH112+'O5 Details by Class & Accounts'!BC112+'O5 Details by Class & Accounts'!BX112","v":0},{"$f":"'O5 Details by Class & Accounts'!N112+'O5 Details by Class & Accounts'!AI112+'O5 Details by Class & Accounts'!BD112+'O5 Details by Class & Accounts'!BY112","v":0},{"$f":"'O5 Details by Class & Accounts'!O112+'O5 Details by Class & Accounts'!AJ112+'O5 Details by Class & Accounts'!BE112+'O5 Details by Class & Accounts'!BZ112","v":0},{"$f":"'O5 Details by Class & Accounts'!P112+'O5 Details by Class & Accounts'!AK112+'O5 Details by Class & Accounts'!BF112+'O5 Details by Class & Accounts'!CA112","v":0},{"$f":"'O5 Details by Class & Accounts'!Q112+'O5 Details by Class & Accounts'!AL112+'O5 Details by Class & Accounts'!BG112+'O5 Details by Class & Accounts'!CB112","v":0},{"$f":"'O5 Details by Class & Accounts'!R112+'O5 Details by Class & Accounts'!AM112+'O5 Details by Class & Accounts'!BH112+'O5 Details by Class & Accounts'!CC112","v":0},{"$f":"'O5 Details by Class & Accounts'!S112+'O5 Details by Class & Accounts'!AN112+'O5 Details by Class & Accounts'!BI112+'O5 Details by Class & Accounts'!CD112","v":0},{"$f":"'O5 Details by Class & Accounts'!T112+'O5 Details by Class & Accounts'!AO112+'O5 Details by Class & Accounts'!BJ112+'O5 Details by Class & Accounts'!CE112","v":0},{"$f":"'O5 Details by Class & Accounts'!U112+'O5 Details by Class & Accounts'!AP112+'O5 Details by Class & Accounts'!BK112+'O5 Details by Class & Accounts'!CF112","v":0},{"$f":"'O5 Details by Class & Accounts'!V112+'O5 Details by Class & Accounts'!AQ112+'O5 Details by Class & Accounts'!BL112+'O5 Details by Class & Accounts'!CG112","v":0},{"$f":"'O5 Details by Class & Accounts'!W112+'O5 Details by Class & Accounts'!AR112+'O5 Details by Class & Accounts'!BM112+'O5 Details by Class & Accounts'!CH112","v":0},{"$f":"'O5 Details by Class & Accounts'!X112+'O5 Details by Class & Accounts'!AS112+'O5 Details by Class & Accounts'!BN112+'O5 Details by Class & Accounts'!CI112","v":0},{"$f":"'O5 Details by Class & Accounts'!Y112+'O5 Details by Class & Accounts'!AT112+'O5 Details by Class & Accounts'!BO112+'O5 Details by Class & Accounts'!CJ112","v":0},{"$f":"'O5 Details by Class & Accounts'!Z112+'O5 Details by Class & Accounts'!AU112+'O5 Details by Class & Accounts'!BP112+'O5 Details by Class & Accounts'!CK112","v":0},{"$f":"'O5 Details by Class & Accounts'!AA112+'O5 Details by Class & Accounts'!AV112+'O5 Details by Class & Accounts'!BQ112+'O5 Details by Class & Accounts'!CL112","v":0},{"$f":"'O5 Details by Class & Accounts'!AB112+'O5 Details by Class & Accounts'!AW112+'O5 Details by Class & Accounts'!BR112+'O5 Details by Class & Accounts'!CM112","v":0},"4365","NFA"]
["4370","Losses from Disposition of Allowances for Emission",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D114), \"\",('E4 TB Allocation Details'!D114))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I113+'O5 Details by Class & Accounts'!AD113+'O5 Details by Class & Accounts'!AY113+'O5 Details by Class & Accounts'!BT113","v":0},{"$f":"'O5 Details by Class & Accounts'!J113+'O5 Details by Class & Accounts'!AE113+'O5 Details by Class & Accounts'!AZ113+'O5 Details by Class & Accounts'!BU113","v":0},{"$f":"'O5 Details by Class & Accounts'!K113+'O5 Details by Class & Accounts'!AF113+'O5 Details by Class & Accounts'!BA113+'O5 Details by Class & Accounts'!BV113","v":0},{"$f":"'O5 Details by Class & Accounts'!L113+'O5 Details by Class & Accounts'!AG113+'O5 Details by Class & Accounts'!BB113+'O5 Details by Class & Accounts'!BW113","v":0},{"$f":"'O5 Details by Class & Accounts'!M113+'O5 Details by Class & Accounts'!AH113+'O5 Details by Class & Accounts'!BC113+'O5 Details by Class & Accounts'!BX113","v":0},{"$f":"'O5 Details by Class & Accounts'!N113+'O5 Details by Class & Accounts'!AI113+'O5 Details by Class & Accounts'!BD113+'O5 Details by Class & Accounts'!BY113","v":0},{"$f":"'O5 Details by Class & Accounts'!O113+'O5 Details by Class & Accounts'!AJ113+'O5 Details by Class & Accounts'!BE113+'O5 Details by Class & Accounts'!BZ113","v":0},{"$f":"'O5 Details by Class & Accounts'!P113+'O5 Details by Class & Accounts'!AK113+'O5 Details by Class & Accounts'!BF113+'O5 Details by Class & Accounts'!CA113","v":0},{"$f":"'O5 Details by Class & Accounts'!Q113+'O5 Details by Class & Accounts'!AL113+'O5 Details by Class & Accounts'!BG113+'O5 Details by Class & Accounts'!CB113","v":0},{"$f":"'O5 Details by Class & Accounts'!R113+'O5 Details by Class & Accounts'!AM113+'O5 Details by Class & Accounts'!BH113+'O5 Details by Class & Accounts'!CC113","v":0},{"$f":"'O5 Details by Class & Accounts'!S113+'O5 Details by Class & Accounts'!AN113+'O5 Details by Class & Accounts'!BI113+'O5 Details by Class & Accounts'!CD113","v":0},{"$f":"'O5 Details by Class & Accounts'!T113+'O5 Details by Class & Accounts'!AO113+'O5 Details by Class & Accounts'!BJ113+'O5 Details by Class & Accounts'!CE113","v":0},{"$f":"'O5 Details by Class & Accounts'!U113+'O5 Details by Class & Accounts'!AP113+'O5 Details by Class & Accounts'!BK113+'O5 Details by Class & Accounts'!CF113","v":0},{"$f":"'O5 Details by Class & Accounts'!V113+'O5 Details by Class & Accounts'!AQ113+'O5 Details by Class & Accounts'!BL113+'O5 Details by Class & Accounts'!CG113","v":0},{"$f":"'O5 Details by Class & Accounts'!W113+'O5 Details by Class & Accounts'!AR113+'O5 Details by Class & Accounts'!BM113+'O5 Details by Class & Accounts'!CH113","v":0},{"$f":"'O5 Details by Class & Accounts'!X113+'O5 Details by Class & Accounts'!AS113+'O5 Details by Class & Accounts'!BN113+'O5 Details by Class & Accounts'!CI113","v":0},{"$f":"'O5 Details by Class & Accounts'!Y113+'O5 Details by Class & Accounts'!AT113+'O5 Details by Class & Accounts'!BO113+'O5 Details by Class & Accounts'!CJ113","v":0},{"$f":"'O5 Details by Class & Accounts'!Z113+'O5 Details by Class & Accounts'!AU113+'O5 Details by Class & Accounts'!BP113+'O5 Details by Class & Accounts'!CK113","v":0},{"$f":"'O5 Details by Class & Accounts'!AA113+'O5 Details by Class & Accounts'!AV113+'O5 Details by Class & Accounts'!BQ113+'O5 Details by Class & Accounts'!CL113","v":0},{"$f":"'O5 Details by Class & Accounts'!AB113+'O5 Details by Class & Accounts'!AW113+'O5 Details by Class & Accounts'!BR113+'O5 Details by Class & Accounts'!CM113","v":0},"4370","NFA"]
[4375,"Revenues from Non-Utility Operations",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D115), \"\",('E4 TB Allocation Details'!D115))","v":"mi"},{"$f":"SUM(E114:X114)","v":-3058784.1000000006},{"$f":"'O5 Details by Class & Accounts'!I114+'O5 Details by Class & Accounts'!AD114+'O5 Details by Class & Accounts'!AY114+'O5 Details by Class & Accounts'!BT114","v":-1808825.5841978043},{"$f":"'O5 Details by Class & Accounts'!J114+'O5 Details by Class & Accounts'!AE114+'O5 Details by Class & Accounts'!AZ114+'O5 Details by Class & Accounts'!BU114","v":-413857.69900879136},{"$f":"'O5 Details by Class & Accounts'!K114+'O5 Details by Class & Accounts'!AF114+'O5 Details by Class & Accounts'!BA114+'O5 Details by Class & Accounts'!BV114","v":-739781.03594140802},{"$f":"'O5 Details by Class & Accounts'!L114+'O5 Details by Class & Accounts'!AG114+'O5 Details by Class & Accounts'!BB114+'O5 Details by Class & Accounts'!BW114","v":0},{"$f":"'O5 Details by Class & Accounts'!M114+'O5 Details by Class & Accounts'!AH114+'O5 Details by Class & Accounts'!BC114+'O5 Details by Class & Accounts'!BX114","v":0},{"$f":"'O5 Details by Class & Accounts'!N114+'O5 Details by Class & Accounts'!AI114+'O5 Details by Class & Accounts'!BD114+'O5 Details by Class & Accounts'!BY114","v":-63821.600468935241},{"$f":"'O5 Details by Class & Accounts'!O114+'O5 Details by Class & Accounts'!AJ114+'O5 Details by Class & Accounts'!BE114+'O5 Details by Class & Accounts'!BZ114","v":-25146.005177245443},{"$f":"'O5 Details by Class & Accounts'!P114+'O5 Details by Class & Accounts'!AK114+'O5 Details by Class & Accounts'!BF114+'O5 Details by Class & Accounts'!CA114","v":0},{"$f":"'O5 Details by Class & Accounts'!Q114+'O5 Details by Class & Accounts'!AL114+'O5 Details by Class & Accounts'!BG114+'O5 Details by Class & Accounts'!CB114","v":-7204.0313682475917},{"$f":"'O5 Details by Class & Accounts'!R114+'O5 Details by Class & Accounts'!AM114+'O5 Details by Class & Accounts'!BH114+'O5 Details by Class & Accounts'!CC114","v":-148.14383756823301}]
[4380,"Expenses of Non-Utility Operations",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D116), \"\",('E4 TB Allocation Details'!D116))","v":"mi"},{"$f":"SUM(E115:X115)","v":3010050.0999999992},{"$f":"'O5 Details by Class & Accounts'!I115+'O5 Details by Class & Accounts'!AD115+'O5 Details by Class & Accounts'!AY115+'O5 Details by Class & Accounts'!BT115","v":1766856.9024038147},{"$f":"'O5 Details by Class & Accounts'!J115+'O5 Details by Class & Accounts'!AE115+'O5 Details by Class & Accounts'!AZ115+'O5 Details by Class & Accounts'!BU115","v":409221.60083945951},{"$f":"'O5 Details by Class & Accounts'!K115+'O5 Details by Class & Accounts'!AF115+'O5 Details by Class & Accounts'!BA115+'O5 Details by Class & Accounts'!BV115","v":737672.18891299411},{"$f":"'O5 Details by Class & Accounts'!L115+'O5 Details by Class & Accounts'!AG115+'O5 Details by Class & Accounts'!BB115+'O5 Details by Class & Accounts'!BW115","v":0},{"$f":"'O5 Details by Class & Accounts'!M115+'O5 Details by Class & Accounts'!AH115+'O5 Details by Class & Accounts'!BC115+'O5 Details by Class & Accounts'!BX115","v":0},{"$f":"'O5 Details by Class & Accounts'!N115+'O5 Details by Class & Accounts'!AI115+'O5 Details by Class & Accounts'!BD115+'O5 Details by Class & Accounts'!BY115","v":63918.948068449892},{"$f":"'O5 Details by Class & Accounts'!O115+'O5 Details by Class & Accounts'!AJ115+'O5 Details by Class & Accounts'!BE115+'O5 Details by Class & Accounts'!BZ115","v":25059.684386282337},{"$f":"'O5 Details by Class & Accounts'!P115+'O5 Details by Class & Accounts'!AK115+'O5 Details by Class & Accounts'!BF115+'O5 Details by Class & Accounts'!CA115","v":0},{"$f":"'O5 Details by Class & Accounts'!Q115+'O5 Details by Class & Accounts'!AL115+'O5 Details by Class & Accounts'!BG115+'O5 Details by Class & Accounts'!CB115","v":7177.6275332490022},{"$f":"'O5 Details by Class & Accounts'!R115+'O5 Details by Class & Accounts'!AM115+'O5 Details by Class & Accounts'!BH115+'O5 Details by Class & Accounts'!CC115","v":143.14785574985652}]
["4390","Miscellaneous Non-Operating Income",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D117), \"\",('E4 TB Allocation Details'!D117))","v":"mi"},-124999.99999999997,{"$f":"'O5 Details by Class & Accounts'!I116+'O5 Details by Class & Accounts'!AD116+'O5 Details by Class & Accounts'!AY116+'O5 Details by Class & Accounts'!BT116","v":-73373.234817745004},{"$f":"'O5 Details by Class & Accounts'!J116+'O5 Details by Class & Accounts'!AE116+'O5 Details by Class & Accounts'!AZ116+'O5 Details by Class & Accounts'!BU116","v":-16993.969670116931},{"$f":"'O5 Details by Class & Accounts'!K116+'O5 Details by Class & Accounts'!AF116+'O5 Details by Class & Accounts'!BA116+'O5 Details by Class & Accounts'!BV116","v":-30633.717230860799},{"$f":"'O5 Details by Class & Accounts'!L116+'O5 Details by Class & Accounts'!AG116+'O5 Details by Class & Accounts'!BB116+'O5 Details by Class & Accounts'!BW116","v":0},{"$f":"'O5 Details by Class & Accounts'!M116+'O5 Details by Class & Accounts'!AH116+'O5 Details by Class & Accounts'!BC116+'O5 Details by Class & Accounts'!BX116","v":0},{"$f":"'O5 Details by Class & Accounts'!N116+'O5 Details by Class & Accounts'!AI116+'O5 Details by Class & Accounts'!BD116+'O5 Details by Class & Accounts'!BY116","v":-2654.3971838064213},{"$f":"'O5 Details by Class & Accounts'!O116+'O5 Details by Class & Accounts'!AJ116+'O5 Details by Class & Accounts'!BE116+'O5 Details by Class & Accounts'!BZ116","v":-1040.6672461316482},{"$f":"'O5 Details by Class & Accounts'!P116+'O5 Details by Class & Accounts'!AK116+'O5 Details by Class & Accounts'!BF116+'O5 Details by Class & Accounts'!CA116","v":0},{"$f":"'O5 Details by Class & Accounts'!Q116+'O5 Details by Class & Accounts'!AL116+'O5 Details by Class & Accounts'!BG116+'O5 Details by Class & Accounts'!CB116","v":-298.06927188890489},{"$f":"'O5 Details by Class & Accounts'!R116+'O5 Details by Class & Accounts'!AM116+'O5 Details by Class & Accounts'!BH116+'O5 Details by Class & Accounts'!CC116","v":-5.9445794502663141},{"$f":"'O5 Details by Class & Accounts'!S116+'O5 Details by Class & Accounts'!AN116+'O5 Details by Class & Accounts'!BI116+'O5 Details by Class & Accounts'!CD116","v":0},{"$f":"'O5 Details by Class & Accounts'!T116+'O5 Details by Class & Accounts'!AO116+'O5 Details by Class & Accounts'!BJ116+'O5 Details by Class & Accounts'!CE116","v":0},{"$f":"'O5 Details by Class & Accounts'!U116+'O5 Details by Class & Accounts'!AP116+'O5 Details by Class & Accounts'!BK116+'O5 Details by Class & Accounts'!CF116","v":0},{"$f":"'O5 Details by Class & Accounts'!V116+'O5 Details by Class & Accounts'!AQ116+'O5 Details by Class & Accounts'!BL116+'O5 Details by Class & Accounts'!CG116","v":0},{"$f":"'O5 Details by Class & Accounts'!W116+'O5 Details by Class & Accounts'!AR116+'O5 Details by Class & Accounts'!BM116+'O5 Details by Class & Accounts'!CH116","v":0},{"$f":"'O5 Details by Class & Accounts'!X116+'O5 Details by Class & Accounts'!AS116+'O5 Details by Class & Accounts'!BN116+'O5 Details by Class & Accounts'!CI116","v":0},{"$f":"'O5 Details by Class & Accounts'!Y116+'O5 Details by Class & Accounts'!AT116+'O5 Details by Class & Accounts'!BO116+'O5 Details by Class & Accounts'!CJ116","v":0},{"$f":"'O5 Details by Class & Accounts'!Z116+'O5 Details by Class & Accounts'!AU116+'O5 Details by Class & Accounts'!BP116+'O5 Details by Class & Accounts'!CK116","v":0},{"$f":"'O5 Details by Class & Accounts'!AA116+'O5 Details by Class & Accounts'!AV116+'O5 Details by Class & Accounts'!BQ116+'O5 Details by Class & Accounts'!CL116","v":0},{"$f":"'O5 Details by Class & Accounts'!AB116+'O5 Details by Class & Accounts'!AW116+'O5 Details by Class & Accounts'!BR116+'O5 Details by Class & Accounts'!CM116","v":0},"4390","NFA"]
["4395","Rate-Payer Benefit Including Interest",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D118), \"\",('E4 TB Allocation Details'!D118))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I117+'O5 Details by Class & Accounts'!AD117+'O5 Details by Class & Accounts'!AY117+'O5 Details by Class & Accounts'!BT117","v":0},{"$f":"'O5 Details by Class & Accounts'!J117+'O5 Details by Class & Accounts'!AE117+'O5 Details by Class & Accounts'!AZ117+'O5 Details by Class & Accounts'!BU117","v":0},{"$f":"'O5 Details by Class & Accounts'!K117+'O5 Details by Class & Accounts'!AF117+'O5 Details by Class & Accounts'!BA117+'O5 Details by Class & Accounts'!BV117","v":0},{"$f":"'O5 Details by Class & Accounts'!L117+'O5 Details by Class & Accounts'!AG117+'O5 Details by Class & Accounts'!BB117+'O5 Details by Class & Accounts'!BW117","v":0},{"$f":"'O5 Details by Class & Accounts'!M117+'O5 Details by Class & Accounts'!AH117+'O5 Details by Class & Accounts'!BC117+'O5 Details by Class & Accounts'!BX117","v":0},{"$f":"'O5 Details by Class & Accounts'!N117+'O5 Details by Class & Accounts'!AI117+'O5 Details by Class & Accounts'!BD117+'O5 Details by Class & Accounts'!BY117","v":0},{"$f":"'O5 Details by Class & Accounts'!O117+'O5 Details by Class & Accounts'!AJ117+'O5 Details by Class & Accounts'!BE117+'O5 Details by Class & Accounts'!BZ117","v":0},{"$f":"'O5 Details by Class & Accounts'!P117+'O5 Details by Class & Accounts'!AK117+'O5 Details by Class & Accounts'!BF117+'O5 Details by Class & Accounts'!CA117","v":0},{"$f":"'O5 Details by Class & Accounts'!Q117+'O5 Details by Class & Accounts'!AL117+'O5 Details by Class & Accounts'!BG117+'O5 Details by Class & Accounts'!CB117","v":0},{"$f":"'O5 Details by Class & Accounts'!R117+'O5 Details by Class & Accounts'!AM117+'O5 Details by Class & Accounts'!BH117+'O5 Details by Class & Accounts'!CC117","v":0},{"$f":"'O5 Details by Class & Accounts'!S117+'O5 Details by Class & Accounts'!AN117+'O5 Details by Class & Accounts'!BI117+'O5 Details by Class & Accounts'!CD117","v":0},{"$f":"'O5 Details by Class & Accounts'!T117+'O5 Details by Class & Accounts'!AO117+'O5 Details by Class & Accounts'!BJ117+'O5 Details by Class & Accounts'!CE117","v":0},{"$f":"'O5 Details by Class & Accounts'!U117+'O5 Details by Class & Accounts'!AP117+'O5 Details by Class & Accounts'!BK117+'O5 Details by Class & Accounts'!CF117","v":0},{"$f":"'O5 Details by Class & Accounts'!V117+'O5 Details by Class & Accounts'!AQ117+'O5 Details by Class & Accounts'!BL117+'O5 Details by Class & Accounts'!CG117","v":0},{"$f":"'O5 Details by Class & Accounts'!W117+'O5 Details by Class & Accounts'!AR117+'O5 Details by Class & Accounts'!BM117+'O5 Details by Class & Accounts'!CH117","v":0},{"$f":"'O5 Details by Class & Accounts'!X117+'O5 Details by Class & Accounts'!AS117+'O5 Details by Class & Accounts'!BN117+'O5 Details by Class & Accounts'!CI117","v":0},{"$f":"'O5 Details by Class & Accounts'!Y117+'O5 Details by Class & Accounts'!AT117+'O5 Details by Class & Accounts'!BO117+'O5 Details by Class & Accounts'!CJ117","v":0},{"$f":"'O5 Details by Class & Accounts'!Z117+'O5 Details by Class & Accounts'!AU117+'O5 Details by Class & Accounts'!BP117+'O5 Details by Class & Accounts'!CK117","v":0},{"$f":"'O5 Details by Class & Accounts'!AA117+'O5 Details by Class & Accounts'!AV117+'O5 Details by Class & Accounts'!BQ117+'O5 Details by Class & Accounts'!CL117","v":0},{"$f":"'O5 Details by Class & Accounts'!AB117+'O5 Details by Class & Accounts'!AW117+'O5 Details by Class & Accounts'!BR117+'O5 Details by Class & Accounts'!CM117","v":0},"4395","NFA"]
["4398","Foreign Exchange Gains and Losses, Including Amortization",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D119), \"\",('E4 TB Allocation Details'!D119))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I118+'O5 Details by Class & Accounts'!AD118+'O5 Details by Class & Accounts'!AY118+'O5 Details by Class & Accounts'!BT118","v":0},{"$f":"'O5 Details by Class & Accounts'!J118+'O5 Details by Class & Accounts'!AE118+'O5 Details by Class & Accounts'!AZ118+'O5 Details by Class & Accounts'!BU118","v":0},{"$f":"'O5 Details by Class & Accounts'!K118+'O5 Details by Class & Accounts'!AF118+'O5 Details by Class & Accounts'!BA118+'O5 Details by Class & Accounts'!BV118","v":0},{"$f":"'O5 Details by Class & Accounts'!L118+'O5 Details by Class & Accounts'!AG118+'O5 Details by Class & Accounts'!BB118+'O5 Details by Class & Accounts'!BW118","v":0},{"$f":"'O5 Details by Class & Accounts'!M118+'O5 Details by Class & Accounts'!AH118+'O5 Details by Class & Accounts'!BC118+'O5 Details by Class & Accounts'!BX118","v":0},{"$f":"'O5 Details by Class & Accounts'!N118+'O5 Details by Class & Accounts'!AI118+'O5 Details by Class & Accounts'!BD118+'O5 Details by Class & Accounts'!BY118","v":0},{"$f":"'O5 Details by Class & Accounts'!O118+'O5 Details by Class & Accounts'!AJ118+'O5 Details by Class & Accounts'!BE118+'O5 Details by Class & Accounts'!BZ118","v":0},{"$f":"'O5 Details by Class & Accounts'!P118+'O5 Details by Class & Accounts'!AK118+'O5 Details by Class & Accounts'!BF118+'O5 Details by Class & Accounts'!CA118","v":0},{"$f":"'O5 Details by Class & Accounts'!Q118+'O5 Details by Class & Accounts'!AL118+'O5 Details by Class & Accounts'!BG118+'O5 Details by Class & Accounts'!CB118","v":0},{"$f":"'O5 Details by Class & Accounts'!R118+'O5 Details by Class & Accounts'!AM118+'O5 Details by Class & Accounts'!BH118+'O5 Details by Class & Accounts'!CC118","v":0},{"$f":"'O5 Details by Class & Accounts'!S118+'O5 Details by Class & Accounts'!AN118+'O5 Details by Class & Accounts'!BI118+'O5 Details by Class & Accounts'!CD118","v":0},{"$f":"'O5 Details by Class & Accounts'!T118+'O5 Details by Class & Accounts'!AO118+'O5 Details by Class & Accounts'!BJ118+'O5 Details by Class & Accounts'!CE118","v":0},{"$f":"'O5 Details by Class & Accounts'!U118+'O5 Details by Class & Accounts'!AP118+'O5 Details by Class & Accounts'!BK118+'O5 Details by Class & Accounts'!CF118","v":0},{"$f":"'O5 Details by Class & Accounts'!V118+'O5 Details by Class & Accounts'!AQ118+'O5 Details by Class & Accounts'!BL118+'O5 Details by Class & Accounts'!CG118","v":0},{"$f":"'O5 Details by Class & Accounts'!W118+'O5 Details by Class & Accounts'!AR118+'O5 Details by Class & Accounts'!BM118+'O5 Details by Class & Accounts'!CH118","v":0},{"$f":"'O5 Details by Class & Accounts'!X118+'O5 Details by Class & Accounts'!AS118+'O5 Details by Class & Accounts'!BN118+'O5 Details by Class & Accounts'!CI118","v":0},{"$f":"'O5 Details by Class & Accounts'!Y118+'O5 Details by Class & Accounts'!AT118+'O5 Details by Class & Accounts'!BO118+'O5 Details by Class & Accounts'!CJ118","v":0},{"$f":"'O5 Details by Class & Accounts'!Z118+'O5 Details by Class & Accounts'!AU118+'O5 Details by Class & Accounts'!BP118+'O5 Details by Class & Accounts'!CK118","v":0},{"$f":"'O5 Details by Class & Accounts'!AA118+'O5 Details by Class & Accounts'!AV118+'O5 Details by Class & Accounts'!BQ118+'O5 Details by Class & Accounts'!CL118","v":0},{"$f":"'O5 Details by Class & Accounts'!AB118+'O5 Details by Class & Accounts'!AW118+'O5 Details by Class & Accounts'!BR118+'O5 Details by Class & Accounts'!CM118","v":0},"4398","NFA"]
["4405","Interest and Dividend Income",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D120), \"\",('E4 TB Allocation Details'!D120))","v":"mi"},-6999.9999999999982,{"$f":"'O5 Details by Class & Accounts'!I119+'O5 Details by Class & Accounts'!AD119+'O5 Details by Class & Accounts'!AY119+'O5 Details by Class & Accounts'!BT119","v":-4108.9011497937199},{"$f":"'O5 Details by Class & Accounts'!J119+'O5 Details by Class & Accounts'!AE119+'O5 Details by Class & Accounts'!AZ119+'O5 Details by Class & Accounts'!BU119","v":-951.66230152654816},{"$f":"'O5 Details by Class & Accounts'!K119+'O5 Details by Class & Accounts'!AF119+'O5 Details by Class & Accounts'!BA119+'O5 Details by Class & Accounts'!BV119","v":-1715.4881649282047},{"$f":"'O5 Details by Class & Accounts'!L119+'O5 Details by Class & Accounts'!AG119+'O5 Details by Class & Accounts'!BB119+'O5 Details by Class & Accounts'!BW119","v":0},{"$f":"'O5 Details by Class & Accounts'!M119+'O5 Details by Class & Accounts'!AH119+'O5 Details by Class & Accounts'!BC119+'O5 Details by Class & Accounts'!BX119","v":0},{"$f":"'O5 Details by Class & Accounts'!N119+'O5 Details by Class & Accounts'!AI119+'O5 Details by Class & Accounts'!BD119+'O5 Details by Class & Accounts'!BY119","v":-148.64624229315959},{"$f":"'O5 Details by Class & Accounts'!O119+'O5 Details by Class & Accounts'!AJ119+'O5 Details by Class & Accounts'!BE119+'O5 Details by Class & Accounts'!BZ119","v":-58.277365783372296},{"$f":"'O5 Details by Class & Accounts'!P119+'O5 Details by Class & Accounts'!AK119+'O5 Details by Class & Accounts'!BF119+'O5 Details by Class & Accounts'!CA119","v":0},{"$f":"'O5 Details by Class & Accounts'!Q119+'O5 Details by Class & Accounts'!AL119+'O5 Details by Class & Accounts'!BG119+'O5 Details by Class & Accounts'!CB119","v":-16.691879225778674},{"$f":"'O5 Details by Class & Accounts'!R119+'O5 Details by Class & Accounts'!AM119+'O5 Details by Class & Accounts'!BH119+'O5 Details by Class & Accounts'!CC119","v":-0.33289644921491363},{"$f":"'O5 Details by Class & Accounts'!S119+'O5 Details by Class & Accounts'!AN119+'O5 Details by Class & Accounts'!BI119+'O5 Details by Class & Accounts'!CD119","v":0},{"$f":"'O5 Details by Class & Accounts'!T119+'O5 Details by Class & Accounts'!AO119+'O5 Details by Class & Accounts'!BJ119+'O5 Details by Class & Accounts'!CE119","v":0},{"$f":"'O5 Details by Class & Accounts'!U119+'O5 Details by Class & Accounts'!AP119+'O5 Details by Class & Accounts'!BK119+'O5 Details by Class & Accounts'!CF119","v":0},{"$f":"'O5 Details by Class & Accounts'!V119+'O5 Details by Class & Accounts'!AQ119+'O5 Details by Class & Accounts'!BL119+'O5 Details by Class & Accounts'!CG119","v":0},{"$f":"'O5 Details by Class & Accounts'!W119+'O5 Details by Class & Accounts'!AR119+'O5 Details by Class & Accounts'!BM119+'O5 Details by Class & Accounts'!CH119","v":0},{"$f":"'O5 Details by Class & Accounts'!X119+'O5 Details by Class & Accounts'!AS119+'O5 Details by Class & Accounts'!BN119+'O5 Details by Class & Accounts'!CI119","v":0},{"$f":"'O5 Details by Class & Accounts'!Y119+'O5 Details by Class & Accounts'!AT119+'O5 Details by Class & Accounts'!BO119+'O5 Details by Class & Accounts'!CJ119","v":0},{"$f":"'O5 Details by Class & Accounts'!Z119+'O5 Details by Class & Accounts'!AU119+'O5 Details by Class & Accounts'!BP119+'O5 Details by Class & Accounts'!CK119","v":0},{"$f":"'O5 Details by Class & Accounts'!AA119+'O5 Details by Class & Accounts'!AV119+'O5 Details by Class & Accounts'!BQ119+'O5 Details by Class & Accounts'!CL119","v":0},{"$f":"'O5 Details by Class & Accounts'!AB119+'O5 Details by Class & Accounts'!AW119+'O5 Details by Class & Accounts'!BR119+'O5 Details by Class & Accounts'!CM119","v":0},"4405","NFA"]
["4415","Equity in Earnings of Subsidiary Companies",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D121), \"\",('E4 TB Allocation Details'!D121))","v":"mi"},0,{"$f":"'O5 Details by Class & Accounts'!I120+'O5 Details by Class & Accounts'!AD120+'O5 Details by Class & Accounts'!AY120+'O5 Details by Class & Accounts'!BT120","v":0},{"$f":"'O5 Details by Class & Accounts'!J120+'O5 Details by Class & Accounts'!AE120+'O5 Details by Class & Accounts'!AZ120+'O5 Details by Class & Accounts'!BU120","v":0},{"$f":"'O5 Details by Class & Accounts'!K120+'O5 Details by Class & Accounts'!AF120+'O5 Details by Class & Accounts'!BA120+'O5 Details by Class & Accounts'!BV120","v":0},{"$f":"'O5 Details by Class & Accounts'!L120+'O5 Details by Class & Accounts'!AG120+'O5 Details by Class & Accounts'!BB120+'O5 Details by Class & Accounts'!BW120","v":0},{"$f":"'O5 Details by Class & Accounts'!M120+'O5 Details by Class & Accounts'!AH120+'O5 Details by Class & Accounts'!BC120+'O5 Details by Class & Accounts'!BX120","v":0},{"$f":"'O5 Details by Class & Accounts'!N120+'O5 Details by Class & Accounts'!AI120+'O5 Details by Class & Accounts'!BD120+'O5 Details by Class & Accounts'!BY120","v":0},{"$f":"'O5 Details by Class & Accounts'!O120+'O5 Details by Class & Accounts'!AJ120+'O5 Details by Class & Accounts'!BE120+'O5 Details by Class & Accounts'!BZ120","v":0},{"$f":"'O5 Details by Class & Accounts'!P120+'O5 Details by Class & Accounts'!AK120+'O5 Details by Class & Accounts'!BF120+'O5 Details by Class & Accounts'!CA120","v":0},{"$f":"'O5 Details by Class & Accounts'!Q120+'O5 Details by Class & Accounts'!AL120+'O5 Details by Class & Accounts'!BG120+'O5 Details by Class & Accounts'!CB120","v":0},{"$f":"'O5 Details by Class & Accounts'!R120+'O5 Details by Class & Accounts'!AM120+'O5 Details by Class & Accounts'!BH120+'O5 Details by Class & Accounts'!CC120","v":0},{"$f":"'O5 Details by Class & Accounts'!S120+'O5 Details by Class & Accounts'!AN120+'O5 Details by Class & Accounts'!BI120+'O5 Details by Class & Accounts'!CD120","v":0},{"$f":"'O5 Details by Class & Accounts'!T120+'O5 Details by Class & Accounts'!AO120+'O5 Details by Class & Accounts'!BJ120+'O5 Details by Class & Accounts'!CE120","v":0},{"$f":"'O5 Details by Class & Accounts'!U120+'O5 Details by Class & Accounts'!AP120+'O5 Details by Class & Accounts'!BK120+'O5 Details by Class & Accounts'!CF120","v":0},{"$f":"'O5 Details by Class & Accounts'!V120+'O5 Details by Class & Accounts'!AQ120+'O5 Details by Class & Accounts'!BL120+'O5 Details by Class & Accounts'!CG120","v":0},{"$f":"'O5 Details by Class & Accounts'!W120+'O5 Details by Class & Accounts'!AR120+'O5 Details by Class & Accounts'!BM120+'O5 Details by Class & Accounts'!CH120","v":0},{"$f":"'O5 Details by Class & Accounts'!X120+'O5 Details by Class & Accounts'!AS120+'O5 Details by Class & Accounts'!BN120+'O5 Details by Class & Accounts'!CI120","v":0},{"$f":"'O5 Details by Class & Accounts'!Y120+'O5 Details by Class & Accounts'!AT120+'O5 Details by Class & Accounts'!BO120+'O5 Details by Class & Accounts'!CJ120","v":0},{"$f":"'O5 Details by Class & Accounts'!Z120+'O5 Details by Class & Accounts'!AU120+'O5 Details by Class & Accounts'!BP120+'O5 Details by Class & Accounts'!CK120","v":0},{"$f":"'O5 Details by Class & Accounts'!AA120+'O5 Details by Class & Accounts'!AV120+'O5 Details by Class & Accounts'!BQ120+'O5 Details by Class & Accounts'!CL120","v":0},{"$f":"'O5 Details by Class & Accounts'!AB120+'O5 Details by Class & Accounts'!AW120+'O5 Details by Class & Accounts'!BR120+'O5 Details by Class & Accounts'!CM120","v":0},"4415","NFA"]
["4705","Power Purchased",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D122), \"\",('E4 TB Allocation Details'!D122))","v":"cop"},141659002.95480162,{"$f":"'O5 Details by Class & Accounts'!I121+'O5 Details by Class & Accounts'!AD121+'O5 Details by Class & Accounts'!AY121+'O5 Details by Class & Accounts'!BT121","v":39312434.982884273},{"$f":"'O5 Details by Class & Accounts'!J121+'O5 Details by Class & Accounts'!AE121+'O5 Details by Class & Accounts'!AZ121+'O5 Details by Class & Accounts'!BU121","v":18911805.798183788},{"$f":"'O5 Details by Class & Accounts'!K121+'O5 Details by Class & Accounts'!AF121+'O5 Details by Class & Accounts'!BA121+'O5 Details by Class & Accounts'!BV121","v":69930539.58666718},{"$f":"'O5 Details by Class & Accounts'!L121+'O5 Details by Class & Accounts'!AG121+'O5 Details by Class & Accounts'!BB121+'O5 Details by Class & Accounts'!BW121","v":0},{"$f":"'O5 Details by Class & Accounts'!M121+'O5 Details by Class & Accounts'!AH121+'O5 Details by Class & Accounts'!BC121+'O5 Details by Class & Accounts'!BX121","v":0},{"$f":"'O5 Details by Class & Accounts'!N121+'O5 Details by Class & Accounts'!AI121+'O5 Details by Class & Accounts'!BD121+'O5 Details by Class & Accounts'!BY121","v":9358395.7230819669},{"$f":"'O5 Details by Class & Accounts'!O121+'O5 Details by Class & Accounts'!AJ121+'O5 Details by Class & Accounts'!BE121+'O5 Details by Class & Accounts'!BZ121","v":747642.6454240114},{"$f":"'O5 Details by Class & Accounts'!P121+'O5 Details by Class & Accounts'!AK121+'O5 Details by Class & Accounts'!BF121+'O5 Details by Class & Accounts'!CA121","v":0},{"$f":"'O5 Details by Class & Accounts'!Q121+'O5 Details by Class & Accounts'!AL121+'O5 Details by Class & Accounts'!BG121+'O5 Details by Class & Accounts'!CB121","v":309148.28964997671},{"$f":"'O5 Details by Class & Accounts'!R121+'O5 Details by Class & Accounts'!AM121+'O5 Details by Class & Accounts'!BH121+'O5 Details by Class & Accounts'!CC121","v":3089035.9289104347},{"$f":"'O5 Details by Class & Accounts'!S121+'O5 Details by Class & Accounts'!AN121+'O5 Details by Class & Accounts'!BI121+'O5 Details by Class & Accounts'!CD121","v":0},{"$f":"'O5 Details by Class & Accounts'!T121+'O5 Details by Class & Accounts'!AO121+'O5 Details by Class & Accounts'!BJ121+'O5 Details by Class & Accounts'!CE121","v":0},{"$f":"'O5 Details by Class & Accounts'!U121+'O5 Details by Class & Accounts'!AP121+'O5 Details by Class & Accounts'!BK121+'O5 Details by Class & Accounts'!CF121","v":0},{"$f":"'O5 Details by Class & Accounts'!V121+'O5 Details by Class & Accounts'!AQ121+'O5 Details by Class & Accounts'!BL121+'O5 Details by Class & Accounts'!CG121","v":0},{"$f":"'O5 Details by Class & Accounts'!W121+'O5 Details by Class & Accounts'!AR121+'O5 Details by Class & Accounts'!BM121+'O5 Details by Class & Accounts'!CH121","v":0},{"$f":"'O5 Details by Class & Accounts'!X121+'O5 Details by Class & Accounts'!AS121+'O5 Details by Class & Accounts'!BN121+'O5 Details by Class & Accounts'!CI121","v":0},{"$f":"'O5 Details by Class & Accounts'!Y121+'O5 Details by Class & Accounts'!AT121+'O5 Details by Class & Accounts'!BO121+'O5 Details by Class & Accounts'!CJ121","v":0},{"$f":"'O5 Details by Class & Accounts'!Z121+'O5 Details by Class & Accounts'!AU121+'O5 Details by Class & Accounts'!BP121+'O5 Details by Class & Accounts'!CK121","v":0},{"$f":"'O5 Details by Class & Accounts'!AA121+'O5 Details by Class & Accounts'!AV121+'O5 Details by Class & Accounts'!BQ121+'O5 Details by Class & Accounts'!CL121","v":0},{"$f":"'O5 Details by Class & Accounts'!AB121+'O5 Details by Class & Accounts'!AW121+'O5 Details by Class & Accounts'!BR121+'O5 Details by Class & Accounts'!CM121","v":0},"4705","CEN EWMP"]
["4708","Charges-WMS",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D123), \"\",('E4 TB Allocation Details'!D123))","v":"cop"},8476474.1673867833,{"$f":"'O5 Details by Class & Accounts'!I122+'O5 Details by Class & Accounts'!AD122+'O5 Details by Class & Accounts'!AY122+'O5 Details by Class & Accounts'!BT122","v":2352344.9455296057},{"$f":"'O5 Details by Class & Accounts'!J122+'O5 Details by Class & Accounts'!AE122+'O5 Details by Class & Accounts'!AZ122+'O5 Details by Class & Accounts'!BU122","v":1131628.9820145653},{"$f":"'O5 Details by Class & Accounts'!K122+'O5 Details by Class & Accounts'!AF122+'O5 Details by Class & Accounts'!BA122+'O5 Details by Class & Accounts'!BV122","v":4184445.7461481174},{"$f":"'O5 Details by Class & Accounts'!L122+'O5 Details by Class & Accounts'!AG122+'O5 Details by Class & Accounts'!BB122+'O5 Details by Class & Accounts'!BW122","v":0},{"$f":"'O5 Details by Class & Accounts'!M122+'O5 Details by Class & Accounts'!AH122+'O5 Details by Class & Accounts'!BC122+'O5 Details by Class & Accounts'!BX122","v":0},{"$f":"'O5 Details by Class & Accounts'!N122+'O5 Details by Class & Accounts'!AI122+'O5 Details by Class & Accounts'!BD122+'O5 Details by Class & Accounts'!BY122","v":559979.93731607322},{"$f":"'O5 Details by Class & Accounts'!O122+'O5 Details by Class & Accounts'!AJ122+'O5 Details by Class & Accounts'!BE122+'O5 Details by Class & Accounts'!BZ122","v":44736.821791661074},{"$f":"'O5 Details by Class & Accounts'!P122+'O5 Details by Class & Accounts'!AK122+'O5 Details by Class & Accounts'!BF122+'O5 Details by Class & Accounts'!CA122","v":0},{"$f":"'O5 Details by Class & Accounts'!Q122+'O5 Details by Class & Accounts'!AL122+'O5 Details by Class & Accounts'!BG122+'O5 Details by Class & Accounts'!CB122","v":18498.559473455702},{"$f":"'O5 Details by Class & Accounts'!R122+'O5 Details by Class & Accounts'!AM122+'O5 Details by Class & Accounts'!BH122+'O5 Details by Class & Accounts'!CC122","v":184839.17511330618},{"$f":"'O5 Details by Class & Accounts'!S122+'O5 Details by Class & Accounts'!AN122+'O5 Details by Class & Accounts'!BI122+'O5 Details by Class & Accounts'!CD122","v":0},{"$f":"'O5 Details by Class & Accounts'!T122+'O5 Details by Class & Accounts'!AO122+'O5 Details by Class & Accounts'!BJ122+'O5 Details by Class & Accounts'!CE122","v":0},{"$f":"'O5 Details by Class & Accounts'!U122+'O5 Details by Class & Accounts'!AP122+'O5 Details by Class & Accounts'!BK122+'O5 Details by Class & Accounts'!CF122","v":0},{"$f":"'O5 Details by Class & Accounts'!V122+'O5 Details by Class & Accounts'!AQ122+'O5 Details by Class & Accounts'!BL122+'O5 Details by Class & Accounts'!CG122","v":0},{"$f":"'O5 Details by Class & Accounts'!W122+'O5 Details by Class & Accounts'!AR122+'O5 Details by Class & Accounts'!BM122+'O5 Details by Class & Accounts'!CH122","v":0},{"$f":"'O5 Details by Class & Accounts'!X122+'O5 Details by Class & Accounts'!AS122+'O5 Details by Class & Accounts'!BN122+'O5 Details by Class & Accounts'!CI122","v":0},{"$f":"'O5 Details by Class & Accounts'!Y122+'O5 Details by Class & Accounts'!AT122+'O5 Details by Class & Accounts'!BO122+'O5 Details by Class & Accounts'!CJ122","v":0},{"$f":"'O5 Details by Class & Accounts'!Z122+'O5 Details by Class & Accounts'!AU122+'O5 Details by Class & Accounts'!BP122+'O5 Details by Class & Accounts'!CK122","v":0},{"$f":"'O5 Details by Class & Accounts'!AA122+'O5 Details by Class & Accounts'!AV122+'O5 Details by Class & Accounts'!BQ122+'O5 Details by Class & Accounts'!CL122","v":0},{"$f":"'O5 Details by Class & Accounts'!AB122+'O5 Details by Class & Accounts'!AW122+'O5 Details by Class & Accounts'!BR122+'O5 Details by Class & Accounts'!CM122","v":0},"4708","CEN EWMP"]
["4710","Cost of Power Adjustments",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D124), \"\",('E4 TB Allocation Details'!D124))","v":"cop"},{"$f":"SUM(E123:X123)","v":505829.76000000007},{"$f":"'O5 Details by Class & Accounts'!I123+'O5 Details by Class & Accounts'!AD123+'O5 Details by Class & Accounts'!AY123+'O5 Details by Class & Accounts'!BT123","v":140375.12009563335},{"$f":"'O5 Details by Class & Accounts'!J123+'O5 Details by Class & Accounts'!AE123+'O5 Details by Class & Accounts'!AZ123+'O5 Details by Class & Accounts'!BU123","v":67529.447394982271},{"$f":"'O5 Details by Class & Accounts'!K123+'O5 Details by Class & Accounts'!AF123+'O5 Details by Class & Accounts'!BA123+'O5 Details by Class & Accounts'!BV123","v":249704.90627468709},{"$f":"'O5 Details by Class & Accounts'!L123+'O5 Details by Class & Accounts'!AG123+'O5 Details by Class & Accounts'!BB123+'O5 Details by Class & Accounts'!BW123","v":0},{"$f":"'O5 Details by Class & Accounts'!M123+'O5 Details by Class & Accounts'!AH123+'O5 Details by Class & Accounts'!BC123+'O5 Details by Class & Accounts'!BX123","v":0},{"$f":"'O5 Details by Class & Accounts'!N123+'O5 Details by Class & Accounts'!AI123+'O5 Details by Class & Accounts'!BD123+'O5 Details by Class & Accounts'!BY123","v":33416.549346333828},{"$f":"'O5 Details by Class & Accounts'!O123+'O5 Details by Class & Accounts'!AJ123+'O5 Details by Class & Accounts'!BE123+'O5 Details by Class & Accounts'!BZ123","v":2669.6495952414448},{"$f":"'O5 Details by Class & Accounts'!P123+'O5 Details by Class & Accounts'!AK123+'O5 Details by Class & Accounts'!BF123+'O5 Details by Class & Accounts'!CA123","v":0},{"$f":"'O5 Details by Class & Accounts'!Q123+'O5 Details by Class & Accounts'!AL123+'O5 Details by Class & Accounts'!BG123+'O5 Details by Class & Accounts'!CB123","v":1103.8931652508693},{"$f":"'O5 Details by Class & Accounts'!R123+'O5 Details by Class & Accounts'!AM123+'O5 Details by Class & Accounts'!BH123+'O5 Details by Class & Accounts'!CC123","v":11030.194127871204},{"$f":"'O5 Details by Class & Accounts'!S123+'O5 Details by Class & Accounts'!AN123+'O5 Details by Class & Accounts'!BI123+'O5 Details by Class & Accounts'!CD123","v":0},{"$f":"'O5 Details by Class & Accounts'!T123+'O5 Details by Class & Accounts'!AO123+'O5 Details by Class & Accounts'!BJ123+'O5 Details by Class & Accounts'!CE123","v":0},{"$f":"'O5 Details by Class & Accounts'!U123+'O5 Details by Class & Accounts'!AP123+'O5 Details by Class & Accounts'!BK123+'O5 Details by Class & Accounts'!CF123","v":0},{"$f":"'O5 Details by Class & Accounts'!V123+'O5 Details by Class & Accounts'!AQ123+'O5 Details by Class & Accounts'!BL123+'O5 Details by Class & Accounts'!CG123","v":0},{"$f":"'O5 Details by Class & Accounts'!W123+'O5 Details by Class & Accounts'!AR123+'O5 Details by Class & Accounts'!BM123+'O5 Details by Class & Accounts'!CH123","v":0},{"$f":"'O5 Details by Class & Accounts'!X123+'O5 Details by Class & Accounts'!AS123+'O5 Details by Class & Accounts'!BN123+'O5 Details by Class & Accounts'!CI123","v":0},{"$f":"'O5 Details by Class & Accounts'!Y123+'O5 Details by Class & Accounts'!AT123+'O5 Details by Class & Accounts'!BO123+'O5 Details by Class & Accounts'!CJ123","v":0},{"$f":"'O5 Details by Class & Accounts'!Z123+'O5 Details by Class & Accounts'!AU123+'O5 Details by Class & Accounts'!BP123+'O5 Details by Class & Accounts'!CK123","v":0},{"$f":"'O5 Details by Class & Accounts'!AA123+'O5 Details by Class & Accounts'!AV123+'O5 Details by Class & Accounts'!BQ123+'O5 Details by Class & Accounts'!CL123","v":0},{"$f":"'O5 Details by Class & Accounts'!AB123+'O5 Details by Class & Accounts'!AW123+'O5 Details by Class & Accounts'!BR123+'O5 Details by Class & Accounts'!CM123","v":0},"4710","CEN EWMP"]
["4712","Charges-One-Time",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D125), \"\",('E4 TB Allocation Details'!D125))","v":"cop"},-754013.76750000019,{"$f":"'O5 Details by Class & Accounts'!I124+'O5 Details by Class & Accounts'!AD124+'O5 Details by Class & Accounts'!AY124+'O5 Details by Class & Accounts'!BT124","v":-209249.7941729911},{"$f":"'O5 Details by Class & Accounts'!J124+'O5 Details by Class & Accounts'!AE124+'O5 Details by Class & Accounts'!AZ124+'O5 Details by Class & Accounts'!BU124","v":-100662.58862958883},{"$f":"'O5 Details by Class & Accounts'!K124+'O5 Details by Class & Accounts'!AF124+'O5 Details by Class & Accounts'!BA124+'O5 Details by Class & Accounts'!BV124","v":-372221.94507379562},{"$f":"'O5 Details by Class & Accounts'!L124+'O5 Details by Class & Accounts'!AG124+'O5 Details by Class & Accounts'!BB124+'O5 Details by Class & Accounts'!BW124","v":0},{"$f":"'O5 Details by Class & Accounts'!M124+'O5 Details by Class & Accounts'!AH124+'O5 Details by Class & Accounts'!BC124+'O5 Details by Class & Accounts'!BX124","v":0},{"$f":"'O5 Details by Class & Accounts'!N124+'O5 Details by Class & Accounts'!AI124+'O5 Details by Class & Accounts'!BD124+'O5 Details by Class & Accounts'!BY124","v":-49812.289157282547},{"$f":"'O5 Details by Class & Accounts'!O124+'O5 Details by Class & Accounts'!AJ124+'O5 Details by Class & Accounts'!BE124+'O5 Details by Class & Accounts'!BZ124","v":-3979.5059689901441},{"$f":"'O5 Details by Class & Accounts'!P124+'O5 Details by Class & Accounts'!AK124+'O5 Details by Class & Accounts'!BF124+'O5 Details by Class & Accounts'!CA124","v":0},{"$f":"'O5 Details by Class & Accounts'!Q124+'O5 Details by Class & Accounts'!AL124+'O5 Details by Class & Accounts'!BG124+'O5 Details by Class & Accounts'!CB124","v":-1645.515369535213},{"$f":"'O5 Details by Class & Accounts'!R124+'O5 Details by Class & Accounts'!AM124+'O5 Details by Class & Accounts'!BH124+'O5 Details by Class & Accounts'!CC124","v":-16442.129127816726},{"$f":"'O5 Details by Class & Accounts'!S124+'O5 Details by Class & Accounts'!AN124+'O5 Details by Class & Accounts'!BI124+'O5 Details by Class & Accounts'!CD124","v":0},{"$f":"'O5 Details by Class & Accounts'!T124+'O5 Details by Class & Accounts'!AO124+'O5 Details by Class & Accounts'!BJ124+'O5 Details by Class & Accounts'!CE124","v":0},{"$f":"'O5 Details by Class & Accounts'!U124+'O5 Details by Class & Accounts'!AP124+'O5 Details by Class & Accounts'!BK124+'O5 Details by Class & Accounts'!CF124","v":0},{"$f":"'O5 Details by Class & Accounts'!V124+'O5 Details by Class & Accounts'!AQ124+'O5 Details by Class & Accounts'!BL124+'O5 Details by Class & Accounts'!CG124","v":0},{"$f":"'O5 Details by Class & Accounts'!W124+'O5 Details by Class & Accounts'!AR124+'O5 Details by Class & Accounts'!BM124+'O5 Details by Class & Accounts'!CH124","v":0},{"$f":"'O5 Details by Class & Accounts'!X124+'O5 Details by Class & Accounts'!AS124+'O5 Details by Class & Accounts'!BN124+'O5 Details by Class & Accounts'!CI124","v":0},{"$f":"'O5 Details by Class & Accounts'!Y124+'O5 Details by Class & Accounts'!AT124+'O5 Details by Class & Accounts'!BO124+'O5 Details by Class & Accounts'!CJ124","v":0},{"$f":"'O5 Details by Class & Accounts'!Z124+'O5 Details by Class & Accounts'!AU124+'O5 Details by Class & Accounts'!BP124+'O5 Details by Class & Accounts'!CK124","v":0},{"$f":"'O5 Details by Class & Accounts'!AA124+'O5 Details by Class & Accounts'!AV124+'O5 Details by Class & Accounts'!BQ124+'O5 Details by Class & Accounts'!CL124","v":0},{"$f":"'O5 Details by Class & Accounts'!AB124+'O5 Details by Class & Accounts'!AW124+'O5 Details by Class & Accounts'!BR124+'O5 Details by Class & Accounts'!CM124","v":0},"4712","CEN EWMP"]
["4714","Charges-NW",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D126), \"\",('E4 TB Allocation Details'!D126))","v":"cop"},10190602.728020998,{"$f":"'O5 Details by Class & Accounts'!I125+'O5 Details by Class & Accounts'!AD125+'O5 Details by Class & Accounts'!AY125+'O5 Details by Class & Accounts'!BT125","v":2814693.6561242109},{"$f":"'O5 Details by Class & Accounts'!J125+'O5 Details by Class & Accounts'!AE125+'O5 Details by Class & Accounts'!AZ125+'O5 Details by Class & Accounts'!BU125","v":1354048.4029843607},{"$f":"'O5 Details by Class & Accounts'!K125+'O5 Details by Class & Accounts'!AF125+'O5 Details by Class & Accounts'!BA125+'O5 Details by Class & Accounts'!BV125","v":5054984.6750124348},{"$f":"'O5 Details by Class & Accounts'!L125+'O5 Details by Class & Accounts'!AG125+'O5 Details by Class & Accounts'!BB125+'O5 Details by Class & Accounts'!BW125","v":0},{"$f":"'O5 Details by Class & Accounts'!M125+'O5 Details by Class & Accounts'!AH125+'O5 Details by Class & Accounts'!BC125+'O5 Details by Class & Accounts'!BX125","v":0},{"$f":"'O5 Details by Class & Accounts'!N125+'O5 Details by Class & Accounts'!AI125+'O5 Details by Class & Accounts'!BD125+'O5 Details by Class & Accounts'!BY125","v":670042.87790178915},{"$f":"'O5 Details by Class & Accounts'!O125+'O5 Details by Class & Accounts'!AJ125+'O5 Details by Class & Accounts'!BE125+'O5 Details by Class & Accounts'!BZ125","v":53529.754950032679},{"$f":"'O5 Details by Class & Accounts'!P125+'O5 Details by Class & Accounts'!AK125+'O5 Details by Class & Accounts'!BF125+'O5 Details by Class & Accounts'!CA125","v":0},{"$f":"'O5 Details by Class & Accounts'!Q125+'O5 Details by Class & Accounts'!AL125+'O5 Details by Class & Accounts'!BG125+'O5 Details by Class & Accounts'!CB125","v":22134.414468559018},{"$f":"'O5 Details by Class & Accounts'!R125+'O5 Details by Class & Accounts'!AM125+'O5 Details by Class & Accounts'!BH125+'O5 Details by Class & Accounts'!CC125","v":221168.9465796109},{"$f":"'O5 Details by Class & Accounts'!S125+'O5 Details by Class & Accounts'!AN125+'O5 Details by Class & Accounts'!BI125+'O5 Details by Class & Accounts'!CD125","v":0},{"$f":"'O5 Details by Class & Accounts'!T125+'O5 Details by Class & Accounts'!AO125+'O5 Details by Class & Accounts'!BJ125+'O5 Details by Class & Accounts'!CE125","v":0},{"$f":"'O5 Details by Class & Accounts'!U125+'O5 Details by Class & Accounts'!AP125+'O5 Details by Class & Accounts'!BK125+'O5 Details by Class & Accounts'!CF125","v":0},{"$f":"'O5 Details by Class & Accounts'!V125+'O5 Details by Class & Accounts'!AQ125+'O5 Details by Class & Accounts'!BL125+'O5 Details by Class & Accounts'!CG125","v":0},{"$f":"'O5 Details by Class & Accounts'!W125+'O5 Details by Class & Accounts'!AR125+'O5 Details by Class & Accounts'!BM125+'O5 Details by Class & Accounts'!CH125","v":0},{"$f":"'O5 Details by Class & Accounts'!X125+'O5 Details by Class & Accounts'!AS125+'O5 Details by Class & Accounts'!BN125+'O5 Details by Class & Accounts'!CI125","v":0},{"$f":"'O5 Details by Class & Accounts'!Y125+'O5 Details by Class & Accounts'!AT125+'O5 Details by Class & Accounts'!BO125+'O5 Details by Class & Accounts'!CJ125","v":0},{"$f":"'O5 Details by Class & Accounts'!Z125+'O5 Details by Class & Accounts'!AU125+'O5 Details by Class & Accounts'!BP125+'O5 Details by Class & Accounts'!CK125","v":0},{"$f":"'O5 Details by Class & Accounts'!AA125+'O5 Details by Class & Accounts'!AV125+'O5 Details by Class & Accounts'!BQ125+'O5 Details by Class & Accounts'!CL125","v":0},{"$f":"'O5 Details by Class & Accounts'!AB125+'O5 Details by Class & Accounts'!AW125+'O5 Details by Class & Accounts'!BR125+'O5 Details by Class & Accounts'!CM125","v":0},"4714","CEN"]
["4715","System Control and Load Dispatching",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D127), \"\",('E4 TB Allocation Details'!D127))","v":"cop"},0,{"$f":"'O5 Details by Class & Accounts'!I126+'O5 Details by Class & Accounts'!AD126+'O5 Details by Class & Accounts'!AY126+'O5 Details by Class & Accounts'!BT126","v":0},{"$f":"'O5 Details by Class & Accounts'!J126+'O5 Details by Class & Accounts'!AE126+'O5 Details by Class & Accounts'!AZ126+'O5 Details by Class & Accounts'!BU126","v":0},{"$f":"'O5 Details by Class & Accounts'!K126+'O5 Details by Class & Accounts'!AF126+'O5 Details by Class & Accounts'!BA126+'O5 Details by Class & Accounts'!BV126","v":0},{"$f":"'O5 Details by Class & Accounts'!L126+'O5 Details by Class & Accounts'!AG126+'O5 Details by Class & Accounts'!BB126+'O5 Details by Class & Accounts'!BW126","v":0},{"$f":"'O5 Details by Class & Accounts'!M126+'O5 Details by Class & Accounts'!AH126+'O5 Details by Class & Accounts'!BC126+'O5 Details by Class & Accounts'!BX126","v":0},{"$f":"'O5 Details by Class & Accounts'!N126+'O5 Details by Class & Accounts'!AI126+'O5 Details by Class & Accounts'!BD126+'O5 Details by Class & Accounts'!BY126","v":0},{"$f":"'O5 Details by Class & Accounts'!O126+'O5 Details by Class & Accounts'!AJ126+'O5 Details by Class & Accounts'!BE126+'O5 Details by Class & Accounts'!BZ126","v":0},{"$f":"'O5 Details by Class & Accounts'!P126+'O5 Details by Class & Accounts'!AK126+'O5 Details by Class & Accounts'!BF126+'O5 Details by Class & Accounts'!CA126","v":0},{"$f":"'O5 Details by Class & Accounts'!Q126+'O5 Details by Class & Accounts'!AL126+'O5 Details by Class & Accounts'!BG126+'O5 Details by Class & Accounts'!CB126","v":0},{"$f":"'O5 Details by Class & Accounts'!R126+'O5 Details by Class & Accounts'!AM126+'O5 Details by Class & Accounts'!BH126+'O5 Details by Class & Accounts'!CC126","v":0},{"$f":"'O5 Details by Class & Accounts'!S126+'O5 Details by Class & Accounts'!AN126+'O5 Details by Class & Accounts'!BI126+'O5 Details by Class & Accounts'!CD126","v":0},{"$f":"'O5 Details by Class & Accounts'!T126+'O5 Details by Class & Accounts'!AO126+'O5 Details by Class & Accounts'!BJ126+'O5 Details by Class & Accounts'!CE126","v":0},{"$f":"'O5 Details by Class & Accounts'!U126+'O5 Details by Class & Accounts'!AP126+'O5 Details by Class & Accounts'!BK126+'O5 Details by Class & Accounts'!CF126","v":0},{"$f":"'O5 Details by Class & Accounts'!V126+'O5 Details by Class & Accounts'!AQ126+'O5 Details by Class & Accounts'!BL126+'O5 Details by Class & Accounts'!CG126","v":0},{"$f":"'O5 Details by Class & Accounts'!W126+'O5 Details by Class & Accounts'!AR126+'O5 Details by Class & Accounts'!BM126+'O5 Details by Class & Accounts'!CH126","v":0},{"$f":"'O5 Details by Class & Accounts'!X126+'O5 Details by Class & Accounts'!AS126+'O5 Details by Class & Accounts'!BN126+'O5 Details by Class & Accounts'!CI126","v":0},{"$f":"'O5 Details by Class & Accounts'!Y126+'O5 Details by Class & Accounts'!AT126+'O5 Details by Class & Accounts'!BO126+'O5 Details by Class & Accounts'!CJ126","v":0},{"$f":"'O5 Details by Class & Accounts'!Z126+'O5 Details by Class & Accounts'!AU126+'O5 Details by Class & Accounts'!BP126+'O5 Details by Class & Accounts'!CK126","v":0},{"$f":"'O5 Details by Class & Accounts'!AA126+'O5 Details by Class & Accounts'!AV126+'O5 Details by Class & Accounts'!BQ126+'O5 Details by Class & Accounts'!CL126","v":0},{"$f":"'O5 Details by Class & Accounts'!AB126+'O5 Details by Class & Accounts'!AW126+'O5 Details by Class & Accounts'!BR126+'O5 Details by Class & Accounts'!CM126","v":0},"4715","CEN EWMP"]
["4716","Charges-CN",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D128), \"\",('E4 TB Allocation Details'!D128))","v":"cop"},3222585.3953379998,{"$f":"'O5 Details by Class & Accounts'!I127+'O5 Details by Class & Accounts'!AD127+'O5 Details by Class & Accounts'!AY127+'O5 Details by Class & Accounts'!BT127","v":890093.63927367004},{"$f":"'O5 Details by Class & Accounts'!J127+'O5 Details by Class & Accounts'!AE127+'O5 Details by Class & Accounts'!AZ127+'O5 Details by Class & Accounts'!BU127","v":428192.20064773707},{"$f":"'O5 Details by Class & Accounts'!K127+'O5 Details by Class & Accounts'!AF127+'O5 Details by Class & Accounts'!BA127+'O5 Details by Class & Accounts'!BV127","v":1598543.3072137823},{"$f":"'O5 Details by Class & Accounts'!L127+'O5 Details by Class & Accounts'!AG127+'O5 Details by Class & Accounts'!BB127+'O5 Details by Class & Accounts'!BW127","v":0},{"$f":"'O5 Details by Class & Accounts'!M127+'O5 Details by Class & Accounts'!AH127+'O5 Details by Class & Accounts'!BC127+'O5 Details by Class & Accounts'!BX127","v":0},{"$f":"'O5 Details by Class & Accounts'!N127+'O5 Details by Class & Accounts'!AI127+'O5 Details by Class & Accounts'!BD127+'O5 Details by Class & Accounts'!BY127","v":211888.38876421156},{"$f":"'O5 Details by Class & Accounts'!O127+'O5 Details by Class & Accounts'!AJ127+'O5 Details by Class & Accounts'!BE127+'O5 Details by Class & Accounts'!BZ127","v":16927.772686463799},{"$f":"'O5 Details by Class & Accounts'!P127+'O5 Details by Class & Accounts'!AK127+'O5 Details by Class & Accounts'!BF127+'O5 Details by Class & Accounts'!CA127","v":0},{"$f":"'O5 Details by Class & Accounts'!Q127+'O5 Details by Class & Accounts'!AL127+'O5 Details by Class & Accounts'!BG127+'O5 Details by Class & Accounts'!CB127","v":6999.589985448154},{"$f":"'O5 Details by Class & Accounts'!R127+'O5 Details by Class & Accounts'!AM127+'O5 Details by Class & Accounts'!BH127+'O5 Details by Class & Accounts'!CC127","v":69940.496766686992},{"$f":"'O5 Details by Class & Accounts'!S127+'O5 Details by Class & Accounts'!AN127+'O5 Details by Class & Accounts'!BI127+'O5 Details by Class & Accounts'!CD127","v":0},{"$f":"'O5 Details by Class & Accounts'!T127+'O5 Details by Class & Accounts'!AO127+'O5 Details by Class & Accounts'!BJ127+'O5 Details by Class & Accounts'!CE127","v":0},{"$f":"'O5 Details by Class & Accounts'!U127+'O5 Details by Class & Accounts'!AP127+'O5 Details by Class & Accounts'!BK127+'O5 Details by Class & Accounts'!CF127","v":0},{"$f":"'O5 Details by Class & Accounts'!V127+'O5 Details by Class & Accounts'!AQ127+'O5 Details by Class & Accounts'!BL127+'O5 Details by Class & Accounts'!CG127","v":0},{"$f":"'O5 Details by Class & Accounts'!W127+'O5 Details by Class & Accounts'!AR127+'O5 Details by Class & Accounts'!BM127+'O5 Details by Class & Accounts'!CH127","v":0},{"$f":"'O5 Details by Class & Accounts'!X127+'O5 Details by Class & Accounts'!AS127+'O5 Details by Class & Accounts'!BN127+'O5 Details by Class & Accounts'!CI127","v":0},{"$f":"'O5 Details by Class & Accounts'!Y127+'O5 Details by Class & Accounts'!AT127+'O5 Details by Class & Accounts'!BO127+'O5 Details by Class & Accounts'!CJ127","v":0},{"$f":"'O5 Details by Class & Accounts'!Z127+'O5 Details by Class & Accounts'!AU127+'O5 Details by Class & Accounts'!BP127+'O5 Details by Class & Accounts'!CK127","v":0},{"$f":"'O5 Details by Class & Accounts'!AA127+'O5 Details by Class & Accounts'!AV127+'O5 Details by Class & Accounts'!BQ127+'O5 Details by Class & Accounts'!CL127","v":0},{"$f":"'O5 Details by Class & Accounts'!AB127+'O5 Details by Class & Accounts'!AW127+'O5 Details by Class & Accounts'!BR127+'O5 Details by Class & Accounts'!CM127","v":0},"4716","CEN"]
["4730","Rural Rate Assistance Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D129), \"\",('E4 TB Allocation Details'!D129))","v":"cop"},0,{"$f":"'O5 Details by Class & Accounts'!I128+'O5 Details by Class & Accounts'!AD128+'O5 Details by Class & Accounts'!AY128+'O5 Details by Class & Accounts'!BT128","v":0},{"$f":"'O5 Details by Class & Accounts'!J128+'O5 Details by Class & Accounts'!AE128+'O5 Details by Class & Accounts'!AZ128+'O5 Details by Class & Accounts'!BU128","v":0},{"$f":"'O5 Details by Class & Accounts'!K128+'O5 Details by Class & Accounts'!AF128+'O5 Details by Class & Accounts'!BA128+'O5 Details by Class & Accounts'!BV128","v":0},{"$f":"'O5 Details by Class & Accounts'!L128+'O5 Details by Class & Accounts'!AG128+'O5 Details by Class & Accounts'!BB128+'O5 Details by Class & Accounts'!BW128","v":0},{"$f":"'O5 Details by Class & Accounts'!M128+'O5 Details by Class & Accounts'!AH128+'O5 Details by Class & Accounts'!BC128+'O5 Details by Class & Accounts'!BX128","v":0},{"$f":"'O5 Details by Class & Accounts'!N128+'O5 Details by Class & Accounts'!AI128+'O5 Details by Class & Accounts'!BD128+'O5 Details by Class & Accounts'!BY128","v":0},{"$f":"'O5 Details by Class & Accounts'!O128+'O5 Details by Class & Accounts'!AJ128+'O5 Details by Class & Accounts'!BE128+'O5 Details by Class & Accounts'!BZ128","v":0},{"$f":"'O5 Details by Class & Accounts'!P128+'O5 Details by Class & Accounts'!AK128+'O5 Details by Class & Accounts'!BF128+'O5 Details by Class & Accounts'!CA128","v":0},{"$f":"'O5 Details by Class & Accounts'!Q128+'O5 Details by Class & Accounts'!AL128+'O5 Details by Class & Accounts'!BG128+'O5 Details by Class & Accounts'!CB128","v":0},{"$f":"'O5 Details by Class & Accounts'!R128+'O5 Details by Class & Accounts'!AM128+'O5 Details by Class & Accounts'!BH128+'O5 Details by Class & Accounts'!CC128","v":0},{"$f":"'O5 Details by Class & Accounts'!S128+'O5 Details by Class & Accounts'!AN128+'O5 Details by Class & Accounts'!BI128+'O5 Details by Class & Accounts'!CD128","v":0},{"$f":"'O5 Details by Class & Accounts'!T128+'O5 Details by Class & Accounts'!AO128+'O5 Details by Class & Accounts'!BJ128+'O5 Details by Class & Accounts'!CE128","v":0},{"$f":"'O5 Details by Class & Accounts'!U128+'O5 Details by Class & Accounts'!AP128+'O5 Details by Class & Accounts'!BK128+'O5 Details by Class & Accounts'!CF128","v":0},{"$f":"'O5 Details by Class & Accounts'!V128+'O5 Details by Class & Accounts'!AQ128+'O5 Details by Class & Accounts'!BL128+'O5 Details by Class & Accounts'!CG128","v":0},{"$f":"'O5 Details by Class & Accounts'!W128+'O5 Details by Class & Accounts'!AR128+'O5 Details by Class & Accounts'!BM128+'O5 Details by Class & Accounts'!CH128","v":0},{"$f":"'O5 Details by Class & Accounts'!X128+'O5 Details by Class & Accounts'!AS128+'O5 Details by Class & Accounts'!BN128+'O5 Details by Class & Accounts'!CI128","v":0},{"$f":"'O5 Details by Class & Accounts'!Y128+'O5 Details by Class & Accounts'!AT128+'O5 Details by Class & Accounts'!BO128+'O5 Details by Class & Accounts'!CJ128","v":0},{"$f":"'O5 Details by Class & Accounts'!Z128+'O5 Details by Class & Accounts'!AU128+'O5 Details by Class & Accounts'!BP128+'O5 Details by Class & Accounts'!CK128","v":0},{"$f":"'O5 Details by Class & Accounts'!AA128+'O5 Details by Class & Accounts'!AV128+'O5 Details by Class & Accounts'!BQ128+'O5 Details by Class & Accounts'!CL128","v":0},{"$f":"'O5 Details by Class & Accounts'!AB128+'O5 Details by Class & Accounts'!AW128+'O5 Details by Class & Accounts'!BR128+'O5 Details by Class & Accounts'!CM128","v":0},"4730","CEN EWMP"]
[4750,"Charges-LV","cop",{"$f":"SUM(E129:X129)","v":272000},{"$f":"'O5 Details by Class & Accounts'!I129+'O5 Details by Class & Accounts'!AD129+'O5 Details by Class & Accounts'!AY129+'O5 Details by Class & Accounts'!BT129","v":75127.712746629986},{"$f":"'O5 Details by Class & Accounts'!J129+'O5 Details by Class & Accounts'!AE129+'O5 Details by Class & Accounts'!AZ129+'O5 Details by Class & Accounts'!BU129","v":36141.254393033312},{"$f":"'O5 Details by Class & Accounts'!K129+'O5 Details by Class & Accounts'!AF129+'O5 Details by Class & Accounts'!BA129+'O5 Details by Class & Accounts'!BV129","v":134923.89687831516},{"$f":"'O5 Details by Class & Accounts'!L129+'O5 Details by Class & Accounts'!AG129+'O5 Details by Class & Accounts'!BB129+'O5 Details by Class & Accounts'!BW129","v":0},{"$f":"'O5 Details by Class & Accounts'!M129+'O5 Details by Class & Accounts'!AH129+'O5 Details by Class & Accounts'!BC129+'O5 Details by Class & Accounts'!BX129","v":0},{"$f":"'O5 Details by Class & Accounts'!N129+'O5 Details by Class & Accounts'!AI129+'O5 Details by Class & Accounts'!BD129+'O5 Details by Class & Accounts'!BY129","v":17884.286891898068},{"$f":"'O5 Details by Class & Accounts'!O129+'O5 Details by Class & Accounts'!AJ129+'O5 Details by Class & Accounts'!BE129+'O5 Details by Class & Accounts'!BZ129","v":1428.7764654364503},{"$f":"'O5 Details by Class & Accounts'!P129+'O5 Details by Class & Accounts'!AK129+'O5 Details by Class & Accounts'!BF129+'O5 Details by Class & Accounts'!CA129","v":0},{"$f":"'O5 Details by Class & Accounts'!Q129+'O5 Details by Class & Accounts'!AL129+'O5 Details by Class & Accounts'!BG129+'O5 Details by Class & Accounts'!CB129","v":590.79535294741481},{"$f":"'O5 Details by Class & Accounts'!R129+'O5 Details by Class & Accounts'!AM129+'O5 Details by Class & Accounts'!BH129+'O5 Details by Class & Accounts'!CC129","v":5903.2772717396238},{"$f":"'O5 Details by Class & Accounts'!S129+'O5 Details by Class & Accounts'!AN129+'O5 Details by Class & Accounts'!BI129+'O5 Details by Class & Accounts'!CD129","v":0},{"$f":"'O5 Details by Class & Accounts'!T129+'O5 Details by Class & Accounts'!AO129+'O5 Details by Class & Accounts'!BJ129+'O5 Details by Class & Accounts'!CE129","v":0},{"$f":"'O5 Details by Class & Accounts'!U129+'O5 Details by Class & Accounts'!AP129+'O5 Details by Class & Accounts'!BK129+'O5 Details by Class & Accounts'!CF129","v":0},{"$f":"'O5 Details by Class & Accounts'!V129+'O5 Details by Class & Accounts'!AQ129+'O5 Details by Class & Accounts'!BL129+'O5 Details by Class & Accounts'!CG129","v":0},{"$f":"'O5 Details by Class & Accounts'!W129+'O5 Details by Class & Accounts'!AR129+'O5 Details by Class & Accounts'!BM129+'O5 Details by Class & Accounts'!CH129","v":0},{"$f":"'O5 Details by Class & Accounts'!X129+'O5 Details by Class & Accounts'!AS129+'O5 Details by Class & Accounts'!BN129+'O5 Details by Class & Accounts'!CI129","v":0},{"$f":"'O5 Details by Class & Accounts'!Y129+'O5 Details by Class & Accounts'!AT129+'O5 Details by Class & Accounts'!BO129+'O5 Details by Class & Accounts'!CJ129","v":0},{"$f":"'O5 Details by Class & Accounts'!Z129+'O5 Details by Class & Accounts'!AU129+'O5 Details by Class & Accounts'!BP129+'O5 Details by Class & Accounts'!CK129","v":0},{"$f":"'O5 Details by Class & Accounts'!AA129+'O5 Details by Class & Accounts'!AV129+'O5 Details by Class & Accounts'!BQ129+'O5 Details by Class & Accounts'!CL129","v":0},{"$f":"'O5 Details by Class & Accounts'!AB129+'O5 Details by Class & Accounts'!AW129+'O5 Details by Class & Accounts'!BR129+'O5 Details by Class & Accounts'!CM129","v":0},{"$f":"A129","v":4750},"CEN EWMP"]
[4751,"Charges-Smart Metering Entity","cop",{"$f":"SUM(E130:X130)","v":0},{"$f":"'O5 Details by Class & Accounts'!I130+'O5 Details by Class & Accounts'!AD130+'O5 Details by Class & Accounts'!AY130+'O5 Details by Class & Accounts'!BT130","v":0},{"$f":"'O5 Details by Class & Accounts'!J130+'O5 Details by Class & Accounts'!AE130+'O5 Details by Class & Accounts'!AZ130+'O5 Details by Class & Accounts'!BU130","v":0},{"$f":"'O5 Details by Class & Accounts'!K130+'O5 Details by Class & Accounts'!AF130+'O5 Details by Class & Accounts'!BA130+'O5 Details by Class & Accounts'!BV130","v":0},{"$f":"'O5 Details by Class & Accounts'!L130+'O5 Details by Class & Accounts'!AG130+'O5 Details by Class & Accounts'!BB130+'O5 Details by Class & Accounts'!BW130","v":0},{"$f":"'O5 Details by Class & Accounts'!M130+'O5 Details by Class & Accounts'!AH130+'O5 Details by Class & Accounts'!BC130+'O5 Details by Class & Accounts'!BX130","v":0},{"$f":"'O5 Details by Class & Accounts'!N130+'O5 Details by Class & Accounts'!AI130+'O5 Details by Class & Accounts'!BD130+'O5 Details by Class & Accounts'!BY130","v":0},{"$f":"'O5 Details by Class & Accounts'!O130+'O5 Details by Class & Accounts'!AJ130+'O5 Details by Class & Accounts'!BE130+'O5 Details by Class & Accounts'!BZ130","v":0},{"$f":"'O5 Details by Class & Accounts'!P130+'O5 Details by Class & Accounts'!AK130+'O5 Details by Class & Accounts'!BF130+'O5 Details by Class & Accounts'!CA130","v":0},{"$f":"'O5 Details by Class & Accounts'!Q130+'O5 Details by Class & Accounts'!AL130+'O5 Details by Class & Accounts'!BG130+'O5 Details by Class & Accounts'!CB130","v":0},{"$f":"'O5 Details by Class & Accounts'!R130+'O5 Details by Class & Accounts'!AM130+'O5 Details by Class & Accounts'!BH130+'O5 Details by Class & Accounts'!CC130","v":0},{"$f":"'O5 Details by Class & Accounts'!S130+'O5 Details by Class & Accounts'!AN130+'O5 Details by Class & Accounts'!BI130+'O5 Details by Class & Accounts'!CD130","v":0},{"$f":"'O5 Details by Class & Accounts'!T130+'O5 Details by Class & Accounts'!AO130+'O5 Details by Class & Accounts'!BJ130+'O5 Details by Class & Accounts'!CE130","v":0},{"$f":"'O5 Details by Class & Accounts'!U130+'O5 Details by Class & Accounts'!AP130+'O5 Details by Class & Accounts'!BK130+'O5 Details by Class & Accounts'!CF130","v":0},{"$f":"'O5 Details by Class & Accounts'!V130+'O5 Details by Class & Accounts'!AQ130+'O5 Details by Class & Accounts'!BL130+'O5 Details by Class & Accounts'!CG130","v":0},{"$f":"'O5 Details by Class & Accounts'!W130+'O5 Details by Class & Accounts'!AR130+'O5 Details by Class & Accounts'!BM130+'O5 Details by Class & Accounts'!CH130","v":0},{"$f":"'O5 Details by Class & Accounts'!X130+'O5 Details by Class & Accounts'!AS130+'O5 Details by Class & Accounts'!BN130+'O5 Details by Class & Accounts'!CI130","v":0},{"$f":"'O5 Details by Class & Accounts'!Y130+'O5 Details by Class & Accounts'!AT130+'O5 Details by Class & Accounts'!BO130+'O5 Details by Class & Accounts'!CJ130","v":0},{"$f":"'O5 Details by Class & Accounts'!Z130+'O5 Details by Class & Accounts'!AU130+'O5 Details by Class & Accounts'!BP130+'O5 Details by Class & Accounts'!CK130","v":0},{"$f":"'O5 Details by Class & Accounts'!AA130+'O5 Details by Class & Accounts'!AV130+'O5 Details by Class & Accounts'!BQ130+'O5 Details by Class & Accounts'!CL130","v":0},{"$f":"'O5 Details by Class & Accounts'!AB130+'O5 Details by Class & Accounts'!AW130+'O5 Details by Class & Accounts'!BR130+'O5 Details by Class & Accounts'!CM130","v":0},{"$f":"A130","v":4751},"CEN EWMP"]
["5005","Operation Supervision and Engineering",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D132), \"\",('E4 TB Allocation Details'!D132))","v":"di"},587988,{"$f":"'O5 Details by Class & Accounts'!I131+'O5 Details by Class & Accounts'!AD131+'O5 Details by Class & Accounts'!AY131+'O5 Details by Class & Accounts'!BT131","v":302144.67363096541},{"$f":"'O5 Details by Class & Accounts'!J131+'O5 Details by Class & Accounts'!AE131+'O5 Details by Class & Accounts'!AZ131+'O5 Details by Class & Accounts'!BU131","v":84008.601135978766},{"$f":"'O5 Details by Class & Accounts'!K131+'O5 Details by Class & Accounts'!AF131+'O5 Details by Class & Accounts'!BA131+'O5 Details by Class & Accounts'!BV131","v":177553.60540066293},{"$f":"'O5 Details by Class & Accounts'!L131+'O5 Details by Class & Accounts'!AG131+'O5 Details by Class & Accounts'!BB131+'O5 Details by Class & Accounts'!BW131","v":0},{"$f":"'O5 Details by Class & Accounts'!M131+'O5 Details by Class & Accounts'!AH131+'O5 Details by Class & Accounts'!BC131+'O5 Details by Class & Accounts'!BX131","v":0},{"$f":"'O5 Details by Class & Accounts'!N131+'O5 Details by Class & Accounts'!AI131+'O5 Details by Class & Accounts'!BD131+'O5 Details by Class & Accounts'!BY131","v":14594.734442206076},{"$f":"'O5 Details by Class & Accounts'!O131+'O5 Details by Class & Accounts'!AJ131+'O5 Details by Class & Accounts'!BE131+'O5 Details by Class & Accounts'!BZ131","v":7570.5119560847716},{"$f":"'O5 Details by Class & Accounts'!P131+'O5 Details by Class & Accounts'!AK131+'O5 Details by Class & Accounts'!BF131+'O5 Details by Class & Accounts'!CA131","v":0},{"$f":"'O5 Details by Class & Accounts'!Q131+'O5 Details by Class & Accounts'!AL131+'O5 Details by Class & Accounts'!BG131+'O5 Details by Class & Accounts'!CB131","v":2085.3815451174528},{"$f":"'O5 Details by Class & Accounts'!R131+'O5 Details by Class & Accounts'!AM131+'O5 Details by Class & Accounts'!BH131+'O5 Details by Class & Accounts'!CC131","v":30.491888984549437},{"$f":"'O5 Details by Class & Accounts'!S131+'O5 Details by Class & Accounts'!AN131+'O5 Details by Class & Accounts'!BI131+'O5 Details by Class & Accounts'!CD131","v":0},{"$f":"'O5 Details by Class & Accounts'!T131+'O5 Details by Class & Accounts'!AO131+'O5 Details by Class & Accounts'!BJ131+'O5 Details by Class & Accounts'!CE131","v":0},{"$f":"'O5 Details by Class & Accounts'!U131+'O5 Details by Class & Accounts'!AP131+'O5 Details by Class & Accounts'!BK131+'O5 Details by Class & Accounts'!CF131","v":0},{"$f":"'O5 Details by Class & Accounts'!V131+'O5 Details by Class & Accounts'!AQ131+'O5 Details by Class & Accounts'!BL131+'O5 Details by Class & Accounts'!CG131","v":0},{"$f":"'O5 Details by Class & Accounts'!W131+'O5 Details by Class & Accounts'!AR131+'O5 Details by Class & Accounts'!BM131+'O5 Details by Class & Accounts'!CH131","v":0},{"$f":"'O5 Details by Class & Accounts'!X131+'O5 Details by Class & Accounts'!AS131+'O5 Details by Class & Accounts'!BN131+'O5 Details by Class & Accounts'!CI131","v":0},{"$f":"'O5 Details by Class & Accounts'!Y131+'O5 Details by Class & Accounts'!AT131+'O5 Details by Class & Accounts'!BO131+'O5 Details by Class & Accounts'!CJ131","v":0},{"$f":"'O5 Details by Class & Accounts'!Z131+'O5 Details by Class & Accounts'!AU131+'O5 Details by Class & Accounts'!BP131+'O5 Details by Class & Accounts'!CK131","v":0},{"$f":"'O5 Details by Class & Accounts'!AA131+'O5 Details by Class & Accounts'!AV131+'O5 Details by Class & Accounts'!BQ131+'O5 Details by Class & Accounts'!CL131","v":0},{"$f":"'O5 Details by Class & Accounts'!AB131+'O5 Details by Class & Accounts'!AW131+'O5 Details by Class & Accounts'!BR131+'O5 Details by Class & Accounts'!CM131","v":0},"5005","1815-1855"]
["5010","Load Dispatching",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D133), \"\",('E4 TB Allocation Details'!D133))","v":"di"},898928,{"$f":"'O5 Details by Class & Accounts'!I132+'O5 Details by Class & Accounts'!AD132+'O5 Details by Class & Accounts'!AY132+'O5 Details by Class & Accounts'!BT132","v":461924.91543660156},{"$f":"'O5 Details by Class & Accounts'!J132+'O5 Details by Class & Accounts'!AE132+'O5 Details by Class & Accounts'!AZ132+'O5 Details by Class & Accounts'!BU132","v":128434.05614053879},{"$f":"'O5 Details by Class & Accounts'!K132+'O5 Details by Class & Accounts'!AF132+'O5 Details by Class & Accounts'!BA132+'O5 Details by Class & Accounts'!BV132","v":271447.55912638886},{"$f":"'O5 Details by Class & Accounts'!L132+'O5 Details by Class & Accounts'!AG132+'O5 Details by Class & Accounts'!BB132+'O5 Details by Class & Accounts'!BW132","v":0},{"$f":"'O5 Details by Class & Accounts'!M132+'O5 Details by Class & Accounts'!AH132+'O5 Details by Class & Accounts'!BC132+'O5 Details by Class & Accounts'!BX132","v":0},{"$f":"'O5 Details by Class & Accounts'!N132+'O5 Details by Class & Accounts'!AI132+'O5 Details by Class & Accounts'!BD132+'O5 Details by Class & Accounts'!BY132","v":22312.726522757985},{"$f":"'O5 Details by Class & Accounts'!O132+'O5 Details by Class & Accounts'!AJ132+'O5 Details by Class & Accounts'!BE132+'O5 Details by Class & Accounts'!BZ132","v":11573.95248144413},{"$f":"'O5 Details by Class & Accounts'!P132+'O5 Details by Class & Accounts'!AK132+'O5 Details by Class & Accounts'!BF132+'O5 Details by Class & Accounts'!CA132","v":0},{"$f":"'O5 Details by Class & Accounts'!Q132+'O5 Details by Class & Accounts'!AL132+'O5 Details by Class & Accounts'!BG132+'O5 Details by Class & Accounts'!CB132","v":3188.1736729139734},{"$f":"'O5 Details by Class & Accounts'!R132+'O5 Details by Class & Accounts'!AM132+'O5 Details by Class & Accounts'!BH132+'O5 Details by Class & Accounts'!CC132","v":46.616619354651888},{"$f":"'O5 Details by Class & Accounts'!S132+'O5 Details by Class & Accounts'!AN132+'O5 Details by Class & Accounts'!BI132+'O5 Details by Class & Accounts'!CD132","v":0},{"$f":"'O5 Details by Class & Accounts'!T132+'O5 Details by Class & Accounts'!AO132+'O5 Details by Class & Accounts'!BJ132+'O5 Details by Class & Accounts'!CE132","v":0},{"$f":"'O5 Details by Class & Accounts'!U132+'O5 Details by Class & Accounts'!AP132+'O5 Details by Class & Accounts'!BK132+'O5 Details by Class & Accounts'!CF132","v":0},{"$f":"'O5 Details by Class & Accounts'!V132+'O5 Details by Class & Accounts'!AQ132+'O5 Details by Class & Accounts'!BL132+'O5 Details by Class & Accounts'!CG132","v":0},{"$f":"'O5 Details by Class & Accounts'!W132+'O5 Details by Class & Accounts'!AR132+'O5 Details by Class & Accounts'!BM132+'O5 Details by Class & Accounts'!CH132","v":0},{"$f":"'O5 Details by Class & Accounts'!X132+'O5 Details by Class & Accounts'!AS132+'O5 Details by Class & Accounts'!BN132+'O5 Details by Class & Accounts'!CI132","v":0},{"$f":"'O5 Details by Class & Accounts'!Y132+'O5 Details by Class & Accounts'!AT132+'O5 Details by Class & Accounts'!BO132+'O5 Details by Class & Accounts'!CJ132","v":0},{"$f":"'O5 Details by Class & Accounts'!Z132+'O5 Details by Class & Accounts'!AU132+'O5 Details by Class & Accounts'!BP132+'O5 Details by Class & Accounts'!CK132","v":0},{"$f":"'O5 Details by Class & Accounts'!AA132+'O5 Details by Class & Accounts'!AV132+'O5 Details by Class & Accounts'!BQ132+'O5 Details by Class & Accounts'!CL132","v":0},{"$f":"'O5 Details by Class & Accounts'!AB132+'O5 Details by Class & Accounts'!AW132+'O5 Details by Class & Accounts'!BR132+'O5 Details by Class & Accounts'!CM132","v":0},"5010","1815-1855"]
["5012","Station Buildings and Fixtures Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D134), \"\",('E4 TB Allocation Details'!D134))","v":"di"},249300,{"$f":"'O5 Details by Class & Accounts'!I133+'O5 Details by Class & Accounts'!AD133+'O5 Details by Class & Accounts'!AY133+'O5 Details by Class & Accounts'!BT133","v":70532.376812698785},{"$f":"'O5 Details by Class & Accounts'!J133+'O5 Details by Class & Accounts'!AE133+'O5 Details by Class & Accounts'!AZ133+'O5 Details by Class & Accounts'!BU133","v":44479.681765374655},{"$f":"'O5 Details by Class & Accounts'!K133+'O5 Details by Class & Accounts'!AF133+'O5 Details by Class & Accounts'!BA133+'O5 Details by Class & Accounts'!BV133","v":118024.02841074183},{"$f":"'O5 Details by Class & Accounts'!L133+'O5 Details by Class & Accounts'!AG133+'O5 Details by Class & Accounts'!BB133+'O5 Details by Class & Accounts'!BW133","v":0},{"$f":"'O5 Details by Class & Accounts'!M133+'O5 Details by Class & Accounts'!AH133+'O5 Details by Class & Accounts'!BC133+'O5 Details by Class & Accounts'!BX133","v":0},{"$f":"'O5 Details by Class & Accounts'!N133+'O5 Details by Class & Accounts'!AI133+'O5 Details by Class & Accounts'!BD133+'O5 Details by Class & Accounts'!BY133","v":14958.136188377544},{"$f":"'O5 Details by Class & Accounts'!O133+'O5 Details by Class & Accounts'!AJ133+'O5 Details by Class & Accounts'!BE133+'O5 Details by Class & Accounts'!BZ133","v":906.77591747050678},{"$f":"'O5 Details by Class & Accounts'!P133+'O5 Details by Class & Accounts'!AK133+'O5 Details by Class & Accounts'!BF133+'O5 Details by Class & Accounts'!CA133","v":0},{"$f":"'O5 Details by Class & Accounts'!Q133+'O5 Details by Class & Accounts'!AL133+'O5 Details by Class & Accounts'!BG133+'O5 Details by Class & Accounts'!CB133","v":399.00090533667742},{"$f":"'O5 Details by Class & Accounts'!R133+'O5 Details by Class & Accounts'!AM133+'O5 Details by Class & Accounts'!BH133+'O5 Details by Class & Accounts'!CC133","v":0},{"$f":"'O5 Details by Class & Accounts'!S133+'O5 Details by Class & Accounts'!AN133+'O5 Details by Class & Accounts'!BI133+'O5 Details by Class & Accounts'!CD133","v":0},{"$f":"'O5 Details by Class & Accounts'!T133+'O5 Details by Class & Accounts'!AO133+'O5 Details by Class & Accounts'!BJ133+'O5 Details by Class & Accounts'!CE133","v":0},{"$f":"'O5 Details by Class & Accounts'!U133+'O5 Details by Class & Accounts'!AP133+'O5 Details by Class & Accounts'!BK133+'O5 Details by Class & Accounts'!CF133","v":0},{"$f":"'O5 Details by Class & Accounts'!V133+'O5 Details by Class & Accounts'!AQ133+'O5 Details by Class & Accounts'!BL133+'O5 Details by Class & Accounts'!CG133","v":0},{"$f":"'O5 Details by Class & Accounts'!W133+'O5 Details by Class & Accounts'!AR133+'O5 Details by Class & Accounts'!BM133+'O5 Details by Class & Accounts'!CH133","v":0},{"$f":"'O5 Details by Class & Accounts'!X133+'O5 Details by Class & Accounts'!AS133+'O5 Details by Class & Accounts'!BN133+'O5 Details by Class & Accounts'!CI133","v":0},{"$f":"'O5 Details by Class & Accounts'!Y133+'O5 Details by Class & Accounts'!AT133+'O5 Details by Class & Accounts'!BO133+'O5 Details by Class & Accounts'!CJ133","v":0},{"$f":"'O5 Details by Class & Accounts'!Z133+'O5 Details by Class & Accounts'!AU133+'O5 Details by Class & Accounts'!BP133+'O5 Details by Class & Accounts'!CK133","v":0},{"$f":"'O5 Details by Class & Accounts'!AA133+'O5 Details by Class & Accounts'!AV133+'O5 Details by Class & Accounts'!BQ133+'O5 Details by Class & Accounts'!CL133","v":0},{"$f":"'O5 Details by Class & Accounts'!AB133+'O5 Details by Class & Accounts'!AW133+'O5 Details by Class & Accounts'!BR133+'O5 Details by Class & Accounts'!CM133","v":0},"5012",1808]
["5014","Transformer Station Equipment - Operation Labour",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D135), \"\",('E4 TB Allocation Details'!D135))","v":"di"},223357,{"$f":"'O5 Details by Class & Accounts'!I134+'O5 Details by Class & Accounts'!AD134+'O5 Details by Class & Accounts'!AY134+'O5 Details by Class & Accounts'!BT134","v":63192.53946150808},{"$f":"'O5 Details by Class & Accounts'!J134+'O5 Details by Class & Accounts'!AE134+'O5 Details by Class & Accounts'!AZ134+'O5 Details by Class & Accounts'!BU134","v":39850.975852662603},{"$f":"'O5 Details by Class & Accounts'!K134+'O5 Details by Class & Accounts'!AF134+'O5 Details by Class & Accounts'!BA134+'O5 Details by Class & Accounts'!BV134","v":105742.04939325336},{"$f":"'O5 Details by Class & Accounts'!L134+'O5 Details by Class & Accounts'!AG134+'O5 Details by Class & Accounts'!BB134+'O5 Details by Class & Accounts'!BW134","v":0},{"$f":"'O5 Details by Class & Accounts'!M134+'O5 Details by Class & Accounts'!AH134+'O5 Details by Class & Accounts'!BC134+'O5 Details by Class & Accounts'!BX134","v":0},{"$f":"'O5 Details by Class & Accounts'!N134+'O5 Details by Class & Accounts'!AI134+'O5 Details by Class & Accounts'!BD134+'O5 Details by Class & Accounts'!BY134","v":13401.542016155006},{"$f":"'O5 Details by Class & Accounts'!O134+'O5 Details by Class & Accounts'!AJ134+'O5 Details by Class & Accounts'!BE134+'O5 Details by Class & Accounts'!BZ134","v":812.41375290196549},{"$f":"'O5 Details by Class & Accounts'!P134+'O5 Details by Class & Accounts'!AK134+'O5 Details by Class & Accounts'!BF134+'O5 Details by Class & Accounts'!CA134","v":0},{"$f":"'O5 Details by Class & Accounts'!Q134+'O5 Details by Class & Accounts'!AL134+'O5 Details by Class & Accounts'!BG134+'O5 Details by Class & Accounts'!CB134","v":357.47952351899016},{"$f":"'O5 Details by Class & Accounts'!R134+'O5 Details by Class & Accounts'!AM134+'O5 Details by Class & Accounts'!BH134+'O5 Details by Class & Accounts'!CC134","v":0},{"$f":"'O5 Details by Class & Accounts'!S134+'O5 Details by Class & Accounts'!AN134+'O5 Details by Class & Accounts'!BI134+'O5 Details by Class & Accounts'!CD134","v":0},{"$f":"'O5 Details by Class & Accounts'!T134+'O5 Details by Class & Accounts'!AO134+'O5 Details by Class & Accounts'!BJ134+'O5 Details by Class & Accounts'!CE134","v":0},{"$f":"'O5 Details by Class & Accounts'!U134+'O5 Details by Class & Accounts'!AP134+'O5 Details by Class & Accounts'!BK134+'O5 Details by Class & Accounts'!CF134","v":0},{"$f":"'O5 Details by Class & Accounts'!V134+'O5 Details by Class & Accounts'!AQ134+'O5 Details by Class & Accounts'!BL134+'O5 Details by Class & Accounts'!CG134","v":0},{"$f":"'O5 Details by Class & Accounts'!W134+'O5 Details by Class & Accounts'!AR134+'O5 Details by Class & Accounts'!BM134+'O5 Details by Class & Accounts'!CH134","v":0},{"$f":"'O5 Details by Class & Accounts'!X134+'O5 Details by Class & Accounts'!AS134+'O5 Details by Class & Accounts'!BN134+'O5 Details by Class & Accounts'!CI134","v":0},{"$f":"'O5 Details by Class & Accounts'!Y134+'O5 Details by Class & Accounts'!AT134+'O5 Details by Class & Accounts'!BO134+'O5 Details by Class & Accounts'!CJ134","v":0},{"$f":"'O5 Details by Class & Accounts'!Z134+'O5 Details by Class & Accounts'!AU134+'O5 Details by Class & Accounts'!BP134+'O5 Details by Class & Accounts'!CK134","v":0},{"$f":"'O5 Details by Class & Accounts'!AA134+'O5 Details by Class & Accounts'!AV134+'O5 Details by Class & Accounts'!BQ134+'O5 Details by Class & Accounts'!CL134","v":0},{"$f":"'O5 Details by Class & Accounts'!AB134+'O5 Details by Class & Accounts'!AW134+'O5 Details by Class & Accounts'!BR134+'O5 Details by Class & Accounts'!CM134","v":0},"5014",1815]
["5015","Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D136), \"\",('E4 TB Allocation Details'!D136))","v":"di"},113508.00000000001,{"$f":"'O5 Details by Class & Accounts'!I135+'O5 Details by Class & Accounts'!AD135+'O5 Details by Class & Accounts'!AY135+'O5 Details by Class & Accounts'!BT135","v":32113.8749589082},{"$f":"'O5 Details by Class & Accounts'!J135+'O5 Details by Class & Accounts'!AE135+'O5 Details by Class & Accounts'!AZ135+'O5 Details by Class & Accounts'!BU135","v":20251.904203065169},{"$f":"'O5 Details by Class & Accounts'!K135+'O5 Details by Class & Accounts'!AF135+'O5 Details by Class & Accounts'!BA135+'O5 Details by Class & Accounts'!BV135","v":53737.149686508157},{"$f":"'O5 Details by Class & Accounts'!L135+'O5 Details by Class & Accounts'!AG135+'O5 Details by Class & Accounts'!BB135+'O5 Details by Class & Accounts'!BW135","v":0},{"$f":"'O5 Details by Class & Accounts'!M135+'O5 Details by Class & Accounts'!AH135+'O5 Details by Class & Accounts'!BC135+'O5 Details by Class & Accounts'!BX135","v":0},{"$f":"'O5 Details by Class & Accounts'!N135+'O5 Details by Class & Accounts'!AI135+'O5 Details by Class & Accounts'!BD135+'O5 Details by Class & Accounts'!BY135","v":6810.5420075024394},{"$f":"'O5 Details by Class & Accounts'!O135+'O5 Details by Class & Accounts'!AJ135+'O5 Details by Class & Accounts'!BE135+'O5 Details by Class & Accounts'!BZ135","v":412.86129498693259},{"$f":"'O5 Details by Class & Accounts'!P135+'O5 Details by Class & Accounts'!AK135+'O5 Details by Class & Accounts'!BF135+'O5 Details by Class & Accounts'!CA135","v":0},{"$f":"'O5 Details by Class & Accounts'!Q135+'O5 Details by Class & Accounts'!AL135+'O5 Details by Class & Accounts'!BG135+'O5 Details by Class & Accounts'!CB135","v":181.66784902910379},{"$f":"'O5 Details by Class & Accounts'!R135+'O5 Details by Class & Accounts'!AM135+'O5 Details by Class & Accounts'!BH135+'O5 Details by Class & Accounts'!CC135","v":0},{"$f":"'O5 Details by Class & Accounts'!S135+'O5 Details by Class & Accounts'!AN135+'O5 Details by Class & Accounts'!BI135+'O5 Details by Class & Accounts'!CD135","v":0},{"$f":"'O5 Details by Class & Accounts'!T135+'O5 Details by Class & Accounts'!AO135+'O5 Details by Class & Accounts'!BJ135+'O5 Details by Class & Accounts'!CE135","v":0},{"$f":"'O5 Details by Class & Accounts'!U135+'O5 Details by Class & Accounts'!AP135+'O5 Details by Class & Accounts'!BK135+'O5 Details by Class & Accounts'!CF135","v":0},{"$f":"'O5 Details by Class & Accounts'!V135+'O5 Details by Class & Accounts'!AQ135+'O5 Details by Class & Accounts'!BL135+'O5 Details by Class & Accounts'!CG135","v":0},{"$f":"'O5 Details by Class & Accounts'!W135+'O5 Details by Class & Accounts'!AR135+'O5 Details by Class & Accounts'!BM135+'O5 Details by Class & Accounts'!CH135","v":0},{"$f":"'O5 Details by Class & Accounts'!X135+'O5 Details by Class & Accounts'!AS135+'O5 Details by Class & Accounts'!BN135+'O5 Details by Class & Accounts'!CI135","v":0},{"$f":"'O5 Details by Class & Accounts'!Y135+'O5 Details by Class & Accounts'!AT135+'O5 Details by Class & Accounts'!BO135+'O5 Details by Class & Accounts'!CJ135","v":0},{"$f":"'O5 Details by Class & Accounts'!Z135+'O5 Details by Class & Accounts'!AU135+'O5 Details by Class & Accounts'!BP135+'O5 Details by Class & Accounts'!CK135","v":0},{"$f":"'O5 Details by Class & Accounts'!AA135+'O5 Details by Class & Accounts'!AV135+'O5 Details by Class & Accounts'!BQ135+'O5 Details by Class & Accounts'!CL135","v":0},{"$f":"'O5 Details by Class & Accounts'!AB135+'O5 Details by Class & Accounts'!AW135+'O5 Details by Class & Accounts'!BR135+'O5 Details by Class & Accounts'!CM135","v":0},"5015",1815]
["5016","Distribution Station Equipment - Operation Labour",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D137), \"\",('E4 TB Allocation Details'!D137))","v":"di"},182289.00000000003,{"$f":"'O5 Details by Class & Accounts'!I136+'O5 Details by Class & Accounts'!AD136+'O5 Details by Class & Accounts'!AY136+'O5 Details by Class & Accounts'!BT136","v":46774.882495237485},{"$f":"'O5 Details by Class & Accounts'!J136+'O5 Details by Class & Accounts'!AE136+'O5 Details by Class & Accounts'!AZ136+'O5 Details by Class & Accounts'!BU136","v":33587.401185247429},{"$f":"'O5 Details by Class & Accounts'!K136+'O5 Details by Class & Accounts'!AF136+'O5 Details by Class & Accounts'!BA136+'O5 Details by Class & Accounts'!BV136","v":88292.422883544787},{"$f":"'O5 Details by Class & Accounts'!L136+'O5 Details by Class & Accounts'!AG136+'O5 Details by Class & Accounts'!BB136+'O5 Details by Class & Accounts'!BW136","v":0},{"$f":"'O5 Details by Class & Accounts'!M136+'O5 Details by Class & Accounts'!AH136+'O5 Details by Class & Accounts'!BC136+'O5 Details by Class & Accounts'!BX136","v":0},{"$f":"'O5 Details by Class & Accounts'!N136+'O5 Details by Class & Accounts'!AI136+'O5 Details by Class & Accounts'!BD136+'O5 Details by Class & Accounts'!BY136","v":12757.692597451438},{"$f":"'O5 Details by Class & Accounts'!O136+'O5 Details by Class & Accounts'!AJ136+'O5 Details by Class & Accounts'!BE136+'O5 Details by Class & Accounts'!BZ136","v":763.52375892512885},{"$f":"'O5 Details by Class & Accounts'!P136+'O5 Details by Class & Accounts'!AK136+'O5 Details by Class & Accounts'!BF136+'O5 Details by Class & Accounts'!CA136","v":0},{"$f":"'O5 Details by Class & Accounts'!Q136+'O5 Details by Class & Accounts'!AL136+'O5 Details by Class & Accounts'!BG136+'O5 Details by Class & Accounts'!CB136","v":113.077079593745},{"$f":"'O5 Details by Class & Accounts'!R136+'O5 Details by Class & Accounts'!AM136+'O5 Details by Class & Accounts'!BH136+'O5 Details by Class & Accounts'!CC136","v":0},{"$f":"'O5 Details by Class & Accounts'!S136+'O5 Details by Class & Accounts'!AN136+'O5 Details by Class & Accounts'!BI136+'O5 Details by Class & Accounts'!CD136","v":0},{"$f":"'O5 Details by Class & Accounts'!T136+'O5 Details by Class & Accounts'!AO136+'O5 Details by Class & Accounts'!BJ136+'O5 Details by Class & Accounts'!CE136","v":0},{"$f":"'O5 Details by Class & Accounts'!U136+'O5 Details by Class & Accounts'!AP136+'O5 Details by Class & Accounts'!BK136+'O5 Details by Class & Accounts'!CF136","v":0},{"$f":"'O5 Details by Class & Accounts'!V136+'O5 Details by Class & Accounts'!AQ136+'O5 Details by Class & Accounts'!BL136+'O5 Details by Class & Accounts'!CG136","v":0},{"$f":"'O5 Details by Class & Accounts'!W136+'O5 Details by Class & Accounts'!AR136+'O5 Details by Class & Accounts'!BM136+'O5 Details by Class & Accounts'!CH136","v":0},{"$f":"'O5 Details by Class & Accounts'!X136+'O5 Details by Class & Accounts'!AS136+'O5 Details by Class & Accounts'!BN136+'O5 Details by Class & Accounts'!CI136","v":0},{"$f":"'O5 Details by Class & Accounts'!Y136+'O5 Details by Class & Accounts'!AT136+'O5 Details by Class & Accounts'!BO136+'O5 Details by Class & Accounts'!CJ136","v":0},{"$f":"'O5 Details by Class & Accounts'!Z136+'O5 Details by Class & Accounts'!AU136+'O5 Details by Class & Accounts'!BP136+'O5 Details by Class & Accounts'!CK136","v":0},{"$f":"'O5 Details by Class & Accounts'!AA136+'O5 Details by Class & Accounts'!AV136+'O5 Details by Class & Accounts'!BQ136+'O5 Details by Class & Accounts'!CL136","v":0},{"$f":"'O5 Details by Class & Accounts'!AB136+'O5 Details by Class & Accounts'!AW136+'O5 Details by Class & Accounts'!BR136+'O5 Details by Class & Accounts'!CM136","v":0},"5016",1820]
["5017","Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D138), \"\",('E4 TB Allocation Details'!D138))","v":"di"},73316.999999999985,{"$f":"'O5 Details by Class & Accounts'!I137+'O5 Details by Class & Accounts'!AD137+'O5 Details by Class & Accounts'!AY137+'O5 Details by Class & Accounts'!BT137","v":18812.951192355689},{"$f":"'O5 Details by Class & Accounts'!J137+'O5 Details by Class & Accounts'!AE137+'O5 Details by Class & Accounts'!AZ137+'O5 Details by Class & Accounts'!BU137","v":13508.919861861032},{"$f":"'O5 Details by Class & Accounts'!K137+'O5 Details by Class & Accounts'!AF137+'O5 Details by Class & Accounts'!BA137+'O5 Details by Class & Accounts'!BV137","v":35511.388885521628},{"$f":"'O5 Details by Class & Accounts'!L137+'O5 Details by Class & Accounts'!AG137+'O5 Details by Class & Accounts'!BB137+'O5 Details by Class & Accounts'!BW137","v":0},{"$f":"'O5 Details by Class & Accounts'!M137+'O5 Details by Class & Accounts'!AH137+'O5 Details by Class & Accounts'!BC137+'O5 Details by Class & Accounts'!BX137","v":0},{"$f":"'O5 Details by Class & Accounts'!N137+'O5 Details by Class & Accounts'!AI137+'O5 Details by Class & Accounts'!BD137+'O5 Details by Class & Accounts'!BY137","v":5131.1694516254247},{"$f":"'O5 Details by Class & Accounts'!O137+'O5 Details by Class & Accounts'!AJ137+'O5 Details by Class & Accounts'!BE137+'O5 Details by Class & Accounts'!BZ137","v":307.09078130393868},{"$f":"'O5 Details by Class & Accounts'!P137+'O5 Details by Class & Accounts'!AK137+'O5 Details by Class & Accounts'!BF137+'O5 Details by Class & Accounts'!CA137","v":0},{"$f":"'O5 Details by Class & Accounts'!Q137+'O5 Details by Class & Accounts'!AL137+'O5 Details by Class & Accounts'!BG137+'O5 Details by Class & Accounts'!CB137","v":45.479827332283364},{"$f":"'O5 Details by Class & Accounts'!R137+'O5 Details by Class & Accounts'!AM137+'O5 Details by Class & Accounts'!BH137+'O5 Details by Class & Accounts'!CC137","v":0},{"$f":"'O5 Details by Class & Accounts'!S137+'O5 Details by Class & Accounts'!AN137+'O5 Details by Class & Accounts'!BI137+'O5 Details by Class & Accounts'!CD137","v":0},{"$f":"'O5 Details by Class & Accounts'!T137+'O5 Details by Class & Accounts'!AO137+'O5 Details by Class & Accounts'!BJ137+'O5 Details by Class & Accounts'!CE137","v":0},{"$f":"'O5 Details by Class & Accounts'!U137+'O5 Details by Class & Accounts'!AP137+'O5 Details by Class & Accounts'!BK137+'O5 Details by Class & Accounts'!CF137","v":0},{"$f":"'O5 Details by Class & Accounts'!V137+'O5 Details by Class & Accounts'!AQ137+'O5 Details by Class & Accounts'!BL137+'O5 Details by Class & Accounts'!CG137","v":0},{"$f":"'O5 Details by Class & Accounts'!W137+'O5 Details by Class & Accounts'!AR137+'O5 Details by Class & Accounts'!BM137+'O5 Details by Class & Accounts'!CH137","v":0},{"$f":"'O5 Details by Class & Accounts'!X137+'O5 Details by Class & Accounts'!AS137+'O5 Details by Class & Accounts'!BN137+'O5 Details by Class & Accounts'!CI137","v":0},{"$f":"'O5 Details by Class & Accounts'!Y137+'O5 Details by Class & Accounts'!AT137+'O5 Details by Class & Accounts'!BO137+'O5 Details by Class & Accounts'!CJ137","v":0},{"$f":"'O5 Details by Class & Accounts'!Z137+'O5 Details by Class & Accounts'!AU137+'O5 Details by Class & Accounts'!BP137+'O5 Details by Class & Accounts'!CK137","v":0},{"$f":"'O5 Details by Class & Accounts'!AA137+'O5 Details by Class & Accounts'!AV137+'O5 Details by Class & Accounts'!BQ137+'O5 Details by Class & Accounts'!CL137","v":0},{"$f":"'O5 Details by Class & Accounts'!AB137+'O5 Details by Class & Accounts'!AW137+'O5 Details by Class & Accounts'!BR137+'O5 Details by Class & Accounts'!CM137","v":0},"5017",1820]
["5020","Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D139), \"\",('E4 TB Allocation Details'!D139))","v":"di"},668122,{"$f":"'O5 Details by Class & Accounts'!I138+'O5 Details by Class & Accounts'!AD138+'O5 Details by Class & Accounts'!AY138+'O5 Details by Class & Accounts'!BT138","v":331509.77213879238},{"$f":"'O5 Details by Class & Accounts'!J138+'O5 Details by Class & Accounts'!AE138+'O5 Details by Class & Accounts'!AZ138+'O5 Details by Class & Accounts'!BU138","v":100767.54726517681},{"$f":"'O5 Details by Class & Accounts'!K138+'O5 Details by Class & Accounts'!AF138+'O5 Details by Class & Accounts'!BA138+'O5 Details by Class & Accounts'!BV138","v":200269.23621347395},{"$f":"'O5 Details by Class & Accounts'!L138+'O5 Details by Class & Accounts'!AG138+'O5 Details by Class & Accounts'!BB138+'O5 Details by Class & Accounts'!BW138","v":0},{"$f":"'O5 Details by Class & Accounts'!M138+'O5 Details by Class & Accounts'!AH138+'O5 Details by Class & Accounts'!BC138+'O5 Details by Class & Accounts'!BX138","v":0},{"$f":"'O5 Details by Class & Accounts'!N138+'O5 Details by Class & Accounts'!AI138+'O5 Details by Class & Accounts'!BD138+'O5 Details by Class & Accounts'!BY138","v":22167.513276271031},{"$f":"'O5 Details by Class & Accounts'!O138+'O5 Details by Class & Accounts'!AJ138+'O5 Details by Class & Accounts'!BE138+'O5 Details by Class & Accounts'!BZ138","v":10547.526419864549},{"$f":"'O5 Details by Class & Accounts'!P138+'O5 Details by Class & Accounts'!AK138+'O5 Details by Class & Accounts'!BF138+'O5 Details by Class & Accounts'!CA138","v":0},{"$f":"'O5 Details by Class & Accounts'!Q138+'O5 Details by Class & Accounts'!AL138+'O5 Details by Class & Accounts'!BG138+'O5 Details by Class & Accounts'!CB138","v":2860.4046864212464},{"$f":"'O5 Details by Class & Accounts'!R138+'O5 Details by Class & Accounts'!AM138+'O5 Details by Class & Accounts'!BH138+'O5 Details by Class & Accounts'!CC138","v":0},{"$f":"'O5 Details by Class & Accounts'!S138+'O5 Details by Class & Accounts'!AN138+'O5 Details by Class & Accounts'!BI138+'O5 Details by Class & Accounts'!CD138","v":0},{"$f":"'O5 Details by Class & Accounts'!T138+'O5 Details by Class & Accounts'!AO138+'O5 Details by Class & Accounts'!BJ138+'O5 Details by Class & Accounts'!CE138","v":0},{"$f":"'O5 Details by Class & Accounts'!U138+'O5 Details by Class & Accounts'!AP138+'O5 Details by Class & Accounts'!BK138+'O5 Details by Class & Accounts'!CF138","v":0},{"$f":"'O5 Details by Class & Accounts'!V138+'O5 Details by Class & Accounts'!AQ138+'O5 Details by Class & Accounts'!BL138+'O5 Details by Class & Accounts'!CG138","v":0},{"$f":"'O5 Details by Class & Accounts'!W138+'O5 Details by Class & Accounts'!AR138+'O5 Details by Class & Accounts'!BM138+'O5 Details by Class & Accounts'!CH138","v":0},{"$f":"'O5 Details by Class & Accounts'!X138+'O5 Details by Class & Accounts'!AS138+'O5 Details by Class & Accounts'!BN138+'O5 Details by Class & Accounts'!CI138","v":0},{"$f":"'O5 Details by Class & Accounts'!Y138+'O5 Details by Class & Accounts'!AT138+'O5 Details by Class & Accounts'!BO138+'O5 Details by Class & Accounts'!CJ138","v":0},{"$f":"'O5 Details by Class & Accounts'!Z138+'O5 Details by Class & Accounts'!AU138+'O5 Details by Class & Accounts'!BP138+'O5 Details by Class & Accounts'!CK138","v":0},{"$f":"'O5 Details by Class & Accounts'!AA138+'O5 Details by Class & Accounts'!AV138+'O5 Details by Class & Accounts'!BQ138+'O5 Details by Class & Accounts'!CL138","v":0},{"$f":"'O5 Details by Class & Accounts'!AB138+'O5 Details by Class & Accounts'!AW138+'O5 Details by Class & Accounts'!BR138+'O5 Details by Class & Accounts'!CM138","v":0},"5020","1830 & 1835"]
["5025","Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D140), \"\",('E4 TB Allocation Details'!D140))","v":"di"},230961,{"$f":"'O5 Details by Class & Accounts'!I139+'O5 Details by Class & Accounts'!AD139+'O5 Details by Class & Accounts'!AY139+'O5 Details by Class & Accounts'!BT139","v":114598.57403729802},{"$f":"'O5 Details by Class & Accounts'!J139+'O5 Details by Class & Accounts'!AE139+'O5 Details by Class & Accounts'!AZ139+'O5 Details by Class & Accounts'!BU139","v":34834.017565523216},{"$f":"'O5 Details by Class & Accounts'!K139+'O5 Details by Class & Accounts'!AF139+'O5 Details by Class & Accounts'!BA139+'O5 Details by Class & Accounts'!BV139","v":69230.44453722547},{"$f":"'O5 Details by Class & Accounts'!L139+'O5 Details by Class & Accounts'!AG139+'O5 Details by Class & Accounts'!BB139+'O5 Details by Class & Accounts'!BW139","v":0},{"$f":"'O5 Details by Class & Accounts'!M139+'O5 Details by Class & Accounts'!AH139+'O5 Details by Class & Accounts'!BC139+'O5 Details by Class & Accounts'!BX139","v":0},{"$f":"'O5 Details by Class & Accounts'!N139+'O5 Details by Class & Accounts'!AI139+'O5 Details by Class & Accounts'!BD139+'O5 Details by Class & Accounts'!BY139","v":7663.0181820099224},{"$f":"'O5 Details by Class & Accounts'!O139+'O5 Details by Class & Accounts'!AJ139+'O5 Details by Class & Accounts'!BE139+'O5 Details by Class & Accounts'!BZ139","v":3646.1413476256384},{"$f":"'O5 Details by Class & Accounts'!P139+'O5 Details by Class & Accounts'!AK139+'O5 Details by Class & Accounts'!BF139+'O5 Details by Class & Accounts'!CA139","v":0},{"$f":"'O5 Details by Class & Accounts'!Q139+'O5 Details by Class & Accounts'!AL139+'O5 Details by Class & Accounts'!BG139+'O5 Details by Class & Accounts'!CB139","v":988.80433031772282},{"$f":"'O5 Details by Class & Accounts'!R139+'O5 Details by Class & Accounts'!AM139+'O5 Details by Class & Accounts'!BH139+'O5 Details by Class & Accounts'!CC139","v":0},{"$f":"'O5 Details by Class & Accounts'!S139+'O5 Details by Class & Accounts'!AN139+'O5 Details by Class & Accounts'!BI139+'O5 Details by Class & Accounts'!CD139","v":0},{"$f":"'O5 Details by Class & Accounts'!T139+'O5 Details by Class & Accounts'!AO139+'O5 Details by Class & Accounts'!BJ139+'O5 Details by Class & Accounts'!CE139","v":0},{"$f":"'O5 Details by Class & Accounts'!U139+'O5 Details by Class & Accounts'!AP139+'O5 Details by Class & Accounts'!BK139+'O5 Details by Class & Accounts'!CF139","v":0},{"$f":"'O5 Details by Class & Accounts'!V139+'O5 Details by Class & Accounts'!AQ139+'O5 Details by Class & Accounts'!BL139+'O5 Details by Class & Accounts'!CG139","v":0},{"$f":"'O5 Details by Class & Accounts'!W139+'O5 Details by Class & Accounts'!AR139+'O5 Details by Class & Accounts'!BM139+'O5 Details by Class & Accounts'!CH139","v":0},{"$f":"'O5 Details by Class & Accounts'!X139+'O5 Details by Class & Accounts'!AS139+'O5 Details by Class & Accounts'!BN139+'O5 Details by Class & Accounts'!CI139","v":0},{"$f":"'O5 Details by Class & Accounts'!Y139+'O5 Details by Class & Accounts'!AT139+'O5 Details by Class & Accounts'!BO139+'O5 Details by Class & Accounts'!CJ139","v":0},{"$f":"'O5 Details by Class & Accounts'!Z139+'O5 Details by Class & Accounts'!AU139+'O5 Details by Class & Accounts'!BP139+'O5 Details by Class & Accounts'!CK139","v":0},{"$f":"'O5 Details by Class & Accounts'!AA139+'O5 Details by Class & Accounts'!AV139+'O5 Details by Class & Accounts'!BQ139+'O5 Details by Class & Accounts'!CL139","v":0},{"$f":"'O5 Details by Class & Accounts'!AB139+'O5 Details by Class & Accounts'!AW139+'O5 Details by Class & Accounts'!BR139+'O5 Details by Class & Accounts'!CM139","v":0},"5025","1830 & 1835"]
["5030","Overhead Subtransmission Feeders - Operation",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D141), \"\",('E4 TB Allocation Details'!D141))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I140+'O5 Details by Class & Accounts'!AD140+'O5 Details by Class & Accounts'!AY140+'O5 Details by Class & Accounts'!BT140","v":0},{"$f":"'O5 Details by Class & Accounts'!J140+'O5 Details by Class & Accounts'!AE140+'O5 Details by Class & Accounts'!AZ140+'O5 Details by Class & Accounts'!BU140","v":0},{"$f":"'O5 Details by Class & Accounts'!K140+'O5 Details by Class & Accounts'!AF140+'O5 Details by Class & Accounts'!BA140+'O5 Details by Class & Accounts'!BV140","v":0},{"$f":"'O5 Details by Class & Accounts'!L140+'O5 Details by Class & Accounts'!AG140+'O5 Details by Class & Accounts'!BB140+'O5 Details by Class & Accounts'!BW140","v":0},{"$f":"'O5 Details by Class & Accounts'!M140+'O5 Details by Class & Accounts'!AH140+'O5 Details by Class & Accounts'!BC140+'O5 Details by Class & Accounts'!BX140","v":0},{"$f":"'O5 Details by Class & Accounts'!N140+'O5 Details by Class & Accounts'!AI140+'O5 Details by Class & Accounts'!BD140+'O5 Details by Class & Accounts'!BY140","v":0},{"$f":"'O5 Details by Class & Accounts'!O140+'O5 Details by Class & Accounts'!AJ140+'O5 Details by Class & Accounts'!BE140+'O5 Details by Class & Accounts'!BZ140","v":0},{"$f":"'O5 Details by Class & Accounts'!P140+'O5 Details by Class & Accounts'!AK140+'O5 Details by Class & Accounts'!BF140+'O5 Details by Class & Accounts'!CA140","v":0},{"$f":"'O5 Details by Class & Accounts'!Q140+'O5 Details by Class & Accounts'!AL140+'O5 Details by Class & Accounts'!BG140+'O5 Details by Class & Accounts'!CB140","v":0},{"$f":"'O5 Details by Class & Accounts'!R140+'O5 Details by Class & Accounts'!AM140+'O5 Details by Class & Accounts'!BH140+'O5 Details by Class & Accounts'!CC140","v":0},{"$f":"'O5 Details by Class & Accounts'!S140+'O5 Details by Class & Accounts'!AN140+'O5 Details by Class & Accounts'!BI140+'O5 Details by Class & Accounts'!CD140","v":0},{"$f":"'O5 Details by Class & Accounts'!T140+'O5 Details by Class & Accounts'!AO140+'O5 Details by Class & Accounts'!BJ140+'O5 Details by Class & Accounts'!CE140","v":0},{"$f":"'O5 Details by Class & Accounts'!U140+'O5 Details by Class & Accounts'!AP140+'O5 Details by Class & Accounts'!BK140+'O5 Details by Class & Accounts'!CF140","v":0},{"$f":"'O5 Details by Class & Accounts'!V140+'O5 Details by Class & Accounts'!AQ140+'O5 Details by Class & Accounts'!BL140+'O5 Details by Class & Accounts'!CG140","v":0},{"$f":"'O5 Details by Class & Accounts'!W140+'O5 Details by Class & Accounts'!AR140+'O5 Details by Class & Accounts'!BM140+'O5 Details by Class & Accounts'!CH140","v":0},{"$f":"'O5 Details by Class & Accounts'!X140+'O5 Details by Class & Accounts'!AS140+'O5 Details by Class & Accounts'!BN140+'O5 Details by Class & Accounts'!CI140","v":0},{"$f":"'O5 Details by Class & Accounts'!Y140+'O5 Details by Class & Accounts'!AT140+'O5 Details by Class & Accounts'!BO140+'O5 Details by Class & Accounts'!CJ140","v":0},{"$f":"'O5 Details by Class & Accounts'!Z140+'O5 Details by Class & Accounts'!AU140+'O5 Details by Class & Accounts'!BP140+'O5 Details by Class & Accounts'!CK140","v":0},{"$f":"'O5 Details by Class & Accounts'!AA140+'O5 Details by Class & Accounts'!AV140+'O5 Details by Class & Accounts'!BQ140+'O5 Details by Class & Accounts'!CL140","v":0},{"$f":"'O5 Details by Class & Accounts'!AB140+'O5 Details by Class & Accounts'!AW140+'O5 Details by Class & Accounts'!BR140+'O5 Details by Class & Accounts'!CM140","v":0},"5030","1830 & 1835"]
["5035","Overhead Distribution Transformers- Operation",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D142), \"\",('E4 TB Allocation Details'!D142))","v":"di"},5444,{"$f":"'O5 Details by Class & Accounts'!I141+'O5 Details by Class & Accounts'!AD141+'O5 Details by Class & Accounts'!AY141+'O5 Details by Class & Accounts'!BT141","v":2766.7313852271582},{"$f":"'O5 Details by Class & Accounts'!J141+'O5 Details by Class & Accounts'!AE141+'O5 Details by Class & Accounts'!AZ141+'O5 Details by Class & Accounts'!BU141","v":851.08220614789889},{"$f":"'O5 Details by Class & Accounts'!K141+'O5 Details by Class & Accounts'!AF141+'O5 Details by Class & Accounts'!BA141+'O5 Details by Class & Accounts'!BV141","v":1712.3678917703726},{"$f":"'O5 Details by Class & Accounts'!L141+'O5 Details by Class & Accounts'!AG141+'O5 Details by Class & Accounts'!BB141+'O5 Details by Class & Accounts'!BW141","v":0},{"$f":"'O5 Details by Class & Accounts'!M141+'O5 Details by Class & Accounts'!AH141+'O5 Details by Class & Accounts'!BC141+'O5 Details by Class & Accounts'!BX141","v":0},{"$f":"'O5 Details by Class & Accounts'!N141+'O5 Details by Class & Accounts'!AI141+'O5 Details by Class & Accounts'!BD141+'O5 Details by Class & Accounts'!BY141","v":0},{"$f":"'O5 Details by Class & Accounts'!O141+'O5 Details by Class & Accounts'!AJ141+'O5 Details by Class & Accounts'!BE141+'O5 Details by Class & Accounts'!BZ141","v":89.556914053615287},{"$f":"'O5 Details by Class & Accounts'!P141+'O5 Details by Class & Accounts'!AK141+'O5 Details by Class & Accounts'!BF141+'O5 Details by Class & Accounts'!CA141","v":0},{"$f":"'O5 Details by Class & Accounts'!Q141+'O5 Details by Class & Accounts'!AL141+'O5 Details by Class & Accounts'!BG141+'O5 Details by Class & Accounts'!CB141","v":24.261602800955004},{"$f":"'O5 Details by Class & Accounts'!R141+'O5 Details by Class & Accounts'!AM141+'O5 Details by Class & Accounts'!BH141+'O5 Details by Class & Accounts'!CC141","v":0},{"$f":"'O5 Details by Class & Accounts'!S141+'O5 Details by Class & Accounts'!AN141+'O5 Details by Class & Accounts'!BI141+'O5 Details by Class & Accounts'!CD141","v":0},{"$f":"'O5 Details by Class & Accounts'!T141+'O5 Details by Class & Accounts'!AO141+'O5 Details by Class & Accounts'!BJ141+'O5 Details by Class & Accounts'!CE141","v":0},{"$f":"'O5 Details by Class & Accounts'!U141+'O5 Details by Class & Accounts'!AP141+'O5 Details by Class & Accounts'!BK141+'O5 Details by Class & Accounts'!CF141","v":0},{"$f":"'O5 Details by Class & Accounts'!V141+'O5 Details by Class & Accounts'!AQ141+'O5 Details by Class & Accounts'!BL141+'O5 Details by Class & Accounts'!CG141","v":0},{"$f":"'O5 Details by Class & Accounts'!W141+'O5 Details by Class & Accounts'!AR141+'O5 Details by Class & Accounts'!BM141+'O5 Details by Class & Accounts'!CH141","v":0},{"$f":"'O5 Details by Class & Accounts'!X141+'O5 Details by Class & Accounts'!AS141+'O5 Details by Class & Accounts'!BN141+'O5 Details by Class & Accounts'!CI141","v":0},{"$f":"'O5 Details by Class & Accounts'!Y141+'O5 Details by Class & Accounts'!AT141+'O5 Details by Class & Accounts'!BO141+'O5 Details by Class & Accounts'!CJ141","v":0},{"$f":"'O5 Details by Class & Accounts'!Z141+'O5 Details by Class & Accounts'!AU141+'O5 Details by Class & Accounts'!BP141+'O5 Details by Class & Accounts'!CK141","v":0},{"$f":"'O5 Details by Class & Accounts'!AA141+'O5 Details by Class & Accounts'!AV141+'O5 Details by Class & Accounts'!BQ141+'O5 Details by Class & Accounts'!CL141","v":0},{"$f":"'O5 Details by Class & Accounts'!AB141+'O5 Details by Class & Accounts'!AW141+'O5 Details by Class & Accounts'!BR141+'O5 Details by Class & Accounts'!CM141","v":0},"5035",1850]
["5040","Underground Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D143), \"\",('E4 TB Allocation Details'!D143))","v":"di"},54328,{"$f":"'O5 Details by Class & Accounts'!I142+'O5 Details by Class & Accounts'!AD142+'O5 Details by Class & Accounts'!AY142+'O5 Details by Class & Accounts'!BT142","v":27164.881067491046},{"$f":"'O5 Details by Class & Accounts'!J142+'O5 Details by Class & Accounts'!AE142+'O5 Details by Class & Accounts'!AZ142+'O5 Details by Class & Accounts'!BU142","v":8305.250320338926},{"$f":"'O5 Details by Class & Accounts'!K142+'O5 Details by Class & Accounts'!AF142+'O5 Details by Class & Accounts'!BA142+'O5 Details by Class & Accounts'!BV142","v":16608.280959088195},{"$f":"'O5 Details by Class & Accounts'!L142+'O5 Details by Class & Accounts'!AG142+'O5 Details by Class & Accounts'!BB142+'O5 Details by Class & Accounts'!BW142","v":0},{"$f":"'O5 Details by Class & Accounts'!M142+'O5 Details by Class & Accounts'!AH142+'O5 Details by Class & Accounts'!BC142+'O5 Details by Class & Accounts'!BX142","v":0},{"$f":"'O5 Details by Class & Accounts'!N142+'O5 Details by Class & Accounts'!AI142+'O5 Details by Class & Accounts'!BD142+'O5 Details by Class & Accounts'!BY142","v":1147.0516970790554},{"$f":"'O5 Details by Class & Accounts'!O142+'O5 Details by Class & Accounts'!AJ142+'O5 Details by Class & Accounts'!BE142+'O5 Details by Class & Accounts'!BZ142","v":867.46652460425844},{"$f":"'O5 Details by Class & Accounts'!P142+'O5 Details by Class & Accounts'!AK142+'O5 Details by Class & Accounts'!BF142+'O5 Details by Class & Accounts'!CA142","v":0},{"$f":"'O5 Details by Class & Accounts'!Q142+'O5 Details by Class & Accounts'!AL142+'O5 Details by Class & Accounts'!BG142+'O5 Details by Class & Accounts'!CB142","v":235.06943139852251},{"$f":"'O5 Details by Class & Accounts'!R142+'O5 Details by Class & Accounts'!AM142+'O5 Details by Class & Accounts'!BH142+'O5 Details by Class & Accounts'!CC142","v":0},{"$f":"'O5 Details by Class & Accounts'!S142+'O5 Details by Class & Accounts'!AN142+'O5 Details by Class & Accounts'!BI142+'O5 Details by Class & Accounts'!CD142","v":0},{"$f":"'O5 Details by Class & Accounts'!T142+'O5 Details by Class & Accounts'!AO142+'O5 Details by Class & Accounts'!BJ142+'O5 Details by Class & Accounts'!CE142","v":0},{"$f":"'O5 Details by Class & Accounts'!U142+'O5 Details by Class & Accounts'!AP142+'O5 Details by Class & Accounts'!BK142+'O5 Details by Class & Accounts'!CF142","v":0},{"$f":"'O5 Details by Class & Accounts'!V142+'O5 Details by Class & Accounts'!AQ142+'O5 Details by Class & Accounts'!BL142+'O5 Details by Class & Accounts'!CG142","v":0},{"$f":"'O5 Details by Class & Accounts'!W142+'O5 Details by Class & Accounts'!AR142+'O5 Details by Class & Accounts'!BM142+'O5 Details by Class & Accounts'!CH142","v":0},{"$f":"'O5 Details by Class & Accounts'!X142+'O5 Details by Class & Accounts'!AS142+'O5 Details by Class & Accounts'!BN142+'O5 Details by Class & Accounts'!CI142","v":0},{"$f":"'O5 Details by Class & Accounts'!Y142+'O5 Details by Class & Accounts'!AT142+'O5 Details by Class & Accounts'!BO142+'O5 Details by Class & Accounts'!CJ142","v":0},{"$f":"'O5 Details by Class & Accounts'!Z142+'O5 Details by Class & Accounts'!AU142+'O5 Details by Class & Accounts'!BP142+'O5 Details by Class & Accounts'!CK142","v":0},{"$f":"'O5 Details by Class & Accounts'!AA142+'O5 Details by Class & Accounts'!AV142+'O5 Details by Class & Accounts'!BQ142+'O5 Details by Class & Accounts'!CL142","v":0},{"$f":"'O5 Details by Class & Accounts'!AB142+'O5 Details by Class & Accounts'!AW142+'O5 Details by Class & Accounts'!BR142+'O5 Details by Class & Accounts'!CM142","v":0},"5040","1840 & 1845"]
["5045","Underground Distribution Lines & Feeders - Operation Supplies & Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D144), \"\",('E4 TB Allocation Details'!D144))","v":"di"},32220,{"$f":"'O5 Details by Class & Accounts'!I143+'O5 Details by Class & Accounts'!AD143+'O5 Details by Class & Accounts'!AY143+'O5 Details by Class & Accounts'!BT143","v":16110.522529718772},{"$f":"'O5 Details by Class & Accounts'!J143+'O5 Details by Class & Accounts'!AE143+'O5 Details by Class & Accounts'!AZ143+'O5 Details by Class & Accounts'!BU143","v":4925.5478817795647},{"$f":"'O5 Details by Class & Accounts'!K143+'O5 Details by Class & Accounts'!AF143+'O5 Details by Class & Accounts'!BA143+'O5 Details by Class & Accounts'!BV143","v":9849.7793495402293},{"$f":"'O5 Details by Class & Accounts'!L143+'O5 Details by Class & Accounts'!AG143+'O5 Details by Class & Accounts'!BB143+'O5 Details by Class & Accounts'!BW143","v":0},{"$f":"'O5 Details by Class & Accounts'!M143+'O5 Details by Class & Accounts'!AH143+'O5 Details by Class & Accounts'!BC143+'O5 Details by Class & Accounts'!BX143","v":0},{"$f":"'O5 Details by Class & Accounts'!N143+'O5 Details by Class & Accounts'!AI143+'O5 Details by Class & Accounts'!BD143+'O5 Details by Class & Accounts'!BY143","v":680.27546900101527},{"$f":"'O5 Details by Class & Accounts'!O143+'O5 Details by Class & Accounts'!AJ143+'O5 Details by Class & Accounts'!BE143+'O5 Details by Class & Accounts'!BZ143","v":514.46347045260643},{"$f":"'O5 Details by Class & Accounts'!P143+'O5 Details by Class & Accounts'!AK143+'O5 Details by Class & Accounts'!BF143+'O5 Details by Class & Accounts'!CA143","v":0},{"$f":"'O5 Details by Class & Accounts'!Q143+'O5 Details by Class & Accounts'!AL143+'O5 Details by Class & Accounts'!BG143+'O5 Details by Class & Accounts'!CB143","v":139.41129950781172},{"$f":"'O5 Details by Class & Accounts'!R143+'O5 Details by Class & Accounts'!AM143+'O5 Details by Class & Accounts'!BH143+'O5 Details by Class & Accounts'!CC143","v":0},{"$f":"'O5 Details by Class & Accounts'!S143+'O5 Details by Class & Accounts'!AN143+'O5 Details by Class & Accounts'!BI143+'O5 Details by Class & Accounts'!CD143","v":0},{"$f":"'O5 Details by Class & Accounts'!T143+'O5 Details by Class & Accounts'!AO143+'O5 Details by Class & Accounts'!BJ143+'O5 Details by Class & Accounts'!CE143","v":0},{"$f":"'O5 Details by Class & Accounts'!U143+'O5 Details by Class & Accounts'!AP143+'O5 Details by Class & Accounts'!BK143+'O5 Details by Class & Accounts'!CF143","v":0},{"$f":"'O5 Details by Class & Accounts'!V143+'O5 Details by Class & Accounts'!AQ143+'O5 Details by Class & Accounts'!BL143+'O5 Details by Class & Accounts'!CG143","v":0},{"$f":"'O5 Details by Class & Accounts'!W143+'O5 Details by Class & Accounts'!AR143+'O5 Details by Class & Accounts'!BM143+'O5 Details by Class & Accounts'!CH143","v":0},{"$f":"'O5 Details by Class & Accounts'!X143+'O5 Details by Class & Accounts'!AS143+'O5 Details by Class & Accounts'!BN143+'O5 Details by Class & Accounts'!CI143","v":0},{"$f":"'O5 Details by Class & Accounts'!Y143+'O5 Details by Class & Accounts'!AT143+'O5 Details by Class & Accounts'!BO143+'O5 Details by Class & Accounts'!CJ143","v":0},{"$f":"'O5 Details by Class & Accounts'!Z143+'O5 Details by Class & Accounts'!AU143+'O5 Details by Class & Accounts'!BP143+'O5 Details by Class & Accounts'!CK143","v":0},{"$f":"'O5 Details by Class & Accounts'!AA143+'O5 Details by Class & Accounts'!AV143+'O5 Details by Class & Accounts'!BQ143+'O5 Details by Class & Accounts'!CL143","v":0},{"$f":"'O5 Details by Class & Accounts'!AB143+'O5 Details by Class & Accounts'!AW143+'O5 Details by Class & Accounts'!BR143+'O5 Details by Class & Accounts'!CM143","v":0},"5045","1840 & 1845"]
["5050","Underground Subtransmission Feeders - Operation",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D145), \"\",('E4 TB Allocation Details'!D145))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I144+'O5 Details by Class & Accounts'!AD144+'O5 Details by Class & Accounts'!AY144+'O5 Details by Class & Accounts'!BT144","v":0},{"$f":"'O5 Details by Class & Accounts'!J144+'O5 Details by Class & Accounts'!AE144+'O5 Details by Class & Accounts'!AZ144+'O5 Details by Class & Accounts'!BU144","v":0},{"$f":"'O5 Details by Class & Accounts'!K144+'O5 Details by Class & Accounts'!AF144+'O5 Details by Class & Accounts'!BA144+'O5 Details by Class & Accounts'!BV144","v":0},{"$f":"'O5 Details by Class & Accounts'!L144+'O5 Details by Class & Accounts'!AG144+'O5 Details by Class & Accounts'!BB144+'O5 Details by Class & Accounts'!BW144","v":0},{"$f":"'O5 Details by Class & Accounts'!M144+'O5 Details by Class & Accounts'!AH144+'O5 Details by Class & Accounts'!BC144+'O5 Details by Class & Accounts'!BX144","v":0},{"$f":"'O5 Details by Class & Accounts'!N144+'O5 Details by Class & Accounts'!AI144+'O5 Details by Class & Accounts'!BD144+'O5 Details by Class & Accounts'!BY144","v":0},{"$f":"'O5 Details by Class & Accounts'!O144+'O5 Details by Class & Accounts'!AJ144+'O5 Details by Class & Accounts'!BE144+'O5 Details by Class & Accounts'!BZ144","v":0},{"$f":"'O5 Details by Class & Accounts'!P144+'O5 Details by Class & Accounts'!AK144+'O5 Details by Class & Accounts'!BF144+'O5 Details by Class & Accounts'!CA144","v":0},{"$f":"'O5 Details by Class & Accounts'!Q144+'O5 Details by Class & Accounts'!AL144+'O5 Details by Class & Accounts'!BG144+'O5 Details by Class & Accounts'!CB144","v":0},{"$f":"'O5 Details by Class & Accounts'!R144+'O5 Details by Class & Accounts'!AM144+'O5 Details by Class & Accounts'!BH144+'O5 Details by Class & Accounts'!CC144","v":0},{"$f":"'O5 Details by Class & Accounts'!S144+'O5 Details by Class & Accounts'!AN144+'O5 Details by Class & Accounts'!BI144+'O5 Details by Class & Accounts'!CD144","v":0},{"$f":"'O5 Details by Class & Accounts'!T144+'O5 Details by Class & Accounts'!AO144+'O5 Details by Class & Accounts'!BJ144+'O5 Details by Class & Accounts'!CE144","v":0},{"$f":"'O5 Details by Class & Accounts'!U144+'O5 Details by Class & Accounts'!AP144+'O5 Details by Class & Accounts'!BK144+'O5 Details by Class & Accounts'!CF144","v":0},{"$f":"'O5 Details by Class & Accounts'!V144+'O5 Details by Class & Accounts'!AQ144+'O5 Details by Class & Accounts'!BL144+'O5 Details by Class & Accounts'!CG144","v":0},{"$f":"'O5 Details by Class & Accounts'!W144+'O5 Details by Class & Accounts'!AR144+'O5 Details by Class & Accounts'!BM144+'O5 Details by Class & Accounts'!CH144","v":0},{"$f":"'O5 Details by Class & Accounts'!X144+'O5 Details by Class & Accounts'!AS144+'O5 Details by Class & Accounts'!BN144+'O5 Details by Class & Accounts'!CI144","v":0},{"$f":"'O5 Details by Class & Accounts'!Y144+'O5 Details by Class & Accounts'!AT144+'O5 Details by Class & Accounts'!BO144+'O5 Details by Class & Accounts'!CJ144","v":0},{"$f":"'O5 Details by Class & Accounts'!Z144+'O5 Details by Class & Accounts'!AU144+'O5 Details by Class & Accounts'!BP144+'O5 Details by Class & Accounts'!CK144","v":0},{"$f":"'O5 Details by Class & Accounts'!AA144+'O5 Details by Class & Accounts'!AV144+'O5 Details by Class & Accounts'!BQ144+'O5 Details by Class & Accounts'!CL144","v":0},{"$f":"'O5 Details by Class & Accounts'!AB144+'O5 Details by Class & Accounts'!AW144+'O5 Details by Class & Accounts'!BR144+'O5 Details by Class & Accounts'!CM144","v":0},"5050","1840 & 1845"]
["5055","Underground Distribution Transformers - Operation",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D146), \"\",('E4 TB Allocation Details'!D146))","v":"di"},21745,{"$f":"'O5 Details by Class & Accounts'!I145+'O5 Details by Class & Accounts'!AD145+'O5 Details by Class & Accounts'!AY145+'O5 Details by Class & Accounts'!BT145","v":11051.170825085333},{"$f":"'O5 Details by Class & Accounts'!J145+'O5 Details by Class & Accounts'!AE145+'O5 Details by Class & Accounts'!AZ145+'O5 Details by Class & Accounts'!BU145","v":3399.4824711032443},{"$f":"'O5 Details by Class & Accounts'!K145+'O5 Details by Class & Accounts'!AF145+'O5 Details by Class & Accounts'!BA145+'O5 Details by Class & Accounts'!BV145","v":6839.7207579990363},{"$f":"'O5 Details by Class & Accounts'!L145+'O5 Details by Class & Accounts'!AG145+'O5 Details by Class & Accounts'!BB145+'O5 Details by Class & Accounts'!BW145","v":0},{"$f":"'O5 Details by Class & Accounts'!M145+'O5 Details by Class & Accounts'!AH145+'O5 Details by Class & Accounts'!BC145+'O5 Details by Class & Accounts'!BX145","v":0},{"$f":"'O5 Details by Class & Accounts'!N145+'O5 Details by Class & Accounts'!AI145+'O5 Details by Class & Accounts'!BD145+'O5 Details by Class & Accounts'!BY145","v":0},{"$f":"'O5 Details by Class & Accounts'!O145+'O5 Details by Class & Accounts'!AJ145+'O5 Details by Class & Accounts'!BE145+'O5 Details by Class & Accounts'!BZ145","v":357.71768848197365},{"$f":"'O5 Details by Class & Accounts'!P145+'O5 Details by Class & Accounts'!AK145+'O5 Details by Class & Accounts'!BF145+'O5 Details by Class & Accounts'!CA145","v":0},{"$f":"'O5 Details by Class & Accounts'!Q145+'O5 Details by Class & Accounts'!AL145+'O5 Details by Class & Accounts'!BG145+'O5 Details by Class & Accounts'!CB145","v":96.908257330412681},{"$f":"'O5 Details by Class & Accounts'!R145+'O5 Details by Class & Accounts'!AM145+'O5 Details by Class & Accounts'!BH145+'O5 Details by Class & Accounts'!CC145","v":0},{"$f":"'O5 Details by Class & Accounts'!S145+'O5 Details by Class & Accounts'!AN145+'O5 Details by Class & Accounts'!BI145+'O5 Details by Class & Accounts'!CD145","v":0},{"$f":"'O5 Details by Class & Accounts'!T145+'O5 Details by Class & Accounts'!AO145+'O5 Details by Class & Accounts'!BJ145+'O5 Details by Class & Accounts'!CE145","v":0},{"$f":"'O5 Details by Class & Accounts'!U145+'O5 Details by Class & Accounts'!AP145+'O5 Details by Class & Accounts'!BK145+'O5 Details by Class & Accounts'!CF145","v":0},{"$f":"'O5 Details by Class & Accounts'!V145+'O5 Details by Class & Accounts'!AQ145+'O5 Details by Class & Accounts'!BL145+'O5 Details by Class & Accounts'!CG145","v":0},{"$f":"'O5 Details by Class & Accounts'!W145+'O5 Details by Class & Accounts'!AR145+'O5 Details by Class & Accounts'!BM145+'O5 Details by Class & Accounts'!CH145","v":0},{"$f":"'O5 Details by Class & Accounts'!X145+'O5 Details by Class & Accounts'!AS145+'O5 Details by Class & Accounts'!BN145+'O5 Details by Class & Accounts'!CI145","v":0},{"$f":"'O5 Details by Class & Accounts'!Y145+'O5 Details by Class & Accounts'!AT145+'O5 Details by Class & Accounts'!BO145+'O5 Details by Class & Accounts'!CJ145","v":0},{"$f":"'O5 Details by Class & Accounts'!Z145+'O5 Details by Class & Accounts'!AU145+'O5 Details by Class & Accounts'!BP145+'O5 Details by Class & Accounts'!CK145","v":0},{"$f":"'O5 Details by Class & Accounts'!AA145+'O5 Details by Class & Accounts'!AV145+'O5 Details by Class & Accounts'!BQ145+'O5 Details by Class & Accounts'!CL145","v":0},{"$f":"'O5 Details by Class & Accounts'!AB145+'O5 Details by Class & Accounts'!AW145+'O5 Details by Class & Accounts'!BR145+'O5 Details by Class & Accounts'!CM145","v":0},"5055",1850]
["5065","Meter Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D147), \"\",('E4 TB Allocation Details'!D147))","v":"cu"},395612.99999999994,{"$f":"'O5 Details by Class & Accounts'!I146+'O5 Details by Class & Accounts'!AD146+'O5 Details by Class & Accounts'!AY146+'O5 Details by Class & Accounts'!BT146","v":215931.83972459543},{"$f":"'O5 Details by Class & Accounts'!J146+'O5 Details by Class & Accounts'!AE146+'O5 Details by Class & Accounts'!AZ146+'O5 Details by Class & Accounts'!BU146","v":77521.299066479507},{"$f":"'O5 Details by Class & Accounts'!K146+'O5 Details by Class & Accounts'!AF146+'O5 Details by Class & Accounts'!BA146+'O5 Details by Class & Accounts'!BV146","v":99664.818962635676},{"$f":"'O5 Details by Class & Accounts'!L146+'O5 Details by Class & Accounts'!AG146+'O5 Details by Class & Accounts'!BB146+'O5 Details by Class & Accounts'!BW146","v":0},{"$f":"'O5 Details by Class & Accounts'!M146+'O5 Details by Class & Accounts'!AH146+'O5 Details by Class & Accounts'!BC146+'O5 Details by Class & Accounts'!BX146","v":0},{"$f":"'O5 Details by Class & Accounts'!N146+'O5 Details by Class & Accounts'!AI146+'O5 Details by Class & Accounts'!BD146+'O5 Details by Class & Accounts'!BY146","v":2495.0422462893744},{"$f":"'O5 Details by Class & Accounts'!O146+'O5 Details by Class & Accounts'!AJ146+'O5 Details by Class & Accounts'!BE146+'O5 Details by Class & Accounts'!BZ146","v":0},{"$f":"'O5 Details by Class & Accounts'!P146+'O5 Details by Class & Accounts'!AK146+'O5 Details by Class & Accounts'!BF146+'O5 Details by Class & Accounts'!CA146","v":0},{"$f":"'O5 Details by Class & Accounts'!Q146+'O5 Details by Class & Accounts'!AL146+'O5 Details by Class & Accounts'!BG146+'O5 Details by Class & Accounts'!CB146","v":0},{"$f":"'O5 Details by Class & Accounts'!R146+'O5 Details by Class & Accounts'!AM146+'O5 Details by Class & Accounts'!BH146+'O5 Details by Class & Accounts'!CC146","v":0},{"$f":"'O5 Details by Class & Accounts'!S146+'O5 Details by Class & Accounts'!AN146+'O5 Details by Class & Accounts'!BI146+'O5 Details by Class & Accounts'!CD146","v":0},{"$f":"'O5 Details by Class & Accounts'!T146+'O5 Details by Class & Accounts'!AO146+'O5 Details by Class & Accounts'!BJ146+'O5 Details by Class & Accounts'!CE146","v":0},{"$f":"'O5 Details by Class & Accounts'!U146+'O5 Details by Class & Accounts'!AP146+'O5 Details by Class & Accounts'!BK146+'O5 Details by Class & Accounts'!CF146","v":0},{"$f":"'O5 Details by Class & Accounts'!V146+'O5 Details by Class & Accounts'!AQ146+'O5 Details by Class & Accounts'!BL146+'O5 Details by Class & Accounts'!CG146","v":0},{"$f":"'O5 Details by Class & Accounts'!W146+'O5 Details by Class & Accounts'!AR146+'O5 Details by Class & Accounts'!BM146+'O5 Details by Class & Accounts'!CH146","v":0},{"$f":"'O5 Details by Class & Accounts'!X146+'O5 Details by Class & Accounts'!AS146+'O5 Details by Class & Accounts'!BN146+'O5 Details by Class & Accounts'!CI146","v":0},{"$f":"'O5 Details by Class & Accounts'!Y146+'O5 Details by Class & Accounts'!AT146+'O5 Details by Class & Accounts'!BO146+'O5 Details by Class & Accounts'!CJ146","v":0},{"$f":"'O5 Details by Class & Accounts'!Z146+'O5 Details by Class & Accounts'!AU146+'O5 Details by Class & Accounts'!BP146+'O5 Details by Class & Accounts'!CK146","v":0},{"$f":"'O5 Details by Class & Accounts'!AA146+'O5 Details by Class & Accounts'!AV146+'O5 Details by Class & Accounts'!BQ146+'O5 Details by Class & Accounts'!CL146","v":0},{"$f":"'O5 Details by Class & Accounts'!AB146+'O5 Details by Class & Accounts'!AW146+'O5 Details by Class & Accounts'!BR146+'O5 Details by Class & Accounts'!CM146","v":0},"5065","CWMC"]
["5070","Customer Premises - Operation Labour",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D148), \"\",('E4 TB Allocation Details'!D148))","v":"cu"},0,{"$f":"'O5 Details by Class & Accounts'!I147+'O5 Details by Class & Accounts'!AD147+'O5 Details by Class & Accounts'!AY147+'O5 Details by Class & Accounts'!BT147","v":0},{"$f":"'O5 Details by Class & Accounts'!J147+'O5 Details by Class & Accounts'!AE147+'O5 Details by Class & Accounts'!AZ147+'O5 Details by Class & Accounts'!BU147","v":0},{"$f":"'O5 Details by Class & Accounts'!K147+'O5 Details by Class & Accounts'!AF147+'O5 Details by Class & Accounts'!BA147+'O5 Details by Class & Accounts'!BV147","v":0},{"$f":"'O5 Details by Class & Accounts'!L147+'O5 Details by Class & Accounts'!AG147+'O5 Details by Class & Accounts'!BB147+'O5 Details by Class & Accounts'!BW147","v":0},{"$f":"'O5 Details by Class & Accounts'!M147+'O5 Details by Class & Accounts'!AH147+'O5 Details by Class & Accounts'!BC147+'O5 Details by Class & Accounts'!BX147","v":0},{"$f":"'O5 Details by Class & Accounts'!N147+'O5 Details by Class & Accounts'!AI147+'O5 Details by Class & Accounts'!BD147+'O5 Details by Class & Accounts'!BY147","v":0},{"$f":"'O5 Details by Class & Accounts'!O147+'O5 Details by Class & Accounts'!AJ147+'O5 Details by Class & Accounts'!BE147+'O5 Details by Class & Accounts'!BZ147","v":0},{"$f":"'O5 Details by Class & Accounts'!P147+'O5 Details by Class & Accounts'!AK147+'O5 Details by Class & Accounts'!BF147+'O5 Details by Class & Accounts'!CA147","v":0},{"$f":"'O5 Details by Class & Accounts'!Q147+'O5 Details by Class & Accounts'!AL147+'O5 Details by Class & Accounts'!BG147+'O5 Details by Class & Accounts'!CB147","v":0},{"$f":"'O5 Details by Class & Accounts'!R147+'O5 Details by Class & Accounts'!AM147+'O5 Details by Class & Accounts'!BH147+'O5 Details by Class & Accounts'!CC147","v":0},{"$f":"'O5 Details by Class & Accounts'!S147+'O5 Details by Class & Accounts'!AN147+'O5 Details by Class & Accounts'!BI147+'O5 Details by Class & Accounts'!CD147","v":0},{"$f":"'O5 Details by Class & Accounts'!T147+'O5 Details by Class & Accounts'!AO147+'O5 Details by Class & Accounts'!BJ147+'O5 Details by Class & Accounts'!CE147","v":0},{"$f":"'O5 Details by Class & Accounts'!U147+'O5 Details by Class & Accounts'!AP147+'O5 Details by Class & Accounts'!BK147+'O5 Details by Class & Accounts'!CF147","v":0},{"$f":"'O5 Details by Class & Accounts'!V147+'O5 Details by Class & Accounts'!AQ147+'O5 Details by Class & Accounts'!BL147+'O5 Details by Class & Accounts'!CG147","v":0},{"$f":"'O5 Details by Class & Accounts'!W147+'O5 Details by Class & Accounts'!AR147+'O5 Details by Class & Accounts'!BM147+'O5 Details by Class & Accounts'!CH147","v":0},{"$f":"'O5 Details by Class & Accounts'!X147+'O5 Details by Class & Accounts'!AS147+'O5 Details by Class & Accounts'!BN147+'O5 Details by Class & Accounts'!CI147","v":0},{"$f":"'O5 Details by Class & Accounts'!Y147+'O5 Details by Class & Accounts'!AT147+'O5 Details by Class & Accounts'!BO147+'O5 Details by Class & Accounts'!CJ147","v":0},{"$f":"'O5 Details by Class & Accounts'!Z147+'O5 Details by Class & Accounts'!AU147+'O5 Details by Class & Accounts'!BP147+'O5 Details by Class & Accounts'!CK147","v":0},{"$f":"'O5 Details by Class & Accounts'!AA147+'O5 Details by Class & Accounts'!AV147+'O5 Details by Class & Accounts'!BQ147+'O5 Details by Class & Accounts'!CL147","v":0},{"$f":"'O5 Details by Class & Accounts'!AB147+'O5 Details by Class & Accounts'!AW147+'O5 Details by Class & Accounts'!BR147+'O5 Details by Class & Accounts'!CM147","v":0},"5070","CCA"]
["5075","Customer Premises - Materials and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D149), \"\",('E4 TB Allocation Details'!D149))","v":"cu"},0,{"$f":"'O5 Details by Class & Accounts'!I148+'O5 Details by Class & Accounts'!AD148+'O5 Details by Class & Accounts'!AY148+'O5 Details by Class & Accounts'!BT148","v":0},{"$f":"'O5 Details by Class & Accounts'!J148+'O5 Details by Class & Accounts'!AE148+'O5 Details by Class & Accounts'!AZ148+'O5 Details by Class & Accounts'!BU148","v":0},{"$f":"'O5 Details by Class & Accounts'!K148+'O5 Details by Class & Accounts'!AF148+'O5 Details by Class & Accounts'!BA148+'O5 Details by Class & Accounts'!BV148","v":0},{"$f":"'O5 Details by Class & Accounts'!L148+'O5 Details by Class & Accounts'!AG148+'O5 Details by Class & Accounts'!BB148+'O5 Details by Class & Accounts'!BW148","v":0},{"$f":"'O5 Details by Class & Accounts'!M148+'O5 Details by Class & Accounts'!AH148+'O5 Details by Class & Accounts'!BC148+'O5 Details by Class & Accounts'!BX148","v":0},{"$f":"'O5 Details by Class & Accounts'!N148+'O5 Details by Class & Accounts'!AI148+'O5 Details by Class & Accounts'!BD148+'O5 Details by Class & Accounts'!BY148","v":0},{"$f":"'O5 Details by Class & Accounts'!O148+'O5 Details by Class & Accounts'!AJ148+'O5 Details by Class & Accounts'!BE148+'O5 Details by Class & Accounts'!BZ148","v":0},{"$f":"'O5 Details by Class & Accounts'!P148+'O5 Details by Class & Accounts'!AK148+'O5 Details by Class & Accounts'!BF148+'O5 Details by Class & Accounts'!CA148","v":0},{"$f":"'O5 Details by Class & Accounts'!Q148+'O5 Details by Class & Accounts'!AL148+'O5 Details by Class & Accounts'!BG148+'O5 Details by Class & Accounts'!CB148","v":0},{"$f":"'O5 Details by Class & Accounts'!R148+'O5 Details by Class & Accounts'!AM148+'O5 Details by Class & Accounts'!BH148+'O5 Details by Class & Accounts'!CC148","v":0},{"$f":"'O5 Details by Class & Accounts'!S148+'O5 Details by Class & Accounts'!AN148+'O5 Details by Class & Accounts'!BI148+'O5 Details by Class & Accounts'!CD148","v":0},{"$f":"'O5 Details by Class & Accounts'!T148+'O5 Details by Class & Accounts'!AO148+'O5 Details by Class & Accounts'!BJ148+'O5 Details by Class & Accounts'!CE148","v":0},{"$f":"'O5 Details by Class & Accounts'!U148+'O5 Details by Class & Accounts'!AP148+'O5 Details by Class & Accounts'!BK148+'O5 Details by Class & Accounts'!CF148","v":0},{"$f":"'O5 Details by Class & Accounts'!V148+'O5 Details by Class & Accounts'!AQ148+'O5 Details by Class & Accounts'!BL148+'O5 Details by Class & Accounts'!CG148","v":0},{"$f":"'O5 Details by Class & Accounts'!W148+'O5 Details by Class & Accounts'!AR148+'O5 Details by Class & Accounts'!BM148+'O5 Details by Class & Accounts'!CH148","v":0},{"$f":"'O5 Details by Class & Accounts'!X148+'O5 Details by Class & Accounts'!AS148+'O5 Details by Class & Accounts'!BN148+'O5 Details by Class & Accounts'!CI148","v":0},{"$f":"'O5 Details by Class & Accounts'!Y148+'O5 Details by Class & Accounts'!AT148+'O5 Details by Class & Accounts'!BO148+'O5 Details by Class & Accounts'!CJ148","v":0},{"$f":"'O5 Details by Class & Accounts'!Z148+'O5 Details by Class & Accounts'!AU148+'O5 Details by Class & Accounts'!BP148+'O5 Details by Class & Accounts'!CK148","v":0},{"$f":"'O5 Details by Class & Accounts'!AA148+'O5 Details by Class & Accounts'!AV148+'O5 Details by Class & Accounts'!BQ148+'O5 Details by Class & Accounts'!CL148","v":0},{"$f":"'O5 Details by Class & Accounts'!AB148+'O5 Details by Class & Accounts'!AW148+'O5 Details by Class & Accounts'!BR148+'O5 Details by Class & Accounts'!CM148","v":0},"5075","CCA"]
["5085","Miscellaneous Distribution Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D150), \"\",('E4 TB Allocation Details'!D150))","v":"di"},2062260.9999999995,{"$f":"'O5 Details by Class & Accounts'!I149+'O5 Details by Class & Accounts'!AD149+'O5 Details by Class & Accounts'!AY149+'O5 Details by Class & Accounts'!BT149","v":1059717.505777105},{"$f":"'O5 Details by Class & Accounts'!J149+'O5 Details by Class & Accounts'!AE149+'O5 Details by Class & Accounts'!AZ149+'O5 Details by Class & Accounts'!BU149","v":294644.89375171723},{"$f":"'O5 Details by Class & Accounts'!K149+'O5 Details by Class & Accounts'!AF149+'O5 Details by Class & Accounts'!BA149+'O5 Details by Class & Accounts'!BV149","v":622736.98753576016},{"$f":"'O5 Details by Class & Accounts'!L149+'O5 Details by Class & Accounts'!AG149+'O5 Details by Class & Accounts'!BB149+'O5 Details by Class & Accounts'!BW149","v":0},{"$f":"'O5 Details by Class & Accounts'!M149+'O5 Details by Class & Accounts'!AH149+'O5 Details by Class & Accounts'!BC149+'O5 Details by Class & Accounts'!BX149","v":0},{"$f":"'O5 Details by Class & Accounts'!N149+'O5 Details by Class & Accounts'!AI149+'O5 Details by Class & Accounts'!BD149+'O5 Details by Class & Accounts'!BY149","v":51188.377391236456},{"$f":"'O5 Details by Class & Accounts'!O149+'O5 Details by Class & Accounts'!AJ149+'O5 Details by Class & Accounts'!BE149+'O5 Details by Class & Accounts'!BZ149","v":26552.194189451719},{"$f":"'O5 Details by Class & Accounts'!P149+'O5 Details by Class & Accounts'!AK149+'O5 Details by Class & Accounts'!BF149+'O5 Details by Class & Accounts'!CA149","v":0},{"$f":"'O5 Details by Class & Accounts'!Q149+'O5 Details by Class & Accounts'!AL149+'O5 Details by Class & Accounts'!BG149+'O5 Details by Class & Accounts'!CB149","v":7314.0965982561938},{"$f":"'O5 Details by Class & Accounts'!R149+'O5 Details by Class & Accounts'!AM149+'O5 Details by Class & Accounts'!BH149+'O5 Details by Class & Accounts'!CC149","v":106.94475647320337},{"$f":"'O5 Details by Class & Accounts'!S149+'O5 Details by Class & Accounts'!AN149+'O5 Details by Class & Accounts'!BI149+'O5 Details by Class & Accounts'!CD149","v":0},{"$f":"'O5 Details by Class & Accounts'!T149+'O5 Details by Class & Accounts'!AO149+'O5 Details by Class & Accounts'!BJ149+'O5 Details by Class & Accounts'!CE149","v":0},{"$f":"'O5 Details by Class & Accounts'!U149+'O5 Details by Class & Accounts'!AP149+'O5 Details by Class & Accounts'!BK149+'O5 Details by Class & Accounts'!CF149","v":0},{"$f":"'O5 Details by Class & Accounts'!V149+'O5 Details by Class & Accounts'!AQ149+'O5 Details by Class & Accounts'!BL149+'O5 Details by Class & Accounts'!CG149","v":0},{"$f":"'O5 Details by Class & Accounts'!W149+'O5 Details by Class & Accounts'!AR149+'O5 Details by Class & Accounts'!BM149+'O5 Details by Class & Accounts'!CH149","v":0},{"$f":"'O5 Details by Class & Accounts'!X149+'O5 Details by Class & Accounts'!AS149+'O5 Details by Class & Accounts'!BN149+'O5 Details by Class & Accounts'!CI149","v":0},{"$f":"'O5 Details by Class & Accounts'!Y149+'O5 Details by Class & Accounts'!AT149+'O5 Details by Class & Accounts'!BO149+'O5 Details by Class & Accounts'!CJ149","v":0},{"$f":"'O5 Details by Class & Accounts'!Z149+'O5 Details by Class & Accounts'!AU149+'O5 Details by Class & Accounts'!BP149+'O5 Details by Class & Accounts'!CK149","v":0},{"$f":"'O5 Details by Class & Accounts'!AA149+'O5 Details by Class & Accounts'!AV149+'O5 Details by Class & Accounts'!BQ149+'O5 Details by Class & Accounts'!CL149","v":0},{"$f":"'O5 Details by Class & Accounts'!AB149+'O5 Details by Class & Accounts'!AW149+'O5 Details by Class & Accounts'!BR149+'O5 Details by Class & Accounts'!CM149","v":0},"5085","1815-1855"]
["5090","Underground Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D151), \"\",('E4 TB Allocation Details'!D151))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I150+'O5 Details by Class & Accounts'!AD150+'O5 Details by Class & Accounts'!AY150+'O5 Details by Class & Accounts'!BT150","v":0},{"$f":"'O5 Details by Class & Accounts'!J150+'O5 Details by Class & Accounts'!AE150+'O5 Details by Class & Accounts'!AZ150+'O5 Details by Class & Accounts'!BU150","v":0},{"$f":"'O5 Details by Class & Accounts'!K150+'O5 Details by Class & Accounts'!AF150+'O5 Details by Class & Accounts'!BA150+'O5 Details by Class & Accounts'!BV150","v":0},{"$f":"'O5 Details by Class & Accounts'!L150+'O5 Details by Class & Accounts'!AG150+'O5 Details by Class & Accounts'!BB150+'O5 Details by Class & Accounts'!BW150","v":0},{"$f":"'O5 Details by Class & Accounts'!M150+'O5 Details by Class & Accounts'!AH150+'O5 Details by Class & Accounts'!BC150+'O5 Details by Class & Accounts'!BX150","v":0},{"$f":"'O5 Details by Class & Accounts'!N150+'O5 Details by Class & Accounts'!AI150+'O5 Details by Class & Accounts'!BD150+'O5 Details by Class & Accounts'!BY150","v":0},{"$f":"'O5 Details by Class & Accounts'!O150+'O5 Details by Class & Accounts'!AJ150+'O5 Details by Class & Accounts'!BE150+'O5 Details by Class & Accounts'!BZ150","v":0},{"$f":"'O5 Details by Class & Accounts'!P150+'O5 Details by Class & Accounts'!AK150+'O5 Details by Class & Accounts'!BF150+'O5 Details by Class & Accounts'!CA150","v":0},{"$f":"'O5 Details by Class & Accounts'!Q150+'O5 Details by Class & Accounts'!AL150+'O5 Details by Class & Accounts'!BG150+'O5 Details by Class & Accounts'!CB150","v":0},{"$f":"'O5 Details by Class & Accounts'!R150+'O5 Details by Class & Accounts'!AM150+'O5 Details by Class & Accounts'!BH150+'O5 Details by Class & Accounts'!CC150","v":0},{"$f":"'O5 Details by Class & Accounts'!S150+'O5 Details by Class & Accounts'!AN150+'O5 Details by Class & Accounts'!BI150+'O5 Details by Class & Accounts'!CD150","v":0},{"$f":"'O5 Details by Class & Accounts'!T150+'O5 Details by Class & Accounts'!AO150+'O5 Details by Class & Accounts'!BJ150+'O5 Details by Class & Accounts'!CE150","v":0},{"$f":"'O5 Details by Class & Accounts'!U150+'O5 Details by Class & Accounts'!AP150+'O5 Details by Class & Accounts'!BK150+'O5 Details by Class & Accounts'!CF150","v":0},{"$f":"'O5 Details by Class & Accounts'!V150+'O5 Details by Class & Accounts'!AQ150+'O5 Details by Class & Accounts'!BL150+'O5 Details by Class & Accounts'!CG150","v":0},{"$f":"'O5 Details by Class & Accounts'!W150+'O5 Details by Class & Accounts'!AR150+'O5 Details by Class & Accounts'!BM150+'O5 Details by Class & Accounts'!CH150","v":0},{"$f":"'O5 Details by Class & Accounts'!X150+'O5 Details by Class & Accounts'!AS150+'O5 Details by Class & Accounts'!BN150+'O5 Details by Class & Accounts'!CI150","v":0},{"$f":"'O5 Details by Class & Accounts'!Y150+'O5 Details by Class & Accounts'!AT150+'O5 Details by Class & Accounts'!BO150+'O5 Details by Class & Accounts'!CJ150","v":0},{"$f":"'O5 Details by Class & Accounts'!Z150+'O5 Details by Class & Accounts'!AU150+'O5 Details by Class & Accounts'!BP150+'O5 Details by Class & Accounts'!CK150","v":0},{"$f":"'O5 Details by Class & Accounts'!AA150+'O5 Details by Class & Accounts'!AV150+'O5 Details by Class & Accounts'!BQ150+'O5 Details by Class & Accounts'!CL150","v":0},{"$f":"'O5 Details by Class & Accounts'!AB150+'O5 Details by Class & Accounts'!AW150+'O5 Details by Class & Accounts'!BR150+'O5 Details by Class & Accounts'!CM150","v":0},"5090","1840 & 1845"]
["5095","Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D152), \"\",('E4 TB Allocation Details'!D152))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I151+'O5 Details by Class & Accounts'!AD151+'O5 Details by Class & Accounts'!AY151+'O5 Details by Class & Accounts'!BT151","v":0},{"$f":"'O5 Details by Class & Accounts'!J151+'O5 Details by Class & Accounts'!AE151+'O5 Details by Class & Accounts'!AZ151+'O5 Details by Class & Accounts'!BU151","v":0},{"$f":"'O5 Details by Class & Accounts'!K151+'O5 Details by Class & Accounts'!AF151+'O5 Details by Class & Accounts'!BA151+'O5 Details by Class & Accounts'!BV151","v":0},{"$f":"'O5 Details by Class & Accounts'!L151+'O5 Details by Class & Accounts'!AG151+'O5 Details by Class & Accounts'!BB151+'O5 Details by Class & Accounts'!BW151","v":0},{"$f":"'O5 Details by Class & Accounts'!M151+'O5 Details by Class & Accounts'!AH151+'O5 Details by Class & Accounts'!BC151+'O5 Details by Class & Accounts'!BX151","v":0},{"$f":"'O5 Details by Class & Accounts'!N151+'O5 Details by Class & Accounts'!AI151+'O5 Details by Class & Accounts'!BD151+'O5 Details by Class & Accounts'!BY151","v":0},{"$f":"'O5 Details by Class & Accounts'!O151+'O5 Details by Class & Accounts'!AJ151+'O5 Details by Class & Accounts'!BE151+'O5 Details by Class & Accounts'!BZ151","v":0},{"$f":"'O5 Details by Class & Accounts'!P151+'O5 Details by Class & Accounts'!AK151+'O5 Details by Class & Accounts'!BF151+'O5 Details by Class & Accounts'!CA151","v":0},{"$f":"'O5 Details by Class & Accounts'!Q151+'O5 Details by Class & Accounts'!AL151+'O5 Details by Class & Accounts'!BG151+'O5 Details by Class & Accounts'!CB151","v":0},{"$f":"'O5 Details by Class & Accounts'!R151+'O5 Details by Class & Accounts'!AM151+'O5 Details by Class & Accounts'!BH151+'O5 Details by Class & Accounts'!CC151","v":0},{"$f":"'O5 Details by Class & Accounts'!S151+'O5 Details by Class & Accounts'!AN151+'O5 Details by Class & Accounts'!BI151+'O5 Details by Class & Accounts'!CD151","v":0},{"$f":"'O5 Details by Class & Accounts'!T151+'O5 Details by Class & Accounts'!AO151+'O5 Details by Class & Accounts'!BJ151+'O5 Details by Class & Accounts'!CE151","v":0},{"$f":"'O5 Details by Class & Accounts'!U151+'O5 Details by Class & Accounts'!AP151+'O5 Details by Class & Accounts'!BK151+'O5 Details by Class & Accounts'!CF151","v":0},{"$f":"'O5 Details by Class & Accounts'!V151+'O5 Details by Class & Accounts'!AQ151+'O5 Details by Class & Accounts'!BL151+'O5 Details by Class & Accounts'!CG151","v":0},{"$f":"'O5 Details by Class & Accounts'!W151+'O5 Details by Class & Accounts'!AR151+'O5 Details by Class & Accounts'!BM151+'O5 Details by Class & Accounts'!CH151","v":0},{"$f":"'O5 Details by Class & Accounts'!X151+'O5 Details by Class & Accounts'!AS151+'O5 Details by Class & Accounts'!BN151+'O5 Details by Class & Accounts'!CI151","v":0},{"$f":"'O5 Details by Class & Accounts'!Y151+'O5 Details by Class & Accounts'!AT151+'O5 Details by Class & Accounts'!BO151+'O5 Details by Class & Accounts'!CJ151","v":0},{"$f":"'O5 Details by Class & Accounts'!Z151+'O5 Details by Class & Accounts'!AU151+'O5 Details by Class & Accounts'!BP151+'O5 Details by Class & Accounts'!CK151","v":0},{"$f":"'O5 Details by Class & Accounts'!AA151+'O5 Details by Class & Accounts'!AV151+'O5 Details by Class & Accounts'!BQ151+'O5 Details by Class & Accounts'!CL151","v":0},{"$f":"'O5 Details by Class & Accounts'!AB151+'O5 Details by Class & Accounts'!AW151+'O5 Details by Class & Accounts'!BR151+'O5 Details by Class & Accounts'!CM151","v":0},"5095","1830 & 1835"]
["5096","Other Rent",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D153), \"\",('E4 TB Allocation Details'!D153))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I152+'O5 Details by Class & Accounts'!AD152+'O5 Details by Class & Accounts'!AY152+'O5 Details by Class & Accounts'!BT152","v":0},{"$f":"'O5 Details by Class & Accounts'!J152+'O5 Details by Class & Accounts'!AE152+'O5 Details by Class & Accounts'!AZ152+'O5 Details by Class & Accounts'!BU152","v":0},{"$f":"'O5 Details by Class & Accounts'!K152+'O5 Details by Class & Accounts'!AF152+'O5 Details by Class & Accounts'!BA152+'O5 Details by Class & Accounts'!BV152","v":0},{"$f":"'O5 Details by Class & Accounts'!L152+'O5 Details by Class & Accounts'!AG152+'O5 Details by Class & Accounts'!BB152+'O5 Details by Class & Accounts'!BW152","v":0},{"$f":"'O5 Details by Class & Accounts'!M152+'O5 Details by Class & Accounts'!AH152+'O5 Details by Class & Accounts'!BC152+'O5 Details by Class & Accounts'!BX152","v":0},{"$f":"'O5 Details by Class & Accounts'!N152+'O5 Details by Class & Accounts'!AI152+'O5 Details by Class & Accounts'!BD152+'O5 Details by Class & Accounts'!BY152","v":0},{"$f":"'O5 Details by Class & Accounts'!O152+'O5 Details by Class & Accounts'!AJ152+'O5 Details by Class & Accounts'!BE152+'O5 Details by Class & Accounts'!BZ152","v":0},{"$f":"'O5 Details by Class & Accounts'!P152+'O5 Details by Class & Accounts'!AK152+'O5 Details by Class & Accounts'!BF152+'O5 Details by Class & Accounts'!CA152","v":0},{"$f":"'O5 Details by Class & Accounts'!Q152+'O5 Details by Class & Accounts'!AL152+'O5 Details by Class & Accounts'!BG152+'O5 Details by Class & Accounts'!CB152","v":0},{"$f":"'O5 Details by Class & Accounts'!R152+'O5 Details by Class & Accounts'!AM152+'O5 Details by Class & Accounts'!BH152+'O5 Details by Class & Accounts'!CC152","v":0},{"$f":"'O5 Details by Class & Accounts'!S152+'O5 Details by Class & Accounts'!AN152+'O5 Details by Class & Accounts'!BI152+'O5 Details by Class & Accounts'!CD152","v":0},{"$f":"'O5 Details by Class & Accounts'!T152+'O5 Details by Class & Accounts'!AO152+'O5 Details by Class & Accounts'!BJ152+'O5 Details by Class & Accounts'!CE152","v":0},{"$f":"'O5 Details by Class & Accounts'!U152+'O5 Details by Class & Accounts'!AP152+'O5 Details by Class & Accounts'!BK152+'O5 Details by Class & Accounts'!CF152","v":0},{"$f":"'O5 Details by Class & Accounts'!V152+'O5 Details by Class & Accounts'!AQ152+'O5 Details by Class & Accounts'!BL152+'O5 Details by Class & Accounts'!CG152","v":0},{"$f":"'O5 Details by Class & Accounts'!W152+'O5 Details by Class & Accounts'!AR152+'O5 Details by Class & Accounts'!BM152+'O5 Details by Class & Accounts'!CH152","v":0},{"$f":"'O5 Details by Class & Accounts'!X152+'O5 Details by Class & Accounts'!AS152+'O5 Details by Class & Accounts'!BN152+'O5 Details by Class & Accounts'!CI152","v":0},{"$f":"'O5 Details by Class & Accounts'!Y152+'O5 Details by Class & Accounts'!AT152+'O5 Details by Class & Accounts'!BO152+'O5 Details by Class & Accounts'!CJ152","v":0},{"$f":"'O5 Details by Class & Accounts'!Z152+'O5 Details by Class & Accounts'!AU152+'O5 Details by Class & Accounts'!BP152+'O5 Details by Class & Accounts'!CK152","v":0},{"$f":"'O5 Details by Class & Accounts'!AA152+'O5 Details by Class & Accounts'!AV152+'O5 Details by Class & Accounts'!BQ152+'O5 Details by Class & Accounts'!CL152","v":0},{"$f":"'O5 Details by Class & Accounts'!AB152+'O5 Details by Class & Accounts'!AW152+'O5 Details by Class & Accounts'!BR152+'O5 Details by Class & Accounts'!CM152","v":0},"5096","O&M"]
["5105","Maintenance Supervision and Engineering",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D154), \"\",('E4 TB Allocation Details'!D154))","v":"di"},576134.99999999988,{"$f":"'O5 Details by Class & Accounts'!I153+'O5 Details by Class & Accounts'!AD153+'O5 Details by Class & Accounts'!AY153+'O5 Details by Class & Accounts'!BT153","v":296053.86766800727},{"$f":"'O5 Details by Class & Accounts'!J153+'O5 Details by Class & Accounts'!AE153+'O5 Details by Class & Accounts'!AZ153+'O5 Details by Class & Accounts'!BU153","v":82315.107477494661},{"$f":"'O5 Details by Class & Accounts'!K153+'O5 Details by Class & Accounts'!AF153+'O5 Details by Class & Accounts'!BA153+'O5 Details by Class & Accounts'!BV153","v":173974.37778919117},{"$f":"'O5 Details by Class & Accounts'!L153+'O5 Details by Class & Accounts'!AG153+'O5 Details by Class & Accounts'!BB153+'O5 Details by Class & Accounts'!BW153","v":0},{"$f":"'O5 Details by Class & Accounts'!M153+'O5 Details by Class & Accounts'!AH153+'O5 Details by Class & Accounts'!BC153+'O5 Details by Class & Accounts'!BX153","v":0},{"$f":"'O5 Details by Class & Accounts'!N153+'O5 Details by Class & Accounts'!AI153+'O5 Details by Class & Accounts'!BD153+'O5 Details by Class & Accounts'!BY153","v":14300.525398240097},{"$f":"'O5 Details by Class & Accounts'!O153+'O5 Details by Class & Accounts'!AJ153+'O5 Details by Class & Accounts'!BE153+'O5 Details by Class & Accounts'!BZ153","v":7417.9012255673579},{"$f":"'O5 Details by Class & Accounts'!P153+'O5 Details by Class & Accounts'!AK153+'O5 Details by Class & Accounts'!BF153+'O5 Details by Class & Accounts'!CA153","v":0},{"$f":"'O5 Details by Class & Accounts'!Q153+'O5 Details by Class & Accounts'!AL153+'O5 Details by Class & Accounts'!BG153+'O5 Details by Class & Accounts'!CB153","v":2043.3432255356292},{"$f":"'O5 Details by Class & Accounts'!R153+'O5 Details by Class & Accounts'!AM153+'O5 Details by Class & Accounts'!BH153+'O5 Details by Class & Accounts'!CC153","v":29.877215963783936},{"$f":"'O5 Details by Class & Accounts'!S153+'O5 Details by Class & Accounts'!AN153+'O5 Details by Class & Accounts'!BI153+'O5 Details by Class & Accounts'!CD153","v":0},{"$f":"'O5 Details by Class & Accounts'!T153+'O5 Details by Class & Accounts'!AO153+'O5 Details by Class & Accounts'!BJ153+'O5 Details by Class & Accounts'!CE153","v":0},{"$f":"'O5 Details by Class & Accounts'!U153+'O5 Details by Class & Accounts'!AP153+'O5 Details by Class & Accounts'!BK153+'O5 Details by Class & Accounts'!CF153","v":0},{"$f":"'O5 Details by Class & Accounts'!V153+'O5 Details by Class & Accounts'!AQ153+'O5 Details by Class & Accounts'!BL153+'O5 Details by Class & Accounts'!CG153","v":0},{"$f":"'O5 Details by Class & Accounts'!W153+'O5 Details by Class & Accounts'!AR153+'O5 Details by Class & Accounts'!BM153+'O5 Details by Class & Accounts'!CH153","v":0},{"$f":"'O5 Details by Class & Accounts'!X153+'O5 Details by Class & Accounts'!AS153+'O5 Details by Class & Accounts'!BN153+'O5 Details by Class & Accounts'!CI153","v":0},{"$f":"'O5 Details by Class & Accounts'!Y153+'O5 Details by Class & Accounts'!AT153+'O5 Details by Class & Accounts'!BO153+'O5 Details by Class & Accounts'!CJ153","v":0},{"$f":"'O5 Details by Class & Accounts'!Z153+'O5 Details by Class & Accounts'!AU153+'O5 Details by Class & Accounts'!BP153+'O5 Details by Class & Accounts'!CK153","v":0},{"$f":"'O5 Details by Class & Accounts'!AA153+'O5 Details by Class & Accounts'!AV153+'O5 Details by Class & Accounts'!BQ153+'O5 Details by Class & Accounts'!CL153","v":0},{"$f":"'O5 Details by Class & Accounts'!AB153+'O5 Details by Class & Accounts'!AW153+'O5 Details by Class & Accounts'!BR153+'O5 Details by Class & Accounts'!CM153","v":0},"5105","1815-1855"]
["5110","Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D155), \"\",('E4 TB Allocation Details'!D155))","v":"di"},23756,{"$f":"'O5 Details by Class & Accounts'!I154+'O5 Details by Class & Accounts'!AD154+'O5 Details by Class & Accounts'!AY154+'O5 Details by Class & Accounts'!BT154","v":6721.0876195847268},{"$f":"'O5 Details by Class & Accounts'!J154+'O5 Details by Class & Accounts'!AE154+'O5 Details by Class & Accounts'!AZ154+'O5 Details by Class & Accounts'!BU154","v":4238.5050943371052},{"$f":"'O5 Details by Class & Accounts'!K154+'O5 Details by Class & Accounts'!AF154+'O5 Details by Class & Accounts'!BA154+'O5 Details by Class & Accounts'!BV154","v":11246.605771863549},{"$f":"'O5 Details by Class & Accounts'!L154+'O5 Details by Class & Accounts'!AG154+'O5 Details by Class & Accounts'!BB154+'O5 Details by Class & Accounts'!BW154","v":0},{"$f":"'O5 Details by Class & Accounts'!M154+'O5 Details by Class & Accounts'!AH154+'O5 Details by Class & Accounts'!BC154+'O5 Details by Class & Accounts'!BX154","v":0},{"$f":"'O5 Details by Class & Accounts'!N154+'O5 Details by Class & Accounts'!AI154+'O5 Details by Class & Accounts'!BD154+'O5 Details by Class & Accounts'!BY154","v":1425.3729775013917},{"$f":"'O5 Details by Class & Accounts'!O154+'O5 Details by Class & Accounts'!AJ154+'O5 Details by Class & Accounts'!BE154+'O5 Details by Class & Accounts'!BZ154","v":86.40741554524412},{"$f":"'O5 Details by Class & Accounts'!P154+'O5 Details by Class & Accounts'!AK154+'O5 Details by Class & Accounts'!BF154+'O5 Details by Class & Accounts'!CA154","v":0},{"$f":"'O5 Details by Class & Accounts'!Q154+'O5 Details by Class & Accounts'!AL154+'O5 Details by Class & Accounts'!BG154+'O5 Details by Class & Accounts'!CB154","v":38.021121167982791},{"$f":"'O5 Details by Class & Accounts'!R154+'O5 Details by Class & Accounts'!AM154+'O5 Details by Class & Accounts'!BH154+'O5 Details by Class & Accounts'!CC154","v":0},{"$f":"'O5 Details by Class & Accounts'!S154+'O5 Details by Class & Accounts'!AN154+'O5 Details by Class & Accounts'!BI154+'O5 Details by Class & Accounts'!CD154","v":0},{"$f":"'O5 Details by Class & Accounts'!T154+'O5 Details by Class & Accounts'!AO154+'O5 Details by Class & Accounts'!BJ154+'O5 Details by Class & Accounts'!CE154","v":0},{"$f":"'O5 Details by Class & Accounts'!U154+'O5 Details by Class & Accounts'!AP154+'O5 Details by Class & Accounts'!BK154+'O5 Details by Class & Accounts'!CF154","v":0},{"$f":"'O5 Details by Class & Accounts'!V154+'O5 Details by Class & Accounts'!AQ154+'O5 Details by Class & Accounts'!BL154+'O5 Details by Class & Accounts'!CG154","v":0},{"$f":"'O5 Details by Class & Accounts'!W154+'O5 Details by Class & Accounts'!AR154+'O5 Details by Class & Accounts'!BM154+'O5 Details by Class & Accounts'!CH154","v":0},{"$f":"'O5 Details by Class & Accounts'!X154+'O5 Details by Class & Accounts'!AS154+'O5 Details by Class & Accounts'!BN154+'O5 Details by Class & Accounts'!CI154","v":0},{"$f":"'O5 Details by Class & Accounts'!Y154+'O5 Details by Class & Accounts'!AT154+'O5 Details by Class & Accounts'!BO154+'O5 Details by Class & Accounts'!CJ154","v":0},{"$f":"'O5 Details by Class & Accounts'!Z154+'O5 Details by Class & Accounts'!AU154+'O5 Details by Class & Accounts'!BP154+'O5 Details by Class & Accounts'!CK154","v":0},{"$f":"'O5 Details by Class & Accounts'!AA154+'O5 Details by Class & Accounts'!AV154+'O5 Details by Class & Accounts'!BQ154+'O5 Details by Class & Accounts'!CL154","v":0},{"$f":"'O5 Details by Class & Accounts'!AB154+'O5 Details by Class & Accounts'!AW154+'O5 Details by Class & Accounts'!BR154+'O5 Details by Class & Accounts'!CM154","v":0},"5110",1808]
["5112","Maintenance of Transformer Station Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D156), \"\",('E4 TB Allocation Details'!D156))","v":"di"},20354.000000000004,{"$f":"'O5 Details by Class & Accounts'!I155+'O5 Details by Class & Accounts'!AD155+'O5 Details by Class & Accounts'!AY155+'O5 Details by Class & Accounts'!BT155","v":5758.588037086527},{"$f":"'O5 Details by Class & Accounts'!J155+'O5 Details by Class & Accounts'!AE155+'O5 Details by Class & Accounts'!AZ155+'O5 Details by Class & Accounts'!BU155","v":3631.5260435316318},{"$f":"'O5 Details by Class & Accounts'!K155+'O5 Details by Class & Accounts'!AF155+'O5 Details by Class & Accounts'!BA155+'O5 Details by Class & Accounts'!BV155","v":9636.0251675581203},{"$f":"'O5 Details by Class & Accounts'!L155+'O5 Details by Class & Accounts'!AG155+'O5 Details by Class & Accounts'!BB155+'O5 Details by Class & Accounts'!BW155","v":0},{"$f":"'O5 Details by Class & Accounts'!M155+'O5 Details by Class & Accounts'!AH155+'O5 Details by Class & Accounts'!BC155+'O5 Details by Class & Accounts'!BX155","v":0},{"$f":"'O5 Details by Class & Accounts'!N155+'O5 Details by Class & Accounts'!AI155+'O5 Details by Class & Accounts'!BD155+'O5 Details by Class & Accounts'!BY155","v":1221.2511190462756},{"$f":"'O5 Details by Class & Accounts'!O155+'O5 Details by Class & Accounts'!AJ155+'O5 Details by Class & Accounts'!BE155+'O5 Details by Class & Accounts'!BZ155","v":74.033361509003996},{"$f":"'O5 Details by Class & Accounts'!P155+'O5 Details by Class & Accounts'!AK155+'O5 Details by Class & Accounts'!BF155+'O5 Details by Class & Accounts'!CA155","v":0},{"$f":"'O5 Details by Class & Accounts'!Q155+'O5 Details by Class & Accounts'!AL155+'O5 Details by Class & Accounts'!BG155+'O5 Details by Class & Accounts'!CB155","v":32.576271268442568},{"$f":"'O5 Details by Class & Accounts'!R155+'O5 Details by Class & Accounts'!AM155+'O5 Details by Class & Accounts'!BH155+'O5 Details by Class & Accounts'!CC155","v":0},{"$f":"'O5 Details by Class & Accounts'!S155+'O5 Details by Class & Accounts'!AN155+'O5 Details by Class & Accounts'!BI155+'O5 Details by Class & Accounts'!CD155","v":0},{"$f":"'O5 Details by Class & Accounts'!T155+'O5 Details by Class & Accounts'!AO155+'O5 Details by Class & Accounts'!BJ155+'O5 Details by Class & Accounts'!CE155","v":0},{"$f":"'O5 Details by Class & Accounts'!U155+'O5 Details by Class & Accounts'!AP155+'O5 Details by Class & Accounts'!BK155+'O5 Details by Class & Accounts'!CF155","v":0},{"$f":"'O5 Details by Class & Accounts'!V155+'O5 Details by Class & Accounts'!AQ155+'O5 Details by Class & Accounts'!BL155+'O5 Details by Class & Accounts'!CG155","v":0},{"$f":"'O5 Details by Class & Accounts'!W155+'O5 Details by Class & Accounts'!AR155+'O5 Details by Class & Accounts'!BM155+'O5 Details by Class & Accounts'!CH155","v":0},{"$f":"'O5 Details by Class & Accounts'!X155+'O5 Details by Class & Accounts'!AS155+'O5 Details by Class & Accounts'!BN155+'O5 Details by Class & Accounts'!CI155","v":0},{"$f":"'O5 Details by Class & Accounts'!Y155+'O5 Details by Class & Accounts'!AT155+'O5 Details by Class & Accounts'!BO155+'O5 Details by Class & Accounts'!CJ155","v":0},{"$f":"'O5 Details by Class & Accounts'!Z155+'O5 Details by Class & Accounts'!AU155+'O5 Details by Class & Accounts'!BP155+'O5 Details by Class & Accounts'!CK155","v":0},{"$f":"'O5 Details by Class & Accounts'!AA155+'O5 Details by Class & Accounts'!AV155+'O5 Details by Class & Accounts'!BQ155+'O5 Details by Class & Accounts'!CL155","v":0},{"$f":"'O5 Details by Class & Accounts'!AB155+'O5 Details by Class & Accounts'!AW155+'O5 Details by Class & Accounts'!BR155+'O5 Details by Class & Accounts'!CM155","v":0},"5112",1815]
["5114","Maintenance of Distribution Station Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D157), \"\",('E4 TB Allocation Details'!D157))","v":"di"},8538,{"$f":"'O5 Details by Class & Accounts'!I156+'O5 Details by Class & Accounts'!AD156+'O5 Details by Class & Accounts'!AY156+'O5 Details by Class & Accounts'!BT156","v":2190.8285565466795},{"$f":"'O5 Details by Class & Accounts'!J156+'O5 Details by Class & Accounts'!AE156+'O5 Details by Class & Accounts'!AZ156+'O5 Details by Class & Accounts'!BU156","v":1573.1570819942099},{"$f":"'O5 Details by Class & Accounts'!K156+'O5 Details by Class & Accounts'!AF156+'O5 Details by Class & Accounts'!BA156+'O5 Details by Class & Accounts'!BV156","v":4135.415228454297},{"$f":"'O5 Details by Class & Accounts'!L156+'O5 Details by Class & Accounts'!AG156+'O5 Details by Class & Accounts'!BB156+'O5 Details by Class & Accounts'!BW156","v":0},{"$f":"'O5 Details by Class & Accounts'!M156+'O5 Details by Class & Accounts'!AH156+'O5 Details by Class & Accounts'!BC156+'O5 Details by Class & Accounts'!BX156","v":0},{"$f":"'O5 Details by Class & Accounts'!N156+'O5 Details by Class & Accounts'!AI156+'O5 Details by Class & Accounts'!BD156+'O5 Details by Class & Accounts'!BY156","v":597.54115386578667},{"$f":"'O5 Details by Class & Accounts'!O156+'O5 Details by Class & Accounts'!AJ156+'O5 Details by Class & Accounts'!BE156+'O5 Details by Class & Accounts'!BZ156","v":35.76170725442978},{"$f":"'O5 Details by Class & Accounts'!P156+'O5 Details by Class & Accounts'!AK156+'O5 Details by Class & Accounts'!BF156+'O5 Details by Class & Accounts'!CA156","v":0},{"$f":"'O5 Details by Class & Accounts'!Q156+'O5 Details by Class & Accounts'!AL156+'O5 Details by Class & Accounts'!BG156+'O5 Details by Class & Accounts'!CB156","v":5.2962718845975063},{"$f":"'O5 Details by Class & Accounts'!R156+'O5 Details by Class & Accounts'!AM156+'O5 Details by Class & Accounts'!BH156+'O5 Details by Class & Accounts'!CC156","v":0},{"$f":"'O5 Details by Class & Accounts'!S156+'O5 Details by Class & Accounts'!AN156+'O5 Details by Class & Accounts'!BI156+'O5 Details by Class & Accounts'!CD156","v":0},{"$f":"'O5 Details by Class & Accounts'!T156+'O5 Details by Class & Accounts'!AO156+'O5 Details by Class & Accounts'!BJ156+'O5 Details by Class & Accounts'!CE156","v":0},{"$f":"'O5 Details by Class & Accounts'!U156+'O5 Details by Class & Accounts'!AP156+'O5 Details by Class & Accounts'!BK156+'O5 Details by Class & Accounts'!CF156","v":0},{"$f":"'O5 Details by Class & Accounts'!V156+'O5 Details by Class & Accounts'!AQ156+'O5 Details by Class & Accounts'!BL156+'O5 Details by Class & Accounts'!CG156","v":0},{"$f":"'O5 Details by Class & Accounts'!W156+'O5 Details by Class & Accounts'!AR156+'O5 Details by Class & Accounts'!BM156+'O5 Details by Class & Accounts'!CH156","v":0},{"$f":"'O5 Details by Class & Accounts'!X156+'O5 Details by Class & Accounts'!AS156+'O5 Details by Class & Accounts'!BN156+'O5 Details by Class & Accounts'!CI156","v":0},{"$f":"'O5 Details by Class & Accounts'!Y156+'O5 Details by Class & Accounts'!AT156+'O5 Details by Class & Accounts'!BO156+'O5 Details by Class & Accounts'!CJ156","v":0},{"$f":"'O5 Details by Class & Accounts'!Z156+'O5 Details by Class & Accounts'!AU156+'O5 Details by Class & Accounts'!BP156+'O5 Details by Class & Accounts'!CK156","v":0},{"$f":"'O5 Details by Class & Accounts'!AA156+'O5 Details by Class & Accounts'!AV156+'O5 Details by Class & Accounts'!BQ156+'O5 Details by Class & Accounts'!CL156","v":0},{"$f":"'O5 Details by Class & Accounts'!AB156+'O5 Details by Class & Accounts'!AW156+'O5 Details by Class & Accounts'!BR156+'O5 Details by Class & Accounts'!CM156","v":0},{"$f":"A156","v":"5114"},1820]
["5120","Maintenance of Poles, Towers and Fixtures",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D158), \"\",('E4 TB Allocation Details'!D158))","v":"di"},245908.99999999997,{"$f":"'O5 Details by Class & Accounts'!I157+'O5 Details by Class & Accounts'!AD157+'O5 Details by Class & Accounts'!AY157+'O5 Details by Class & Accounts'!BT157","v":122015.49500971122},{"$f":"'O5 Details by Class & Accounts'!J157+'O5 Details by Class & Accounts'!AE157+'O5 Details by Class & Accounts'!AZ157+'O5 Details by Class & Accounts'!BU157","v":37088.505962133204},{"$f":"'O5 Details by Class & Accounts'!K157+'O5 Details by Class & Accounts'!AF157+'O5 Details by Class & Accounts'!BA157+'O5 Details by Class & Accounts'!BV157","v":73711.100080552904},{"$f":"'O5 Details by Class & Accounts'!L157+'O5 Details by Class & Accounts'!AG157+'O5 Details by Class & Accounts'!BB157+'O5 Details by Class & Accounts'!BW157","v":0},{"$f":"'O5 Details by Class & Accounts'!M157+'O5 Details by Class & Accounts'!AH157+'O5 Details by Class & Accounts'!BC157+'O5 Details by Class & Accounts'!BX157","v":0},{"$f":"'O5 Details by Class & Accounts'!N157+'O5 Details by Class & Accounts'!AI157+'O5 Details by Class & Accounts'!BD157+'O5 Details by Class & Accounts'!BY157","v":8158.9754898873753},{"$f":"'O5 Details by Class & Accounts'!O157+'O5 Details by Class & Accounts'!AJ157+'O5 Details by Class & Accounts'!BE157+'O5 Details by Class & Accounts'!BZ157","v":3882.1228374196198},{"$f":"'O5 Details by Class & Accounts'!P157+'O5 Details by Class & Accounts'!AK157+'O5 Details by Class & Accounts'!BF157+'O5 Details by Class & Accounts'!CA157","v":0},{"$f":"'O5 Details by Class & Accounts'!Q157+'O5 Details by Class & Accounts'!AL157+'O5 Details by Class & Accounts'!BG157+'O5 Details by Class & Accounts'!CB157","v":1052.8006202956381},{"$f":"'O5 Details by Class & Accounts'!R157+'O5 Details by Class & Accounts'!AM157+'O5 Details by Class & Accounts'!BH157+'O5 Details by Class & Accounts'!CC157","v":0},{"$f":"'O5 Details by Class & Accounts'!S157+'O5 Details by Class & Accounts'!AN157+'O5 Details by Class & Accounts'!BI157+'O5 Details by Class & Accounts'!CD157","v":0},{"$f":"'O5 Details by Class & Accounts'!T157+'O5 Details by Class & Accounts'!AO157+'O5 Details by Class & Accounts'!BJ157+'O5 Details by Class & Accounts'!CE157","v":0},{"$f":"'O5 Details by Class & Accounts'!U157+'O5 Details by Class & Accounts'!AP157+'O5 Details by Class & Accounts'!BK157+'O5 Details by Class & Accounts'!CF157","v":0},{"$f":"'O5 Details by Class & Accounts'!V157+'O5 Details by Class & Accounts'!AQ157+'O5 Details by Class & Accounts'!BL157+'O5 Details by Class & Accounts'!CG157","v":0},{"$f":"'O5 Details by Class & Accounts'!W157+'O5 Details by Class & Accounts'!AR157+'O5 Details by Class & Accounts'!BM157+'O5 Details by Class & Accounts'!CH157","v":0},{"$f":"'O5 Details by Class & Accounts'!X157+'O5 Details by Class & Accounts'!AS157+'O5 Details by Class & Accounts'!BN157+'O5 Details by Class & Accounts'!CI157","v":0},{"$f":"'O5 Details by Class & Accounts'!Y157+'O5 Details by Class & Accounts'!AT157+'O5 Details by Class & Accounts'!BO157+'O5 Details by Class & Accounts'!CJ157","v":0},{"$f":"'O5 Details by Class & Accounts'!Z157+'O5 Details by Class & Accounts'!AU157+'O5 Details by Class & Accounts'!BP157+'O5 Details by Class & Accounts'!CK157","v":0},{"$f":"'O5 Details by Class & Accounts'!AA157+'O5 Details by Class & Accounts'!AV157+'O5 Details by Class & Accounts'!BQ157+'O5 Details by Class & Accounts'!CL157","v":0},{"$f":"'O5 Details by Class & Accounts'!AB157+'O5 Details by Class & Accounts'!AW157+'O5 Details by Class & Accounts'!BR157+'O5 Details by Class & Accounts'!CM157","v":0},"5120",1830]
["5125","Maintenance of Overhead Conductors and Devices",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D159), \"\",('E4 TB Allocation Details'!D159))","v":"di"},123388.99999999999,{"$f":"'O5 Details by Class & Accounts'!I158+'O5 Details by Class & Accounts'!AD158+'O5 Details by Class & Accounts'!AY158+'O5 Details by Class & Accounts'!BT158","v":61223.338364001567},{"$f":"'O5 Details by Class & Accounts'!J158+'O5 Details by Class & Accounts'!AE158+'O5 Details by Class & Accounts'!AZ158+'O5 Details by Class & Accounts'!BU158","v":18609.785173221208},{"$f":"'O5 Details by Class & Accounts'!K158+'O5 Details by Class & Accounts'!AF158+'O5 Details by Class & Accounts'!BA158+'O5 Details by Class & Accounts'!BV158","v":36985.791198530118},{"$f":"'O5 Details by Class & Accounts'!L158+'O5 Details by Class & Accounts'!AG158+'O5 Details by Class & Accounts'!BB158+'O5 Details by Class & Accounts'!BW158","v":0},{"$f":"'O5 Details by Class & Accounts'!M158+'O5 Details by Class & Accounts'!AH158+'O5 Details by Class & Accounts'!BC158+'O5 Details by Class & Accounts'!BX158","v":0},{"$f":"'O5 Details by Class & Accounts'!N158+'O5 Details by Class & Accounts'!AI158+'O5 Details by Class & Accounts'!BD158+'O5 Details by Class & Accounts'!BY158","v":4093.903951143363},{"$f":"'O5 Details by Class & Accounts'!O158+'O5 Details by Class & Accounts'!AJ158+'O5 Details by Class & Accounts'!BE158+'O5 Details by Class & Accounts'!BZ158","v":1947.920795035438},{"$f":"'O5 Details by Class & Accounts'!P158+'O5 Details by Class & Accounts'!AK158+'O5 Details by Class & Accounts'!BF158+'O5 Details by Class & Accounts'!CA158","v":0},{"$f":"'O5 Details by Class & Accounts'!Q158+'O5 Details by Class & Accounts'!AL158+'O5 Details by Class & Accounts'!BG158+'O5 Details by Class & Accounts'!CB158","v":528.26051806830367},{"$f":"'O5 Details by Class & Accounts'!R158+'O5 Details by Class & Accounts'!AM158+'O5 Details by Class & Accounts'!BH158+'O5 Details by Class & Accounts'!CC158","v":0},{"$f":"'O5 Details by Class & Accounts'!S158+'O5 Details by Class & Accounts'!AN158+'O5 Details by Class & Accounts'!BI158+'O5 Details by Class & Accounts'!CD158","v":0},{"$f":"'O5 Details by Class & Accounts'!T158+'O5 Details by Class & Accounts'!AO158+'O5 Details by Class & Accounts'!BJ158+'O5 Details by Class & Accounts'!CE158","v":0},{"$f":"'O5 Details by Class & Accounts'!U158+'O5 Details by Class & Accounts'!AP158+'O5 Details by Class & Accounts'!BK158+'O5 Details by Class & Accounts'!CF158","v":0},{"$f":"'O5 Details by Class & Accounts'!V158+'O5 Details by Class & Accounts'!AQ158+'O5 Details by Class & Accounts'!BL158+'O5 Details by Class & Accounts'!CG158","v":0},{"$f":"'O5 Details by Class & Accounts'!W158+'O5 Details by Class & Accounts'!AR158+'O5 Details by Class & Accounts'!BM158+'O5 Details by Class & Accounts'!CH158","v":0},{"$f":"'O5 Details by Class & Accounts'!X158+'O5 Details by Class & Accounts'!AS158+'O5 Details by Class & Accounts'!BN158+'O5 Details by Class & Accounts'!CI158","v":0},{"$f":"'O5 Details by Class & Accounts'!Y158+'O5 Details by Class & Accounts'!AT158+'O5 Details by Class & Accounts'!BO158+'O5 Details by Class & Accounts'!CJ158","v":0},{"$f":"'O5 Details by Class & Accounts'!Z158+'O5 Details by Class & Accounts'!AU158+'O5 Details by Class & Accounts'!BP158+'O5 Details by Class & Accounts'!CK158","v":0},{"$f":"'O5 Details by Class & Accounts'!AA158+'O5 Details by Class & Accounts'!AV158+'O5 Details by Class & Accounts'!BQ158+'O5 Details by Class & Accounts'!CL158","v":0},{"$f":"'O5 Details by Class & Accounts'!AB158+'O5 Details by Class & Accounts'!AW158+'O5 Details by Class & Accounts'!BR158+'O5 Details by Class & Accounts'!CM158","v":0},"5125",1835]
["5130","Maintenance of Overhead Services",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D160), \"\",('E4 TB Allocation Details'!D160))","v":"di"},43828,{"$f":"'O5 Details by Class & Accounts'!I159+'O5 Details by Class & Accounts'!AD159+'O5 Details by Class & Accounts'!AY159+'O5 Details by Class & Accounts'!BT159","v":43828},{"$f":"'O5 Details by Class & Accounts'!J159+'O5 Details by Class & Accounts'!AE159+'O5 Details by Class & Accounts'!AZ159+'O5 Details by Class & Accounts'!BU159","v":0},{"$f":"'O5 Details by Class & Accounts'!K159+'O5 Details by Class & Accounts'!AF159+'O5 Details by Class & Accounts'!BA159+'O5 Details by Class & Accounts'!BV159","v":0},{"$f":"'O5 Details by Class & Accounts'!L159+'O5 Details by Class & Accounts'!AG159+'O5 Details by Class & Accounts'!BB159+'O5 Details by Class & Accounts'!BW159","v":0},{"$f":"'O5 Details by Class & Accounts'!M159+'O5 Details by Class & Accounts'!AH159+'O5 Details by Class & Accounts'!BC159+'O5 Details by Class & Accounts'!BX159","v":0},{"$f":"'O5 Details by Class & Accounts'!N159+'O5 Details by Class & Accounts'!AI159+'O5 Details by Class & Accounts'!BD159+'O5 Details by Class & Accounts'!BY159","v":0},{"$f":"'O5 Details by Class & Accounts'!O159+'O5 Details by Class & Accounts'!AJ159+'O5 Details by Class & Accounts'!BE159+'O5 Details by Class & Accounts'!BZ159","v":0},{"$f":"'O5 Details by Class & Accounts'!P159+'O5 Details by Class & Accounts'!AK159+'O5 Details by Class & Accounts'!BF159+'O5 Details by Class & Accounts'!CA159","v":0},{"$f":"'O5 Details by Class & Accounts'!Q159+'O5 Details by Class & Accounts'!AL159+'O5 Details by Class & Accounts'!BG159+'O5 Details by Class & Accounts'!CB159","v":0},{"$f":"'O5 Details by Class & Accounts'!R159+'O5 Details by Class & Accounts'!AM159+'O5 Details by Class & Accounts'!BH159+'O5 Details by Class & Accounts'!CC159","v":0},{"$f":"'O5 Details by Class & Accounts'!S159+'O5 Details by Class & Accounts'!AN159+'O5 Details by Class & Accounts'!BI159+'O5 Details by Class & Accounts'!CD159","v":0},{"$f":"'O5 Details by Class & Accounts'!T159+'O5 Details by Class & Accounts'!AO159+'O5 Details by Class & Accounts'!BJ159+'O5 Details by Class & Accounts'!CE159","v":0},{"$f":"'O5 Details by Class & Accounts'!U159+'O5 Details by Class & Accounts'!AP159+'O5 Details by Class & Accounts'!BK159+'O5 Details by Class & Accounts'!CF159","v":0},{"$f":"'O5 Details by Class & Accounts'!V159+'O5 Details by Class & Accounts'!AQ159+'O5 Details by Class & Accounts'!BL159+'O5 Details by Class & Accounts'!CG159","v":0},{"$f":"'O5 Details by Class & Accounts'!W159+'O5 Details by Class & Accounts'!AR159+'O5 Details by Class & Accounts'!BM159+'O5 Details by Class & Accounts'!CH159","v":0},{"$f":"'O5 Details by Class & Accounts'!X159+'O5 Details by Class & Accounts'!AS159+'O5 Details by Class & Accounts'!BN159+'O5 Details by Class & Accounts'!CI159","v":0},{"$f":"'O5 Details by Class & Accounts'!Y159+'O5 Details by Class & Accounts'!AT159+'O5 Details by Class & Accounts'!BO159+'O5 Details by Class & Accounts'!CJ159","v":0},{"$f":"'O5 Details by Class & Accounts'!Z159+'O5 Details by Class & Accounts'!AU159+'O5 Details by Class & Accounts'!BP159+'O5 Details by Class & Accounts'!CK159","v":0},{"$f":"'O5 Details by Class & Accounts'!AA159+'O5 Details by Class & Accounts'!AV159+'O5 Details by Class & Accounts'!BQ159+'O5 Details by Class & Accounts'!CL159","v":0},{"$f":"'O5 Details by Class & Accounts'!AB159+'O5 Details by Class & Accounts'!AW159+'O5 Details by Class & Accounts'!BR159+'O5 Details by Class & Accounts'!CM159","v":0},"5130",1855]
["5135","Overhead Distribution Lines and Feeders - Right of Way",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D161), \"\",('E4 TB Allocation Details'!D161))","v":"di"},295019.99999999994,{"$f":"'O5 Details by Class & Accounts'!I160+'O5 Details by Class & Accounts'!AD160+'O5 Details by Class & Accounts'!AY160+'O5 Details by Class & Accounts'!BT160","v":146383.46436187779},{"$f":"'O5 Details by Class & Accounts'!J160+'O5 Details by Class & Accounts'!AE160+'O5 Details by Class & Accounts'!AZ160+'O5 Details by Class & Accounts'!BU160","v":44495.52895155744},{"$f":"'O5 Details by Class & Accounts'!K160+'O5 Details by Class & Accounts'!AF160+'O5 Details by Class & Accounts'!BA160+'O5 Details by Class & Accounts'!BV160","v":88432.097831981402},{"$f":"'O5 Details by Class & Accounts'!L160+'O5 Details by Class & Accounts'!AG160+'O5 Details by Class & Accounts'!BB160+'O5 Details by Class & Accounts'!BW160","v":0},{"$f":"'O5 Details by Class & Accounts'!M160+'O5 Details by Class & Accounts'!AH160+'O5 Details by Class & Accounts'!BC160+'O5 Details by Class & Accounts'!BX160","v":0},{"$f":"'O5 Details by Class & Accounts'!N160+'O5 Details by Class & Accounts'!AI160+'O5 Details by Class & Accounts'!BD160+'O5 Details by Class & Accounts'!BY160","v":9788.4215259570537},{"$f":"'O5 Details by Class & Accounts'!O160+'O5 Details by Class & Accounts'!AJ160+'O5 Details by Class & Accounts'!BE160+'O5 Details by Class & Accounts'!BZ160","v":4657.4296975529014},{"$f":"'O5 Details by Class & Accounts'!P160+'O5 Details by Class & Accounts'!AK160+'O5 Details by Class & Accounts'!BF160+'O5 Details by Class & Accounts'!CA160","v":0},{"$f":"'O5 Details by Class & Accounts'!Q160+'O5 Details by Class & Accounts'!AL160+'O5 Details by Class & Accounts'!BG160+'O5 Details by Class & Accounts'!CB160","v":1263.0576310733611},{"$f":"'O5 Details by Class & Accounts'!R160+'O5 Details by Class & Accounts'!AM160+'O5 Details by Class & Accounts'!BH160+'O5 Details by Class & Accounts'!CC160","v":0},{"$f":"'O5 Details by Class & Accounts'!S160+'O5 Details by Class & Accounts'!AN160+'O5 Details by Class & Accounts'!BI160+'O5 Details by Class & Accounts'!CD160","v":0},{"$f":"'O5 Details by Class & Accounts'!T160+'O5 Details by Class & Accounts'!AO160+'O5 Details by Class & Accounts'!BJ160+'O5 Details by Class & Accounts'!CE160","v":0},{"$f":"'O5 Details by Class & Accounts'!U160+'O5 Details by Class & Accounts'!AP160+'O5 Details by Class & Accounts'!BK160+'O5 Details by Class & Accounts'!CF160","v":0},{"$f":"'O5 Details by Class & Accounts'!V160+'O5 Details by Class & Accounts'!AQ160+'O5 Details by Class & Accounts'!BL160+'O5 Details by Class & Accounts'!CG160","v":0},{"$f":"'O5 Details by Class & Accounts'!W160+'O5 Details by Class & Accounts'!AR160+'O5 Details by Class & Accounts'!BM160+'O5 Details by Class & Accounts'!CH160","v":0},{"$f":"'O5 Details by Class & Accounts'!X160+'O5 Details by Class & Accounts'!AS160+'O5 Details by Class & Accounts'!BN160+'O5 Details by Class & Accounts'!CI160","v":0},{"$f":"'O5 Details by Class & Accounts'!Y160+'O5 Details by Class & Accounts'!AT160+'O5 Details by Class & Accounts'!BO160+'O5 Details by Class & Accounts'!CJ160","v":0},{"$f":"'O5 Details by Class & Accounts'!Z160+'O5 Details by Class & Accounts'!AU160+'O5 Details by Class & Accounts'!BP160+'O5 Details by Class & Accounts'!CK160","v":0},{"$f":"'O5 Details by Class & Accounts'!AA160+'O5 Details by Class & Accounts'!AV160+'O5 Details by Class & Accounts'!BQ160+'O5 Details by Class & Accounts'!CL160","v":0},{"$f":"'O5 Details by Class & Accounts'!AB160+'O5 Details by Class & Accounts'!AW160+'O5 Details by Class & Accounts'!BR160+'O5 Details by Class & Accounts'!CM160","v":0},"5135","1830 & 1835"]
["5145","Maintenance of Underground Conduit",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D162), \"\",('E4 TB Allocation Details'!D162))","v":"di"},0,{"$f":"'O5 Details by Class & Accounts'!I161+'O5 Details by Class & Accounts'!AD161+'O5 Details by Class & Accounts'!AY161+'O5 Details by Class & Accounts'!BT161","v":0},{"$f":"'O5 Details by Class & Accounts'!J161+'O5 Details by Class & Accounts'!AE161+'O5 Details by Class & Accounts'!AZ161+'O5 Details by Class & Accounts'!BU161","v":0},{"$f":"'O5 Details by Class & Accounts'!K161+'O5 Details by Class & Accounts'!AF161+'O5 Details by Class & Accounts'!BA161+'O5 Details by Class & Accounts'!BV161","v":0},{"$f":"'O5 Details by Class & Accounts'!L161+'O5 Details by Class & Accounts'!AG161+'O5 Details by Class & Accounts'!BB161+'O5 Details by Class & Accounts'!BW161","v":0},{"$f":"'O5 Details by Class & Accounts'!M161+'O5 Details by Class & Accounts'!AH161+'O5 Details by Class & Accounts'!BC161+'O5 Details by Class & Accounts'!BX161","v":0},{"$f":"'O5 Details by Class & Accounts'!N161+'O5 Details by Class & Accounts'!AI161+'O5 Details by Class & Accounts'!BD161+'O5 Details by Class & Accounts'!BY161","v":0},{"$f":"'O5 Details by Class & Accounts'!O161+'O5 Details by Class & Accounts'!AJ161+'O5 Details by Class & Accounts'!BE161+'O5 Details by Class & Accounts'!BZ161","v":0},{"$f":"'O5 Details by Class & Accounts'!P161+'O5 Details by Class & Accounts'!AK161+'O5 Details by Class & Accounts'!BF161+'O5 Details by Class & Accounts'!CA161","v":0},{"$f":"'O5 Details by Class & Accounts'!Q161+'O5 Details by Class & Accounts'!AL161+'O5 Details by Class & Accounts'!BG161+'O5 Details by Class & Accounts'!CB161","v":0},{"$f":"'O5 Details by Class & Accounts'!R161+'O5 Details by Class & Accounts'!AM161+'O5 Details by Class & Accounts'!BH161+'O5 Details by Class & Accounts'!CC161","v":0},{"$f":"'O5 Details by Class & Accounts'!S161+'O5 Details by Class & Accounts'!AN161+'O5 Details by Class & Accounts'!BI161+'O5 Details by Class & Accounts'!CD161","v":0},{"$f":"'O5 Details by Class & Accounts'!T161+'O5 Details by Class & Accounts'!AO161+'O5 Details by Class & Accounts'!BJ161+'O5 Details by Class & Accounts'!CE161","v":0},{"$f":"'O5 Details by Class & Accounts'!U161+'O5 Details by Class & Accounts'!AP161+'O5 Details by Class & Accounts'!BK161+'O5 Details by Class & Accounts'!CF161","v":0},{"$f":"'O5 Details by Class & Accounts'!V161+'O5 Details by Class & Accounts'!AQ161+'O5 Details by Class & Accounts'!BL161+'O5 Details by Class & Accounts'!CG161","v":0},{"$f":"'O5 Details by Class & Accounts'!W161+'O5 Details by Class & Accounts'!AR161+'O5 Details by Class & Accounts'!BM161+'O5 Details by Class & Accounts'!CH161","v":0},{"$f":"'O5 Details by Class & Accounts'!X161+'O5 Details by Class & Accounts'!AS161+'O5 Details by Class & Accounts'!BN161+'O5 Details by Class & Accounts'!CI161","v":0},{"$f":"'O5 Details by Class & Accounts'!Y161+'O5 Details by Class & Accounts'!AT161+'O5 Details by Class & Accounts'!BO161+'O5 Details by Class & Accounts'!CJ161","v":0},{"$f":"'O5 Details by Class & Accounts'!Z161+'O5 Details by Class & Accounts'!AU161+'O5 Details by Class & Accounts'!BP161+'O5 Details by Class & Accounts'!CK161","v":0},{"$f":"'O5 Details by Class & Accounts'!AA161+'O5 Details by Class & Accounts'!AV161+'O5 Details by Class & Accounts'!BQ161+'O5 Details by Class & Accounts'!CL161","v":0},{"$f":"'O5 Details by Class & Accounts'!AB161+'O5 Details by Class & Accounts'!AW161+'O5 Details by Class & Accounts'!BR161+'O5 Details by Class & Accounts'!CM161","v":0},"5145",1840]
["5150","Maintenance of Underground Conductors and Devices",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D163), \"\",('E4 TB Allocation Details'!D163))","v":"di"},2167.0000000000005,{"$f":"'O5 Details by Class & Accounts'!I162+'O5 Details by Class & Accounts'!AD162+'O5 Details by Class & Accounts'!AY162+'O5 Details by Class & Accounts'!BT162","v":1082.7460132462375},{"$f":"'O5 Details by Class & Accounts'!J162+'O5 Details by Class & Accounts'!AE162+'O5 Details by Class & Accounts'!AZ162+'O5 Details by Class & Accounts'!BU162","v":330.85251256545735},{"$f":"'O5 Details by Class & Accounts'!K162+'O5 Details by Class & Accounts'!AF162+'O5 Details by Class & Accounts'!BA162+'O5 Details by Class & Accounts'!BV162","v":661.23500404956167},{"$f":"'O5 Details by Class & Accounts'!L162+'O5 Details by Class & Accounts'!AG162+'O5 Details by Class & Accounts'!BB162+'O5 Details by Class & Accounts'!BW162","v":0},{"$f":"'O5 Details by Class & Accounts'!M162+'O5 Details by Class & Accounts'!AH162+'O5 Details by Class & Accounts'!BC162+'O5 Details by Class & Accounts'!BX162","v":0},{"$f":"'O5 Details by Class & Accounts'!N162+'O5 Details by Class & Accounts'!AI162+'O5 Details by Class & Accounts'!BD162+'O5 Details by Class & Accounts'!BY162","v":48.235734315274655},{"$f":"'O5 Details by Class & Accounts'!O162+'O5 Details by Class & Accounts'!AJ162+'O5 Details by Class & Accounts'!BE162+'O5 Details by Class & Accounts'!BZ162","v":34.563821699624953},{"$f":"'O5 Details by Class & Accounts'!P162+'O5 Details by Class & Accounts'!AK162+'O5 Details by Class & Accounts'!BF162+'O5 Details by Class & Accounts'!CA162","v":0},{"$f":"'O5 Details by Class & Accounts'!Q162+'O5 Details by Class & Accounts'!AL162+'O5 Details by Class & Accounts'!BG162+'O5 Details by Class & Accounts'!CB162","v":9.3669141238442535},{"$f":"'O5 Details by Class & Accounts'!R162+'O5 Details by Class & Accounts'!AM162+'O5 Details by Class & Accounts'!BH162+'O5 Details by Class & Accounts'!CC162","v":0},{"$f":"'O5 Details by Class & Accounts'!S162+'O5 Details by Class & Accounts'!AN162+'O5 Details by Class & Accounts'!BI162+'O5 Details by Class & Accounts'!CD162","v":0},{"$f":"'O5 Details by Class & Accounts'!T162+'O5 Details by Class & Accounts'!AO162+'O5 Details by Class & Accounts'!BJ162+'O5 Details by Class & Accounts'!CE162","v":0},{"$f":"'O5 Details by Class & Accounts'!U162+'O5 Details by Class & Accounts'!AP162+'O5 Details by Class & Accounts'!BK162+'O5 Details by Class & Accounts'!CF162","v":0},{"$f":"'O5 Details by Class & Accounts'!V162+'O5 Details by Class & Accounts'!AQ162+'O5 Details by Class & Accounts'!BL162+'O5 Details by Class & Accounts'!CG162","v":0},{"$f":"'O5 Details by Class & Accounts'!W162+'O5 Details by Class & Accounts'!AR162+'O5 Details by Class & Accounts'!BM162+'O5 Details by Class & Accounts'!CH162","v":0},{"$f":"'O5 Details by Class & Accounts'!X162+'O5 Details by Class & Accounts'!AS162+'O5 Details by Class & Accounts'!BN162+'O5 Details by Class & Accounts'!CI162","v":0},{"$f":"'O5 Details by Class & Accounts'!Y162+'O5 Details by Class & Accounts'!AT162+'O5 Details by Class & Accounts'!BO162+'O5 Details by Class & Accounts'!CJ162","v":0},{"$f":"'O5 Details by Class & Accounts'!Z162+'O5 Details by Class & Accounts'!AU162+'O5 Details by Class & Accounts'!BP162+'O5 Details by Class & Accounts'!CK162","v":0},{"$f":"'O5 Details by Class & Accounts'!AA162+'O5 Details by Class & Accounts'!AV162+'O5 Details by Class & Accounts'!BQ162+'O5 Details by Class & Accounts'!CL162","v":0},{"$f":"'O5 Details by Class & Accounts'!AB162+'O5 Details by Class & Accounts'!AW162+'O5 Details by Class & Accounts'!BR162+'O5 Details by Class & Accounts'!CM162","v":0},"5150",1845]
["5155","Maintenance of Underground Services",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D164), \"\",('E4 TB Allocation Details'!D164))","v":"di"},199468,{"$f":"'O5 Details by Class & Accounts'!I163+'O5 Details by Class & Accounts'!AD163+'O5 Details by Class & Accounts'!AY163+'O5 Details by Class & Accounts'!BT163","v":199468},{"$f":"'O5 Details by Class & Accounts'!J163+'O5 Details by Class & Accounts'!AE163+'O5 Details by Class & Accounts'!AZ163+'O5 Details by Class & Accounts'!BU163","v":0},{"$f":"'O5 Details by Class & Accounts'!K163+'O5 Details by Class & Accounts'!AF163+'O5 Details by Class & Accounts'!BA163+'O5 Details by Class & Accounts'!BV163","v":0},{"$f":"'O5 Details by Class & Accounts'!L163+'O5 Details by Class & Accounts'!AG163+'O5 Details by Class & Accounts'!BB163+'O5 Details by Class & Accounts'!BW163","v":0},{"$f":"'O5 Details by Class & Accounts'!M163+'O5 Details by Class & Accounts'!AH163+'O5 Details by Class & Accounts'!BC163+'O5 Details by Class & Accounts'!BX163","v":0},{"$f":"'O5 Details by Class & Accounts'!N163+'O5 Details by Class & Accounts'!AI163+'O5 Details by Class & Accounts'!BD163+'O5 Details by Class & Accounts'!BY163","v":0},{"$f":"'O5 Details by Class & Accounts'!O163+'O5 Details by Class & Accounts'!AJ163+'O5 Details by Class & Accounts'!BE163+'O5 Details by Class & Accounts'!BZ163","v":0},{"$f":"'O5 Details by Class & Accounts'!P163+'O5 Details by Class & Accounts'!AK163+'O5 Details by Class & Accounts'!BF163+'O5 Details by Class & Accounts'!CA163","v":0},{"$f":"'O5 Details by Class & Accounts'!Q163+'O5 Details by Class & Accounts'!AL163+'O5 Details by Class & Accounts'!BG163+'O5 Details by Class & Accounts'!CB163","v":0},{"$f":"'O5 Details by Class & Accounts'!R163+'O5 Details by Class & Accounts'!AM163+'O5 Details by Class & Accounts'!BH163+'O5 Details by Class & Accounts'!CC163","v":0},{"$f":"'O5 Details by Class & Accounts'!S163+'O5 Details by Class & Accounts'!AN163+'O5 Details by Class & Accounts'!BI163+'O5 Details by Class & Accounts'!CD163","v":0},{"$f":"'O5 Details by Class & Accounts'!T163+'O5 Details by Class & Accounts'!AO163+'O5 Details by Class & Accounts'!BJ163+'O5 Details by Class & Accounts'!CE163","v":0},{"$f":"'O5 Details by Class & Accounts'!U163+'O5 Details by Class & Accounts'!AP163+'O5 Details by Class & Accounts'!BK163+'O5 Details by Class & Accounts'!CF163","v":0},{"$f":"'O5 Details by Class & Accounts'!V163+'O5 Details by Class & Accounts'!AQ163+'O5 Details by Class & Accounts'!BL163+'O5 Details by Class & Accounts'!CG163","v":0},{"$f":"'O5 Details by Class & Accounts'!W163+'O5 Details by Class & Accounts'!AR163+'O5 Details by Class & Accounts'!BM163+'O5 Details by Class & Accounts'!CH163","v":0},{"$f":"'O5 Details by Class & Accounts'!X163+'O5 Details by Class & Accounts'!AS163+'O5 Details by Class & Accounts'!BN163+'O5 Details by Class & Accounts'!CI163","v":0},{"$f":"'O5 Details by Class & Accounts'!Y163+'O5 Details by Class & Accounts'!AT163+'O5 Details by Class & Accounts'!BO163+'O5 Details by Class & Accounts'!CJ163","v":0},{"$f":"'O5 Details by Class & Accounts'!Z163+'O5 Details by Class & Accounts'!AU163+'O5 Details by Class & Accounts'!BP163+'O5 Details by Class & Accounts'!CK163","v":0},{"$f":"'O5 Details by Class & Accounts'!AA163+'O5 Details by Class & Accounts'!AV163+'O5 Details by Class & Accounts'!BQ163+'O5 Details by Class & Accounts'!CL163","v":0},{"$f":"'O5 Details by Class & Accounts'!AB163+'O5 Details by Class & Accounts'!AW163+'O5 Details by Class & Accounts'!BR163+'O5 Details by Class & Accounts'!CM163","v":0},"5155",1855]
["5160","Maintenance of Line Transformers",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D165), \"\",('E4 TB Allocation Details'!D165))","v":"di"},74575.999999999985,{"$f":"'O5 Details by Class & Accounts'!I164+'O5 Details by Class & Accounts'!AD164+'O5 Details by Class & Accounts'!AY164+'O5 Details by Class & Accounts'!BT164","v":37900.764104463728},{"$f":"'O5 Details by Class & Accounts'!J164+'O5 Details by Class & Accounts'!AE164+'O5 Details by Class & Accounts'!AZ164+'O5 Details by Class & Accounts'!BU164","v":11658.763153138449},{"$f":"'O5 Details by Class & Accounts'!K164+'O5 Details by Class & Accounts'!AF164+'O5 Details by Class & Accounts'!BA164+'O5 Details by Class & Accounts'!BV164","v":23457.301230100533},{"$f":"'O5 Details by Class & Accounts'!L164+'O5 Details by Class & Accounts'!AG164+'O5 Details by Class & Accounts'!BB164+'O5 Details by Class & Accounts'!BW164","v":0},{"$f":"'O5 Details by Class & Accounts'!M164+'O5 Details by Class & Accounts'!AH164+'O5 Details by Class & Accounts'!BC164+'O5 Details by Class & Accounts'!BX164","v":0},{"$f":"'O5 Details by Class & Accounts'!N164+'O5 Details by Class & Accounts'!AI164+'O5 Details by Class & Accounts'!BD164+'O5 Details by Class & Accounts'!BY164","v":0},{"$f":"'O5 Details by Class & Accounts'!O164+'O5 Details by Class & Accounts'!AJ164+'O5 Details by Class & Accounts'!BE164+'O5 Details by Class & Accounts'!BZ164","v":1226.8178586448225},{"$f":"'O5 Details by Class & Accounts'!P164+'O5 Details by Class & Accounts'!AK164+'O5 Details by Class & Accounts'!BF164+'O5 Details by Class & Accounts'!CA164","v":0},{"$f":"'O5 Details by Class & Accounts'!Q164+'O5 Details by Class & Accounts'!AL164+'O5 Details by Class & Accounts'!BG164+'O5 Details by Class & Accounts'!CB164","v":332.3536536524652},{"$f":"'O5 Details by Class & Accounts'!R164+'O5 Details by Class & Accounts'!AM164+'O5 Details by Class & Accounts'!BH164+'O5 Details by Class & Accounts'!CC164","v":0},{"$f":"'O5 Details by Class & Accounts'!S164+'O5 Details by Class & Accounts'!AN164+'O5 Details by Class & Accounts'!BI164+'O5 Details by Class & Accounts'!CD164","v":0},{"$f":"'O5 Details by Class & Accounts'!T164+'O5 Details by Class & Accounts'!AO164+'O5 Details by Class & Accounts'!BJ164+'O5 Details by Class & Accounts'!CE164","v":0},{"$f":"'O5 Details by Class & Accounts'!U164+'O5 Details by Class & Accounts'!AP164+'O5 Details by Class & Accounts'!BK164+'O5 Details by Class & Accounts'!CF164","v":0},{"$f":"'O5 Details by Class & Accounts'!V164+'O5 Details by Class & Accounts'!AQ164+'O5 Details by Class & Accounts'!BL164+'O5 Details by Class & Accounts'!CG164","v":0},{"$f":"'O5 Details by Class & Accounts'!W164+'O5 Details by Class & Accounts'!AR164+'O5 Details by Class & Accounts'!BM164+'O5 Details by Class & Accounts'!CH164","v":0},{"$f":"'O5 Details by Class & Accounts'!X164+'O5 Details by Class & Accounts'!AS164+'O5 Details by Class & Accounts'!BN164+'O5 Details by Class & Accounts'!CI164","v":0},{"$f":"'O5 Details by Class & Accounts'!Y164+'O5 Details by Class & Accounts'!AT164+'O5 Details by Class & Accounts'!BO164+'O5 Details by Class & Accounts'!CJ164","v":0},{"$f":"'O5 Details by Class & Accounts'!Z164+'O5 Details by Class & Accounts'!AU164+'O5 Details by Class & Accounts'!BP164+'O5 Details by Class & Accounts'!CK164","v":0},{"$f":"'O5 Details by Class & Accounts'!AA164+'O5 Details by Class & Accounts'!AV164+'O5 Details by Class & Accounts'!BQ164+'O5 Details by Class & Accounts'!CL164","v":0},{"$f":"'O5 Details by Class & Accounts'!AB164+'O5 Details by Class & Accounts'!AW164+'O5 Details by Class & Accounts'!BR164+'O5 Details by Class & Accounts'!CM164","v":0},"5160",1850]
["5175","Maintenance of Meters",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D166), \"\",('E4 TB Allocation Details'!D166))","v":"cu"},{"$f":"SUM(E165:X165)","v":0},{"$f":"'O5 Details by Class & Accounts'!I165+'O5 Details by Class & Accounts'!AD165+'O5 Details by Class & Accounts'!AY165+'O5 Details by Class & Accounts'!BT165","v":0},{"$f":"'O5 Details by Class & Accounts'!J165+'O5 Details by Class & Accounts'!AE165+'O5 Details by Class & Accounts'!AZ165+'O5 Details by Class & Accounts'!BU165","v":0},{"$f":"'O5 Details by Class & Accounts'!K165+'O5 Details by Class & Accounts'!AF165+'O5 Details by Class & Accounts'!BA165+'O5 Details by Class & Accounts'!BV165","v":0},{"$f":"'O5 Details by Class & Accounts'!L165+'O5 Details by Class & Accounts'!AG165+'O5 Details by Class & Accounts'!BB165+'O5 Details by Class & Accounts'!BW165","v":0},{"$f":"'O5 Details by Class & Accounts'!M165+'O5 Details by Class & Accounts'!AH165+'O5 Details by Class & Accounts'!BC165+'O5 Details by Class & Accounts'!BX165","v":0},{"$f":"'O5 Details by Class & Accounts'!N165+'O5 Details by Class & Accounts'!AI165+'O5 Details by Class & Accounts'!BD165+'O5 Details by Class & Accounts'!BY165","v":0},{"$f":"'O5 Details by Class & Accounts'!O165+'O5 Details by Class & Accounts'!AJ165+'O5 Details by Class & Accounts'!BE165+'O5 Details by Class & Accounts'!BZ165","v":0},{"$f":"'O5 Details by Class & Accounts'!P165+'O5 Details by Class & Accounts'!AK165+'O5 Details by Class & Accounts'!BF165+'O5 Details by Class & Accounts'!CA165","v":0},{"$f":"'O5 Details by Class & Accounts'!Q165+'O5 Details by Class & Accounts'!AL165+'O5 Details by Class & Accounts'!BG165+'O5 Details by Class & Accounts'!CB165","v":0},{"$f":"'O5 Details by Class & Accounts'!R165+'O5 Details by Class & Accounts'!AM165+'O5 Details by Class & Accounts'!BH165+'O5 Details by Class & Accounts'!CC165","v":0},{"$f":"'O5 Details by Class & Accounts'!S165+'O5 Details by Class & Accounts'!AN165+'O5 Details by Class & Accounts'!BI165+'O5 Details by Class & Accounts'!CD165","v":0},{"$f":"'O5 Details by Class & Accounts'!T165+'O5 Details by Class & Accounts'!AO165+'O5 Details by Class & Accounts'!BJ165+'O5 Details by Class & Accounts'!CE165","v":0},{"$f":"'O5 Details by Class & Accounts'!U165+'O5 Details by Class & Accounts'!AP165+'O5 Details by Class & Accounts'!BK165+'O5 Details by Class & Accounts'!CF165","v":0},{"$f":"'O5 Details by Class & Accounts'!V165+'O5 Details by Class & Accounts'!AQ165+'O5 Details by Class & Accounts'!BL165+'O5 Details by Class & Accounts'!CG165","v":0},{"$f":"'O5 Details by Class & Accounts'!W165+'O5 Details by Class & Accounts'!AR165+'O5 Details by Class & Accounts'!BM165+'O5 Details by Class & Accounts'!CH165","v":0},{"$f":"'O5 Details by Class & Accounts'!X165+'O5 Details by Class & Accounts'!AS165+'O5 Details by Class & Accounts'!BN165+'O5 Details by Class & Accounts'!CI165","v":0},{"$f":"'O5 Details by Class & Accounts'!Y165+'O5 Details by Class & Accounts'!AT165+'O5 Details by Class & Accounts'!BO165+'O5 Details by Class & Accounts'!CJ165","v":0},{"$f":"'O5 Details by Class & Accounts'!Z165+'O5 Details by Class & Accounts'!AU165+'O5 Details by Class & Accounts'!BP165+'O5 Details by Class & Accounts'!CK165","v":0},{"$f":"'O5 Details by Class & Accounts'!AA165+'O5 Details by Class & Accounts'!AV165+'O5 Details by Class & Accounts'!BQ165+'O5 Details by Class & Accounts'!CL165","v":0},{"$f":"'O5 Details by Class & Accounts'!AB165+'O5 Details by Class & Accounts'!AW165+'O5 Details by Class & Accounts'!BR165+'O5 Details by Class & Accounts'!CM165","v":0},"5175",1860]
["5305","Supervision",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D167), \"\",('E4 TB Allocation Details'!D167))","v":"cu"},60653.999999999993,{"$f":"'O5 Details by Class & Accounts'!I166+'O5 Details by Class & Accounts'!AD166+'O5 Details by Class & Accounts'!AY166+'O5 Details by Class & Accounts'!BT166","v":52704.13104781157},{"$f":"'O5 Details by Class & Accounts'!J166+'O5 Details by Class & Accounts'!AE166+'O5 Details by Class & Accounts'!AZ166+'O5 Details by Class & Accounts'!BU166","v":6574.12549398798},{"$f":"'O5 Details by Class & Accounts'!K166+'O5 Details by Class & Accounts'!AF166+'O5 Details by Class & Accounts'!BA166+'O5 Details by Class & Accounts'!BV166","v":1336.2289889110439},{"$f":"'O5 Details by Class & Accounts'!L166+'O5 Details by Class & Accounts'!AG166+'O5 Details by Class & Accounts'!BB166+'O5 Details by Class & Accounts'!BW166","v":0},{"$f":"'O5 Details by Class & Accounts'!M166+'O5 Details by Class & Accounts'!AH166+'O5 Details by Class & Accounts'!BC166+'O5 Details by Class & Accounts'!BX166","v":0},{"$f":"'O5 Details by Class & Accounts'!N166+'O5 Details by Class & Accounts'!AI166+'O5 Details by Class & Accounts'!BD166+'O5 Details by Class & Accounts'!BY166","v":1.5884461765956395},{"$f":"'O5 Details by Class & Accounts'!O166+'O5 Details by Class & Accounts'!AJ166+'O5 Details by Class & Accounts'!BE166+'O5 Details by Class & Accounts'!BZ166","v":12.699017885569443},{"$f":"'O5 Details by Class & Accounts'!P166+'O5 Details by Class & Accounts'!AK166+'O5 Details by Class & Accounts'!BF166+'O5 Details by Class & Accounts'!CA166","v":0},{"$f":"'O5 Details by Class & Accounts'!Q166+'O5 Details by Class & Accounts'!AL166+'O5 Details by Class & Accounts'!BG166+'O5 Details by Class & Accounts'!CB166","v":23.64497269602661},{"$f":"'O5 Details by Class & Accounts'!R166+'O5 Details by Class & Accounts'!AM166+'O5 Details by Class & Accounts'!BH166+'O5 Details by Class & Accounts'!CC166","v":1.5820325311988868},{"$f":"'O5 Details by Class & Accounts'!S166+'O5 Details by Class & Accounts'!AN166+'O5 Details by Class & Accounts'!BI166+'O5 Details by Class & Accounts'!CD166","v":0},{"$f":"'O5 Details by Class & Accounts'!T166+'O5 Details by Class & Accounts'!AO166+'O5 Details by Class & Accounts'!BJ166+'O5 Details by Class & Accounts'!CE166","v":0},{"$f":"'O5 Details by Class & Accounts'!U166+'O5 Details by Class & Accounts'!AP166+'O5 Details by Class & Accounts'!BK166+'O5 Details by Class & Accounts'!CF166","v":0},{"$f":"'O5 Details by Class & Accounts'!V166+'O5 Details by Class & Accounts'!AQ166+'O5 Details by Class & Accounts'!BL166+'O5 Details by Class & Accounts'!CG166","v":0},{"$f":"'O5 Details by Class & Accounts'!W166+'O5 Details by Class & Accounts'!AR166+'O5 Details by Class & Accounts'!BM166+'O5 Details by Class & Accounts'!CH166","v":0},{"$f":"'O5 Details by Class & Accounts'!X166+'O5 Details by Class & Accounts'!AS166+'O5 Details by Class & Accounts'!BN166+'O5 Details by Class & Accounts'!CI166","v":0},{"$f":"'O5 Details by Class & Accounts'!Y166+'O5 Details by Class & Accounts'!AT166+'O5 Details by Class & Accounts'!BO166+'O5 Details by Class & Accounts'!CJ166","v":0},{"$f":"'O5 Details by Class & Accounts'!Z166+'O5 Details by Class & Accounts'!AU166+'O5 Details by Class & Accounts'!BP166+'O5 Details by Class & Accounts'!CK166","v":0},{"$f":"'O5 Details by Class & Accounts'!AA166+'O5 Details by Class & Accounts'!AV166+'O5 Details by Class & Accounts'!BQ166+'O5 Details by Class & Accounts'!CL166","v":0},{"$f":"'O5 Details by Class & Accounts'!AB166+'O5 Details by Class & Accounts'!AW166+'O5 Details by Class & Accounts'!BR166+'O5 Details by Class & Accounts'!CM166","v":0},"5305","CWNB"]
["5310","Meter Reading Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D168), \"\",('E4 TB Allocation Details'!D168))","v":"cu"},347804.99999999994,{"$f":"'O5 Details by Class & Accounts'!I167+'O5 Details by Class & Accounts'!AD167+'O5 Details by Class & Accounts'!AY167+'O5 Details by Class & Accounts'!BT167","v":237897.70691284747},{"$f":"'O5 Details by Class & Accounts'!J167+'O5 Details by Class & Accounts'!AE167+'O5 Details by Class & Accounts'!AZ167+'O5 Details by Class & Accounts'!BU167","v":27174.523584487513},{"$f":"'O5 Details by Class & Accounts'!K167+'O5 Details by Class & Accounts'!AF167+'O5 Details by Class & Accounts'!BA167+'O5 Details by Class & Accounts'!BV167","v":82289.928988711865},{"$f":"'O5 Details by Class & Accounts'!L167+'O5 Details by Class & Accounts'!AG167+'O5 Details by Class & Accounts'!BB167+'O5 Details by Class & Accounts'!BW167","v":0},{"$f":"'O5 Details by Class & Accounts'!M167+'O5 Details by Class & Accounts'!AH167+'O5 Details by Class & Accounts'!BC167+'O5 Details by Class & Accounts'!BX167","v":0},{"$f":"'O5 Details by Class & Accounts'!N167+'O5 Details by Class & Accounts'!AI167+'O5 Details by Class & Accounts'!BD167+'O5 Details by Class & Accounts'!BY167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!O167+'O5 Details by Class & Accounts'!AJ167+'O5 Details by Class & Accounts'!BE167+'O5 Details by Class & Accounts'!BZ167","v":0},{"$f":"'O5 Details by Class & Accounts'!P167+'O5 Details by Class & Accounts'!AK167+'O5 Details by Class & Accounts'!BF167+'O5 Details by Class & Accounts'!CA167","v":0},{"$f":"'O5 Details by Class & Accounts'!Q167+'O5 Details by Class & Accounts'!AL167+'O5 Details by Class & Accounts'!BG167+'O5 Details by Class & Accounts'!CB167","v":0},{"$f":"'O5 Details by Class & Accounts'!R167+'O5 Details by Class & Accounts'!AM167+'O5 Details by Class & Accounts'!BH167+'O5 Details by Class & Accounts'!CC167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!S167+'O5 Details by Class & Accounts'!AN167+'O5 Details by Class & Accounts'!BI167+'O5 Details by Class & Accounts'!CD167","v":0},{"$f":"'O5 Details by Class & Accounts'!T167+'O5 Details by Class & Accounts'!AO167+'O5 Details by Class & Accounts'!BJ167+'O5 Details by Class & Accounts'!CE167","v":0},{"$f":"'O5 Details by Class & Accounts'!U167+'O5 Details by Class & Accounts'!AP167+'O5 Details by Class & Accounts'!BK167+'O5 Details by Class & Accounts'!CF167","v":0},{"$f":"'O5 Details by Class & Accounts'!V167+'O5 Details by Class & Accounts'!AQ167+'O5 Details by Class & Accounts'!BL167+'O5 Details by Class & Accounts'!CG167","v":0},{"$f":"'O5 Details by Class & Accounts'!W167+'O5 Details by Class & Accounts'!AR167+'O5 Details by Class & Accounts'!BM167+'O5 Details by Class & Accounts'!CH167","v":0},{"$f":"'O5 Details by Class & Accounts'!X167+'O5 Details by Class & Accounts'!AS167+'O5 Details by Class & Accounts'!BN167+'O5 Details by Class & Accounts'!CI167","v":0},{"$f":"'O5 Details by Class & Accounts'!Y167+'O5 Details by Class & Accounts'!AT167+'O5 Details by Class & Accounts'!BO167+'O5 Details by Class & Accounts'!CJ167","v":0},{"$f":"'O5 Details by Class & Accounts'!Z167+'O5 Details by Class & Accounts'!AU167+'O5 Details by Class & Accounts'!BP167+'O5 Details by Class & Accounts'!CK167","v":0},{"$f":"'O5 Details by Class & Accounts'!AA167+'O5 Details by Class & Accounts'!AV167+'O5 Details by Class & Accounts'!BQ167+'O5 Details by Class & Accounts'!CL167","v":0},{"$f":"'O5 Details by Class & Accounts'!AB167+'O5 Details by Class & Accounts'!AW167+'O5 Details by Class & Accounts'!BR167+'O5 Details by Class & Accounts'!CM167","v":0},"5310","CWMR"]
["5315","Customer Billing",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D169), \"\",('E4 TB Allocation Details'!D169))","v":"cu"},1730520.9999999991,{"$f":"'O5 Details by Class & Accounts'!I168+'O5 Details by Class & Accounts'!AD168+'O5 Details by Class & Accounts'!AY168+'O5 Details by Class & Accounts'!BT168","v":1503703.0626997382},{"$f":"'O5 Details by Class & Accounts'!J168+'O5 Details by Class & Accounts'!AE168+'O5 Details by Class & Accounts'!AZ168+'O5 Details by Class & Accounts'!BU168","v":187566.56154551345},{"$f":"'O5 Details by Class & Accounts'!K168+'O5 Details by Class & Accounts'!AF168+'O5 Details by Class & Accounts'!BA168+'O5 Details by Class & Accounts'!BV168","v":38123.987307009076},{"$f":"'O5 Details by Class & Accounts'!L168+'O5 Details by Class & Accounts'!AG168+'O5 Details by Class & Accounts'!BB168+'O5 Details by Class & Accounts'!BW168","v":0},{"$f":"'O5 Details by Class & Accounts'!M168+'O5 Details by Class & Accounts'!AH168+'O5 Details by Class & Accounts'!BC168+'O5 Details by Class & Accounts'!BX168","v":0},{"$f":"'O5 Details by Class & Accounts'!N168+'O5 Details by Class & Accounts'!AI168+'O5 Details by Class & Accounts'!BD168+'O5 Details by Class & Accounts'!BY168","v":45.320003066054383},{"$f":"'O5 Details by Class & Accounts'!O168+'O5 Details by Class & Accounts'!AJ168+'O5 Details by Class & Accounts'!BE168+'O5 Details by Class & Accounts'!BZ168","v":362.31604066266891},{"$f":"'O5 Details by Class & Accounts'!P168+'O5 Details by Class & Accounts'!AK168+'O5 Details by Class & Accounts'!BF168+'O5 Details by Class & Accounts'!CA168","v":0},{"$f":"'O5 Details by Class & Accounts'!Q168+'O5 Details by Class & Accounts'!AL168+'O5 Details by Class & Accounts'!BG168+'O5 Details by Class & Accounts'!CB168","v":674.61538884328593},{"$f":"'O5 Details by Class & Accounts'!R168+'O5 Details by Class & Accounts'!AM168+'O5 Details by Class & Accounts'!BH168+'O5 Details by Class & Accounts'!CC168","v":45.137015166729789},{"$f":"'O5 Details by Class & Accounts'!S168+'O5 Details by Class & Accounts'!AN168+'O5 Details by Class & Accounts'!BI168+'O5 Details by Class & Accounts'!CD168","v":0},{"$f":"'O5 Details by Class & Accounts'!T168+'O5 Details by Class & Accounts'!AO168+'O5 Details by Class & Accounts'!BJ168+'O5 Details by Class & Accounts'!CE168","v":0},{"$f":"'O5 Details by Class & Accounts'!U168+'O5 Details by Class & Accounts'!AP168+'O5 Details by Class & Accounts'!BK168+'O5 Details by Class & Accounts'!CF168","v":0},{"$f":"'O5 Details by Class & Accounts'!V168+'O5 Details by Class & Accounts'!AQ168+'O5 Details by Class & Accounts'!BL168+'O5 Details by Class & Accounts'!CG168","v":0},{"$f":"'O5 Details by Class & Accounts'!W168+'O5 Details by Class & Accounts'!AR168+'O5 Details by Class & Accounts'!BM168+'O5 Details by Class & Accounts'!CH168","v":0},{"$f":"'O5 Details by Class & Accounts'!X168+'O5 Details by Class & Accounts'!AS168+'O5 Details by Class & Accounts'!BN168+'O5 Details by Class & Accounts'!CI168","v":0},{"$f":"'O5 Details by Class & Accounts'!Y168+'O5 Details by Class & Accounts'!AT168+'O5 Details by Class & Accounts'!BO168+'O5 Details by Class & Accounts'!CJ168","v":0},{"$f":"'O5 Details by Class & Accounts'!Z168+'O5 Details by Class & Accounts'!AU168+'O5 Details by Class & Accounts'!BP168+'O5 Details by Class & Accounts'!CK168","v":0},{"$f":"'O5 Details by Class & Accounts'!AA168+'O5 Details by Class & Accounts'!AV168+'O5 Details by Class & Accounts'!BQ168+'O5 Details by Class & Accounts'!CL168","v":0},{"$f":"'O5 Details by Class & Accounts'!AB168+'O5 Details by Class & Accounts'!AW168+'O5 Details by Class & Accounts'!BR168+'O5 Details by Class & Accounts'!CM168","v":0},"5315","CWNB"]
[5320,"Collecting",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D170), \"\",('E4 TB Allocation Details'!D170))","v":"cu"},795610.99999999977,{"$f":"'O5 Details by Class & Accounts'!I169+'O5 Details by Class & Accounts'!AD169+'O5 Details by Class & Accounts'!AY169+'O5 Details by Class & Accounts'!BT169","v":691330.93294886418},{"$f":"'O5 Details by Class & Accounts'!J169+'O5 Details by Class & Accounts'!AE169+'O5 Details by Class & Accounts'!AZ169+'O5 Details by Class & Accounts'!BU169","v":86234.156995371624},{"$f":"'O5 Details by Class & Accounts'!K169+'O5 Details by Class & Accounts'!AF169+'O5 Details by Class & Accounts'!BA169+'O5 Details by Class & Accounts'!BV169","v":17527.590630403673},{"$f":"'O5 Details by Class & Accounts'!L169+'O5 Details by Class & Accounts'!AG169+'O5 Details by Class & Accounts'!BB169+'O5 Details by Class & Accounts'!BW169","v":0},{"$f":"'O5 Details by Class & Accounts'!M169+'O5 Details by Class & Accounts'!AH169+'O5 Details by Class & Accounts'!BC169+'O5 Details by Class & Accounts'!BX169","v":0},{"$f":"'O5 Details by Class & Accounts'!N169+'O5 Details by Class & Accounts'!AI169+'O5 Details by Class & Accounts'!BD169+'O5 Details by Class & Accounts'!BY169","v":20.83597538509304},{"$f":"'O5 Details by Class & Accounts'!O169+'O5 Details by Class & Accounts'!AJ169+'O5 Details by Class & Accounts'!BE169+'O5 Details by Class & Accounts'!BZ169","v":166.57563093869803},{"$f":"'O5 Details by Class & Accounts'!P169+'O5 Details by Class & Accounts'!AK169+'O5 Details by Class & Accounts'!BF169+'O5 Details by Class & Accounts'!CA169","v":0},{"$f":"'O5 Details by Class & Accounts'!Q169+'O5 Details by Class & Accounts'!AL169+'O5 Details by Class & Accounts'!BG169+'O5 Details by Class & Accounts'!CB169","v":310.15597275791254},{"$f":"'O5 Details by Class & Accounts'!R169+'O5 Details by Class & Accounts'!AM169+'O5 Details by Class & Accounts'!BH169+'O5 Details by Class & Accounts'!CC169","v":20.75184627855834},{"$f":"'O5 Details by Class & Accounts'!S169+'O5 Details by Class & Accounts'!AN169+'O5 Details by Class & Accounts'!BI169+'O5 Details by Class & Accounts'!CD169","v":0},{"$f":"'O5 Details by Class & Accounts'!T169+'O5 Details by Class & Accounts'!AO169+'O5 Details by Class & Accounts'!BJ169+'O5 Details by Class & Accounts'!CE169","v":0},{"$f":"'O5 Details by Class & Accounts'!U169+'O5 Details by Class & Accounts'!AP169+'O5 Details by Class & Accounts'!BK169+'O5 Details by Class & Accounts'!CF169","v":0},{"$f":"'O5 Details by Class & Accounts'!V169+'O5 Details by Class & Accounts'!AQ169+'O5 Details by Class & Accounts'!BL169+'O5 Details by Class & Accounts'!CG169","v":0},{"$f":"'O5 Details by Class & Accounts'!W169+'O5 Details by Class & Accounts'!AR169+'O5 Details by Class & Accounts'!BM169+'O5 Details by Class & Accounts'!CH169","v":0},{"$f":"'O5 Details by Class & Accounts'!X169+'O5 Details by Class & Accounts'!AS169+'O5 Details by Class & Accounts'!BN169+'O5 Details by Class & Accounts'!CI169","v":0},{"$f":"'O5 Details by Class & Accounts'!Y169+'O5 Details by Class & Accounts'!AT169+'O5 Details by Class & Accounts'!BO169+'O5 Details by Class & Accounts'!CJ169","v":0},{"$f":"'O5 Details by Class & Accounts'!Z169+'O5 Details by Class & Accounts'!AU169+'O5 Details by Class & Accounts'!BP169+'O5 Details by Class & Accounts'!CK169","v":0},{"$f":"'O5 Details by Class & Accounts'!AA169+'O5 Details by Class & Accounts'!AV169+'O5 Details by Class & Accounts'!BQ169+'O5 Details by Class & Accounts'!CL169","v":0},{"$f":"'O5 Details by Class & Accounts'!AB169+'O5 Details by Class & Accounts'!AW169+'O5 Details by Class & Accounts'!BR169+'O5 Details by Class & Accounts'!CM169","v":0},5320,"CWNB"]
[5325,"Collecting- Cash Over and Short",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D171), \"\",('E4 TB Allocation Details'!D171))","v":"cu"},0,{"$f":"'O5 Details by Class & Accounts'!I170+'O5 Details by Class & Accounts'!AD170+'O5 Details by Class & Accounts'!AY170+'O5 Details by Class & Accounts'!BT170","v":0},{"$f":"'O5 Details by Class & Accounts'!J170+'O5 Details by Class & Accounts'!AE170+'O5 Details by Class & Accounts'!AZ170+'O5 Details by Class & Accounts'!BU170","v":0},{"$f":"'O5 Details by Class & Accounts'!K170+'O5 Details by Class & Accounts'!AF170+'O5 Details by Class & Accounts'!BA170+'O5 Details by Class & Accounts'!BV170","v":0},{"$f":"'O5 Details by Class & Accounts'!L170+'O5 Details by Class & Accounts'!AG170+'O5 Details by Class & Accounts'!BB170+'O5 Details by Class & Accounts'!BW170","v":0},{"$f":"'O5 Details by Class & Accounts'!M170+'O5 Details by Class & Accounts'!AH170+'O5 Details by Class & Accounts'!BC170+'O5 Details by Class & Accounts'!BX170","v":0},{"$f":"'O5 Details by Class & Accounts'!N170+'O5 Details by Class & Accounts'!AI170+'O5 Details by Class & Accounts'!BD170+'O5 Details by Class & Accounts'!BY170","v":0},{"$f":"'O5 Details by Class & Accounts'!O170+'O5 Details by Class & Accounts'!AJ170+'O5 Details by Class & Accounts'!BE170+'O5 Details by Class & Accounts'!BZ170","v":0},{"$f":"'O5 Details by Class & Accounts'!P170+'O5 Details by Class & Accounts'!AK170+'O5 Details by Class & Accounts'!BF170+'O5 Details by Class & Accounts'!CA170","v":0},{"$f":"'O5 Details by Class & Accounts'!Q170+'O5 Details by Class & Accounts'!AL170+'O5 Details by Class & Accounts'!BG170+'O5 Details by Class & Accounts'!CB170","v":0},{"$f":"'O5 Details by Class & Accounts'!R170+'O5 Details by Class & Accounts'!AM170+'O5 Details by Class & Accounts'!BH170+'O5 Details by Class & Accounts'!CC170","v":0},{"$f":"'O5 Details by Class & Accounts'!S170+'O5 Details by Class & Accounts'!AN170+'O5 Details by Class & Accounts'!BI170+'O5 Details by Class & Accounts'!CD170","v":0},{"$f":"'O5 Details by Class & Accounts'!T170+'O5 Details by Class & Accounts'!AO170+'O5 Details by Class & Accounts'!BJ170+'O5 Details by Class & Accounts'!CE170","v":0},{"$f":"'O5 Details by Class & Accounts'!U170+'O5 Details by Class & Accounts'!AP170+'O5 Details by Class & Accounts'!BK170+'O5 Details by Class & Accounts'!CF170","v":0},{"$f":"'O5 Details by Class & Accounts'!V170+'O5 Details by Class & Accounts'!AQ170+'O5 Details by Class & Accounts'!BL170+'O5 Details by Class & Accounts'!CG170","v":0},{"$f":"'O5 Details by Class & Accounts'!W170+'O5 Details by Class & Accounts'!AR170+'O5 Details by Class & Accounts'!BM170+'O5 Details by Class & Accounts'!CH170","v":0},{"$f":"'O5 Details by Class & Accounts'!X170+'O5 Details by Class & Accounts'!AS170+'O5 Details by Class & Accounts'!BN170+'O5 Details by Class & Accounts'!CI170","v":0},{"$f":"'O5 Details by Class & Accounts'!Y170+'O5 Details by Class & Accounts'!AT170+'O5 Details by Class & Accounts'!BO170+'O5 Details by Class & Accounts'!CJ170","v":0},{"$f":"'O5 Details by Class & Accounts'!Z170+'O5 Details by Class & Accounts'!AU170+'O5 Details by Class & Accounts'!BP170+'O5 Details by Class & Accounts'!CK170","v":0},{"$f":"'O5 Details by Class & Accounts'!AA170+'O5 Details by Class & Accounts'!AV170+'O5 Details by Class & Accounts'!BQ170+'O5 Details by Class & Accounts'!CL170","v":0},{"$f":"'O5 Details by Class & Accounts'!AB170+'O5 Details by Class & Accounts'!AW170+'O5 Details by Class & Accounts'!BR170+'O5 Details by Class & Accounts'!CM170","v":0},5325,"CWNB"]
["5330","Collection Charges",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D172), \"\",('E4 TB Allocation Details'!D172))","v":"cu"},-123859.99999999994,{"$f":"'O5 Details by Class & Accounts'!I171+'O5 Details by Class & Accounts'!AD171+'O5 Details by Class & Accounts'!AY171+'O5 Details by Class & Accounts'!BT171","v":-107625.77359418901},{"$f":"'O5 Details by Class & Accounts'!J171+'O5 Details by Class & Accounts'!AE171+'O5 Details by Class & Accounts'!AZ171+'O5 Details by Class & Accounts'!BU171","v":-13424.855470131421},{"$f":"'O5 Details by Class & Accounts'!K171+'O5 Details by Class & Accounts'!AF171+'O5 Details by Class & Accounts'!BA171+'O5 Details by Class & Accounts'!BV171","v":-2728.679436913013},{"$f":"'O5 Details by Class & Accounts'!L171+'O5 Details by Class & Accounts'!AG171+'O5 Details by Class & Accounts'!BB171+'O5 Details by Class & Accounts'!BW171","v":0},{"$f":"'O5 Details by Class & Accounts'!M171+'O5 Details by Class & Accounts'!AH171+'O5 Details by Class & Accounts'!BC171+'O5 Details by Class & Accounts'!BX171","v":0},{"$f":"'O5 Details by Class & Accounts'!N171+'O5 Details by Class & Accounts'!AI171+'O5 Details by Class & Accounts'!BD171+'O5 Details by Class & Accounts'!BY171","v":-3.2437257795551142},{"$f":"'O5 Details by Class & Accounts'!O171+'O5 Details by Class & Accounts'!AJ171+'O5 Details by Class & Accounts'!BE171+'O5 Details by Class & Accounts'!BZ171","v":-25.932343378946669},{"$f":"'O5 Details by Class & Accounts'!P171+'O5 Details by Class & Accounts'!AK171+'O5 Details by Class & Accounts'!BF171+'O5 Details by Class & Accounts'!CA171","v":0},{"$f":"'O5 Details by Class & Accounts'!Q171+'O5 Details by Class & Accounts'!AL171+'O5 Details by Class & Accounts'!BG171+'O5 Details by Class & Accounts'!CB171","v":-48.284800971574107},{"$f":"'O5 Details by Class & Accounts'!R171+'O5 Details by Class & Accounts'!AM171+'O5 Details by Class & Accounts'!BH171+'O5 Details by Class & Accounts'!CC171","v":-3.2306286364344334},{"$f":"'O5 Details by Class & Accounts'!S171+'O5 Details by Class & Accounts'!AN171+'O5 Details by Class & Accounts'!BI171+'O5 Details by Class & Accounts'!CD171","v":0},{"$f":"'O5 Details by Class & Accounts'!T171+'O5 Details by Class & Accounts'!AO171+'O5 Details by Class & Accounts'!BJ171+'O5 Details by Class & Accounts'!CE171","v":0},{"$f":"'O5 Details by Class & Accounts'!U171+'O5 Details by Class & Accounts'!AP171+'O5 Details by Class & Accounts'!BK171+'O5 Details by Class & Accounts'!CF171","v":0},{"$f":"'O5 Details by Class & Accounts'!V171+'O5 Details by Class & Accounts'!AQ171+'O5 Details by Class & Accounts'!BL171+'O5 Details by Class & Accounts'!CG171","v":0},{"$f":"'O5 Details by Class & Accounts'!W171+'O5 Details by Class & Accounts'!AR171+'O5 Details by Class & Accounts'!BM171+'O5 Details by Class & Accounts'!CH171","v":0},{"$f":"'O5 Details by Class & Accounts'!X171+'O5 Details by Class & Accounts'!AS171+'O5 Details by Class & Accounts'!BN171+'O5 Details by Class & Accounts'!CI171","v":0},{"$f":"'O5 Details by Class & Accounts'!Y171+'O5 Details by Class & Accounts'!AT171+'O5 Details by Class & Accounts'!BO171+'O5 Details by Class & Accounts'!CJ171","v":0},{"$f":"'O5 Details by Class & Accounts'!Z171+'O5 Details by Class & Accounts'!AU171+'O5 Details by Class & Accounts'!BP171+'O5 Details by Class & Accounts'!CK171","v":0},{"$f":"'O5 Details by Class & Accounts'!AA171+'O5 Details by Class & Accounts'!AV171+'O5 Details by Class & Accounts'!BQ171+'O5 Details by Class & Accounts'!CL171","v":0},{"$f":"'O5 Details by Class & Accounts'!AB171+'O5 Details by Class & Accounts'!AW171+'O5 Details by Class & Accounts'!BR171+'O5 Details by Class & Accounts'!CM171","v":0},"5330","CWNB"]
["5335","Bad Debt Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D173), \"\",('E4 TB Allocation Details'!D173))","v":"cu"},92000,{"$f":"'O5 Details by Class & Accounts'!I172+'O5 Details by Class & Accounts'!AD172+'O5 Details by Class & Accounts'!AY172+'O5 Details by Class & Accounts'!BT172","v":24986.705234593159},{"$f":"'O5 Details by Class & Accounts'!J172+'O5 Details by Class & Accounts'!AE172+'O5 Details by Class & Accounts'!AZ172+'O5 Details by Class & Accounts'!BU172","v":8230.8898084081702},{"$f":"'O5 Details by Class & Accounts'!K172+'O5 Details by Class & Accounts'!AF172+'O5 Details by Class & Accounts'!BA172+'O5 Details by Class & Accounts'!BV172","v":58782.404956998667},{"$f":"'O5 Details by Class & Accounts'!L172+'O5 Details by Class & Accounts'!AG172+'O5 Details by Class & Accounts'!BB172+'O5 Details by Class & Accounts'!BW172","v":0},{"$f":"'O5 Details by Class & Accounts'!M172+'O5 Details by Class & Accounts'!AH172+'O5 Details by Class & Accounts'!BC172+'O5 Details by Class & Accounts'!BX172","v":0},{"$f":"'O5 Details by Class & Accounts'!N172+'O5 Details by Class & Accounts'!AI172+'O5 Details by Class & Accounts'!BD172+'O5 Details by Class & Accounts'!BY172","v":0},{"$f":"'O5 Details by Class & Accounts'!O172+'O5 Details by Class & Accounts'!AJ172+'O5 Details by Class & Accounts'!BE172+'O5 Details by Class & Accounts'!BZ172","v":0},{"$f":"'O5 Details by Class & Accounts'!P172+'O5 Details by Class & Accounts'!AK172+'O5 Details by Class & Accounts'!BF172+'O5 Details by Class & Accounts'!CA172","v":0},{"$f":"'O5 Details by Class & Accounts'!Q172+'O5 Details by Class & Accounts'!AL172+'O5 Details by Class & Accounts'!BG172+'O5 Details by Class & Accounts'!CB172","v":0},{"$f":"'O5 Details by Class & Accounts'!R172+'O5 Details by Class & Accounts'!AM172+'O5 Details by Class & Accounts'!BH172+'O5 Details by Class & Accounts'!CC172","v":0},{"$f":"'O5 Details by Class & Accounts'!S172+'O5 Details by Class & Accounts'!AN172+'O5 Details by Class & Accounts'!BI172+'O5 Details by Class & Accounts'!CD172","v":0},{"$f":"'O5 Details by Class & Accounts'!T172+'O5 Details by Class & Accounts'!AO172+'O5 Details by Class & Accounts'!BJ172+'O5 Details by Class & Accounts'!CE172","v":0},{"$f":"'O5 Details by Class & Accounts'!U172+'O5 Details by Class & Accounts'!AP172+'O5 Details by Class & Accounts'!BK172+'O5 Details by Class & Accounts'!CF172","v":0},{"$f":"'O5 Details by Class & Accounts'!V172+'O5 Details by Class & Accounts'!AQ172+'O5 Details by Class & Accounts'!BL172+'O5 Details by Class & Accounts'!CG172","v":0},{"$f":"'O5 Details by Class & Accounts'!W172+'O5 Details by Class & Accounts'!AR172+'O5 Details by Class & Accounts'!BM172+'O5 Details by Class & Accounts'!CH172","v":0},{"$f":"'O5 Details by Class & Accounts'!X172+'O5 Details by Class & Accounts'!AS172+'O5 Details by Class & Accounts'!BN172+'O5 Details by Class & Accounts'!CI172","v":0},{"$f":"'O5 Details by Class & Accounts'!Y172+'O5 Details by Class & Accounts'!AT172+'O5 Details by Class & Accounts'!BO172+'O5 Details by Class & Accounts'!CJ172","v":0},{"$f":"'O5 Details by Class & Accounts'!Z172+'O5 Details by Class & Accounts'!AU172+'O5 Details by Class & Accounts'!BP172+'O5 Details by Class & Accounts'!CK172","v":0},{"$f":"'O5 Details by Class & Accounts'!AA172+'O5 Details by Class & Accounts'!AV172+'O5 Details by Class & Accounts'!BQ172+'O5 Details by Class & Accounts'!CL172","v":0},{"$f":"'O5 Details by Class & Accounts'!AB172+'O5 Details by Class & Accounts'!AW172+'O5 Details by Class & Accounts'!BR172+'O5 Details by Class & Accounts'!CM172","v":0},"5335","BDHA"]
["5340","Miscellaneous Customer Accounts Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D174), \"\",('E4 TB Allocation Details'!D174))","v":"cu"},0,{"$f":"'O5 Details by Class & Accounts'!I173+'O5 Details by Class & Accounts'!AD173+'O5 Details by Class & Accounts'!AY173+'O5 Details by Class & Accounts'!BT173","v":0},{"$f":"'O5 Details by Class & Accounts'!J173+'O5 Details by Class & Accounts'!AE173+'O5 Details by Class & Accounts'!AZ173+'O5 Details by Class & Accounts'!BU173","v":0},{"$f":"'O5 Details by Class & Accounts'!K173+'O5 Details by Class & Accounts'!AF173+'O5 Details by Class & Accounts'!BA173+'O5 Details by Class & Accounts'!BV173","v":0},{"$f":"'O5 Details by Class & Accounts'!L173+'O5 Details by Class & Accounts'!AG173+'O5 Details by Class & Accounts'!BB173+'O5 Details by Class & Accounts'!BW173","v":0},{"$f":"'O5 Details by Class & Accounts'!M173+'O5 Details by Class & Accounts'!AH173+'O5 Details by Class & Accounts'!BC173+'O5 Details by Class & Accounts'!BX173","v":0},{"$f":"'O5 Details by Class & Accounts'!N173+'O5 Details by Class & Accounts'!AI173+'O5 Details by Class & Accounts'!BD173+'O5 Details by Class & Accounts'!BY173","v":0},{"$f":"'O5 Details by Class & Accounts'!O173+'O5 Details by Class & Accounts'!AJ173+'O5 Details by Class & Accounts'!BE173+'O5 Details by Class & Accounts'!BZ173","v":0},{"$f":"'O5 Details by Class & Accounts'!P173+'O5 Details by Class & Accounts'!AK173+'O5 Details by Class & Accounts'!BF173+'O5 Details by Class & Accounts'!CA173","v":0},{"$f":"'O5 Details by Class & Accounts'!Q173+'O5 Details by Class & Accounts'!AL173+'O5 Details by Class & Accounts'!BG173+'O5 Details by Class & Accounts'!CB173","v":0},{"$f":"'O5 Details by Class & Accounts'!R173+'O5 Details by Class & Accounts'!AM173+'O5 Details by Class & Accounts'!BH173+'O5 Details by Class & Accounts'!CC173","v":0},{"$f":"'O5 Details by Class & Accounts'!S173+'O5 Details by Class & Accounts'!AN173+'O5 Details by Class & Accounts'!BI173+'O5 Details by Class & Accounts'!CD173","v":0},{"$f":"'O5 Details by Class & Accounts'!T173+'O5 Details by Class & Accounts'!AO173+'O5 Details by Class & Accounts'!BJ173+'O5 Details by Class & Accounts'!CE173","v":0},{"$f":"'O5 Details by Class & Accounts'!U173+'O5 Details by Class & Accounts'!AP173+'O5 Details by Class & Accounts'!BK173+'O5 Details by Class & Accounts'!CF173","v":0},{"$f":"'O5 Details by Class & Accounts'!V173+'O5 Details by Class & Accounts'!AQ173+'O5 Details by Class & Accounts'!BL173+'O5 Details by Class & Accounts'!CG173","v":0},{"$f":"'O5 Details by Class & Accounts'!W173+'O5 Details by Class & Accounts'!AR173+'O5 Details by Class & Accounts'!BM173+'O5 Details by Class & Accounts'!CH173","v":0},{"$f":"'O5 Details by Class & Accounts'!X173+'O5 Details by Class & Accounts'!AS173+'O5 Details by Class & Accounts'!BN173+'O5 Details by Class & Accounts'!CI173","v":0},{"$f":"'O5 Details by Class & Accounts'!Y173+'O5 Details by Class & Accounts'!AT173+'O5 Details by Class & Accounts'!BO173+'O5 Details by Class & Accounts'!CJ173","v":0},{"$f":"'O5 Details by Class & Accounts'!Z173+'O5 Details by Class & Accounts'!AU173+'O5 Details by Class & Accounts'!BP173+'O5 Details by Class & Accounts'!CK173","v":0},{"$f":"'O5 Details by Class & Accounts'!AA173+'O5 Details by Class & Accounts'!AV173+'O5 Details by Class & Accounts'!BQ173+'O5 Details by Class & Accounts'!CL173","v":0},{"$f":"'O5 Details by Class & Accounts'!AB173+'O5 Details by Class & Accounts'!AW173+'O5 Details by Class & Accounts'!BR173+'O5 Details by Class & Accounts'!CM173","v":0},"5340","CWNB"]
["5405","Supervision",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D175), \"\",('E4 TB Allocation Details'!D175))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I174+'O5 Details by Class & Accounts'!AD174+'O5 Details by Class & Accounts'!AY174+'O5 Details by Class & Accounts'!BT174","v":0},{"$f":"'O5 Details by Class & Accounts'!J174+'O5 Details by Class & Accounts'!AE174+'O5 Details by Class & Accounts'!AZ174+'O5 Details by Class & Accounts'!BU174","v":0},{"$f":"'O5 Details by Class & Accounts'!K174+'O5 Details by Class & Accounts'!AF174+'O5 Details by Class & Accounts'!BA174+'O5 Details by Class & Accounts'!BV174","v":0},{"$f":"'O5 Details by Class & Accounts'!L174+'O5 Details by Class & Accounts'!AG174+'O5 Details by Class & Accounts'!BB174+'O5 Details by Class & Accounts'!BW174","v":0},{"$f":"'O5 Details by Class & Accounts'!M174+'O5 Details by Class & Accounts'!AH174+'O5 Details by Class & Accounts'!BC174+'O5 Details by Class & Accounts'!BX174","v":0},{"$f":"'O5 Details by Class & Accounts'!N174+'O5 Details by Class & Accounts'!AI174+'O5 Details by Class & Accounts'!BD174+'O5 Details by Class & Accounts'!BY174","v":0},{"$f":"'O5 Details by Class & Accounts'!O174+'O5 Details by Class & Accounts'!AJ174+'O5 Details by Class & Accounts'!BE174+'O5 Details by Class & Accounts'!BZ174","v":0},{"$f":"'O5 Details by Class & Accounts'!P174+'O5 Details by Class & Accounts'!AK174+'O5 Details by Class & Accounts'!BF174+'O5 Details by Class & Accounts'!CA174","v":0},{"$f":"'O5 Details by Class & Accounts'!Q174+'O5 Details by Class & Accounts'!AL174+'O5 Details by Class & Accounts'!BG174+'O5 Details by Class & Accounts'!CB174","v":0},{"$f":"'O5 Details by Class & Accounts'!R174+'O5 Details by Class & Accounts'!AM174+'O5 Details by Class & Accounts'!BH174+'O5 Details by Class & Accounts'!CC174","v":0},{"$f":"'O5 Details by Class & Accounts'!S174+'O5 Details by Class & Accounts'!AN174+'O5 Details by Class & Accounts'!BI174+'O5 Details by Class & Accounts'!CD174","v":0},{"$f":"'O5 Details by Class & Accounts'!T174+'O5 Details by Class & Accounts'!AO174+'O5 Details by Class & Accounts'!BJ174+'O5 Details by Class & Accounts'!CE174","v":0},{"$f":"'O5 Details by Class & Accounts'!U174+'O5 Details by Class & Accounts'!AP174+'O5 Details by Class & Accounts'!BK174+'O5 Details by Class & Accounts'!CF174","v":0},{"$f":"'O5 Details by Class & Accounts'!V174+'O5 Details by Class & Accounts'!AQ174+'O5 Details by Class & Accounts'!BL174+'O5 Details by Class & Accounts'!CG174","v":0},{"$f":"'O5 Details by Class & Accounts'!W174+'O5 Details by Class & Accounts'!AR174+'O5 Details by Class & Accounts'!BM174+'O5 Details by Class & Accounts'!CH174","v":0},{"$f":"'O5 Details by Class & Accounts'!X174+'O5 Details by Class & Accounts'!AS174+'O5 Details by Class & Accounts'!BN174+'O5 Details by Class & Accounts'!CI174","v":0},{"$f":"'O5 Details by Class & Accounts'!Y174+'O5 Details by Class & Accounts'!AT174+'O5 Details by Class & Accounts'!BO174+'O5 Details by Class & Accounts'!CJ174","v":0},{"$f":"'O5 Details by Class & Accounts'!Z174+'O5 Details by Class & Accounts'!AU174+'O5 Details by Class & Accounts'!BP174+'O5 Details by Class & Accounts'!CK174","v":0},{"$f":"'O5 Details by Class & Accounts'!AA174+'O5 Details by Class & Accounts'!AV174+'O5 Details by Class & Accounts'!BQ174+'O5 Details by Class & Accounts'!CL174","v":0},{"$f":"'O5 Details by Class & Accounts'!AB174+'O5 Details by Class & Accounts'!AW174+'O5 Details by Class & Accounts'!BR174+'O5 Details by Class & Accounts'!CM174","v":0},"5405","O&M"]
["5410","Community Relations - Sundry",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D176), \"\",('E4 TB Allocation Details'!D176))","v":"ad"},118700,{"$f":"'O5 Details by Class & Accounts'!I175+'O5 Details by Class & Accounts'!AD175+'O5 Details by Class & Accounts'!AY175+'O5 Details by Class & Accounts'!BT175","v":70193.773023823218},{"$f":"'O5 Details by Class & Accounts'!J175+'O5 Details by Class & Accounts'!AE175+'O5 Details by Class & Accounts'!AZ175+'O5 Details by Class & Accounts'!BU175","v":16060.273385213271},{"$f":"'O5 Details by Class & Accounts'!K175+'O5 Details by Class & Accounts'!AF175+'O5 Details by Class & Accounts'!BA175+'O5 Details by Class & Accounts'!BV175","v":28708.142221036498},{"$f":"'O5 Details by Class & Accounts'!L175+'O5 Details by Class & Accounts'!AG175+'O5 Details by Class & Accounts'!BB175+'O5 Details by Class & Accounts'!BW175","v":0},{"$f":"'O5 Details by Class & Accounts'!M175+'O5 Details by Class & Accounts'!AH175+'O5 Details by Class & Accounts'!BC175+'O5 Details by Class & Accounts'!BX175","v":0},{"$f":"'O5 Details by Class & Accounts'!N175+'O5 Details by Class & Accounts'!AI175+'O5 Details by Class & Accounts'!BD175+'O5 Details by Class & Accounts'!BY175","v":2476.6782250707438},{"$f":"'O5 Details by Class & Accounts'!O175+'O5 Details by Class & Accounts'!AJ175+'O5 Details by Class & Accounts'!BE175+'O5 Details by Class & Accounts'!BZ175","v":975.82265271322478},{"$f":"'O5 Details by Class & Accounts'!P175+'O5 Details by Class & Accounts'!AK175+'O5 Details by Class & Accounts'!BF175+'O5 Details by Class & Accounts'!CA175","v":0},{"$f":"'O5 Details by Class & Accounts'!Q175+'O5 Details by Class & Accounts'!AL175+'O5 Details by Class & Accounts'!BG175+'O5 Details by Class & Accounts'!CB175","v":279.56158246376037},{"$f":"'O5 Details by Class & Accounts'!R175+'O5 Details by Class & Accounts'!AM175+'O5 Details by Class & Accounts'!BH175+'O5 Details by Class & Accounts'!CC175","v":5.7489096792902963},{"$f":"'O5 Details by Class & Accounts'!S175+'O5 Details by Class & Accounts'!AN175+'O5 Details by Class & Accounts'!BI175+'O5 Details by Class & Accounts'!CD175","v":0},{"$f":"'O5 Details by Class & Accounts'!T175+'O5 Details by Class & Accounts'!AO175+'O5 Details by Class & Accounts'!BJ175+'O5 Details by Class & Accounts'!CE175","v":0},{"$f":"'O5 Details by Class & Accounts'!U175+'O5 Details by Class & Accounts'!AP175+'O5 Details by Class & Accounts'!BK175+'O5 Details by Class & Accounts'!CF175","v":0},{"$f":"'O5 Details by Class & Accounts'!V175+'O5 Details by Class & Accounts'!AQ175+'O5 Details by Class & Accounts'!BL175+'O5 Details by Class & Accounts'!CG175","v":0},{"$f":"'O5 Details by Class & Accounts'!W175+'O5 Details by Class & Accounts'!AR175+'O5 Details by Class & Accounts'!BM175+'O5 Details by Class & Accounts'!CH175","v":0},{"$f":"'O5 Details by Class & Accounts'!X175+'O5 Details by Class & Accounts'!AS175+'O5 Details by Class & Accounts'!BN175+'O5 Details by Class & Accounts'!CI175","v":0},{"$f":"'O5 Details by Class & Accounts'!Y175+'O5 Details by Class & Accounts'!AT175+'O5 Details by Class & Accounts'!BO175+'O5 Details by Class & Accounts'!CJ175","v":0},{"$f":"'O5 Details by Class & Accounts'!Z175+'O5 Details by Class & Accounts'!AU175+'O5 Details by Class & Accounts'!BP175+'O5 Details by Class & Accounts'!CK175","v":0},{"$f":"'O5 Details by Class & Accounts'!AA175+'O5 Details by Class & Accounts'!AV175+'O5 Details by Class & Accounts'!BQ175+'O5 Details by Class & Accounts'!CL175","v":0},{"$f":"'O5 Details by Class & Accounts'!AB175+'O5 Details by Class & Accounts'!AW175+'O5 Details by Class & Accounts'!BR175+'O5 Details by Class & Accounts'!CM175","v":0},"5410","O&M"]
["5415","Energy Conservation",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D177), \"\",('E4 TB Allocation Details'!D177))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I176+'O5 Details by Class & Accounts'!AD176+'O5 Details by Class & Accounts'!AY176+'O5 Details by Class & Accounts'!BT176","v":0},{"$f":"'O5 Details by Class & Accounts'!J176+'O5 Details by Class & Accounts'!AE176+'O5 Details by Class & Accounts'!AZ176+'O5 Details by Class & Accounts'!BU176","v":0},{"$f":"'O5 Details by Class & Accounts'!K176+'O5 Details by Class & Accounts'!AF176+'O5 Details by Class & Accounts'!BA176+'O5 Details by Class & Accounts'!BV176","v":0},{"$f":"'O5 Details by Class & Accounts'!L176+'O5 Details by Class & Accounts'!AG176+'O5 Details by Class & Accounts'!BB176+'O5 Details by Class & Accounts'!BW176","v":0},{"$f":"'O5 Details by Class & Accounts'!M176+'O5 Details by Class & Accounts'!AH176+'O5 Details by Class & Accounts'!BC176+'O5 Details by Class & Accounts'!BX176","v":0},{"$f":"'O5 Details by Class & Accounts'!N176+'O5 Details by Class & Accounts'!AI176+'O5 Details by Class & Accounts'!BD176+'O5 Details by Class & Accounts'!BY176","v":0},{"$f":"'O5 Details by Class & Accounts'!O176+'O5 Details by Class & Accounts'!AJ176+'O5 Details by Class & Accounts'!BE176+'O5 Details by Class & Accounts'!BZ176","v":0},{"$f":"'O5 Details by Class & Accounts'!P176+'O5 Details by Class & Accounts'!AK176+'O5 Details by Class & Accounts'!BF176+'O5 Details by Class & Accounts'!CA176","v":0},{"$f":"'O5 Details by Class & Accounts'!Q176+'O5 Details by Class & Accounts'!AL176+'O5 Details by Class & Accounts'!BG176+'O5 Details by Class & Accounts'!CB176","v":0},{"$f":"'O5 Details by Class & Accounts'!R176+'O5 Details by Class & Accounts'!AM176+'O5 Details by Class & Accounts'!BH176+'O5 Details by Class & Accounts'!CC176","v":0},{"$f":"'O5 Details by Class & Accounts'!S176+'O5 Details by Class & Accounts'!AN176+'O5 Details by Class & Accounts'!BI176+'O5 Details by Class & Accounts'!CD176","v":0},{"$f":"'O5 Details by Class & Accounts'!T176+'O5 Details by Class & Accounts'!AO176+'O5 Details by Class & Accounts'!BJ176+'O5 Details by Class & Accounts'!CE176","v":0},{"$f":"'O5 Details by Class & Accounts'!U176+'O5 Details by Class & Accounts'!AP176+'O5 Details by Class & Accounts'!BK176+'O5 Details by Class & Accounts'!CF176","v":0},{"$f":"'O5 Details by Class & Accounts'!V176+'O5 Details by Class & Accounts'!AQ176+'O5 Details by Class & Accounts'!BL176+'O5 Details by Class & Accounts'!CG176","v":0},{"$f":"'O5 Details by Class & Accounts'!W176+'O5 Details by Class & Accounts'!AR176+'O5 Details by Class & Accounts'!BM176+'O5 Details by Class & Accounts'!CH176","v":0},{"$f":"'O5 Details by Class & Accounts'!X176+'O5 Details by Class & Accounts'!AS176+'O5 Details by Class & Accounts'!BN176+'O5 Details by Class & Accounts'!CI176","v":0},{"$f":"'O5 Details by Class & Accounts'!Y176+'O5 Details by Class & Accounts'!AT176+'O5 Details by Class & Accounts'!BO176+'O5 Details by Class & Accounts'!CJ176","v":0},{"$f":"'O5 Details by Class & Accounts'!Z176+'O5 Details by Class & Accounts'!AU176+'O5 Details by Class & Accounts'!BP176+'O5 Details by Class & Accounts'!CK176","v":0},{"$f":"'O5 Details by Class & Accounts'!AA176+'O5 Details by Class & Accounts'!AV176+'O5 Details by Class & Accounts'!BQ176+'O5 Details by Class & Accounts'!CL176","v":0},{"$f":"'O5 Details by Class & Accounts'!AB176+'O5 Details by Class & Accounts'!AW176+'O5 Details by Class & Accounts'!BR176+'O5 Details by Class & Accounts'!CM176","v":0},"5415","CDMPP"]
["5420","Community Safety Program",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D178), \"\",('E4 TB Allocation Details'!D178))","v":"ad"},23500,{"$f":"'O5 Details by Class & Accounts'!I177+'O5 Details by Class & Accounts'!AD177+'O5 Details by Class & Accounts'!AY177+'O5 Details by Class & Accounts'!BT177","v":11374.075388079407},{"$f":"'O5 Details by Class & Accounts'!J177+'O5 Details by Class & Accounts'!AE177+'O5 Details by Class & Accounts'!AZ177+'O5 Details by Class & Accounts'!BU177","v":3534.9856451512346},{"$f":"'O5 Details by Class & Accounts'!K177+'O5 Details by Class & Accounts'!AF177+'O5 Details by Class & Accounts'!BA177+'O5 Details by Class & Accounts'!BV177","v":7567.8868861289657},{"$f":"'O5 Details by Class & Accounts'!L177+'O5 Details by Class & Accounts'!AG177+'O5 Details by Class & Accounts'!BB177+'O5 Details by Class & Accounts'!BW177","v":0},{"$f":"'O5 Details by Class & Accounts'!M177+'O5 Details by Class & Accounts'!AH177+'O5 Details by Class & Accounts'!BC177+'O5 Details by Class & Accounts'!BX177","v":0},{"$f":"'O5 Details by Class & Accounts'!N177+'O5 Details by Class & Accounts'!AI177+'O5 Details by Class & Accounts'!BD177+'O5 Details by Class & Accounts'!BY177","v":678.05211207140133},{"$f":"'O5 Details by Class & Accounts'!O177+'O5 Details by Class & Accounts'!AJ177+'O5 Details by Class & Accounts'!BE177+'O5 Details by Class & Accounts'!BZ177","v":268.51741027065992},{"$f":"'O5 Details by Class & Accounts'!P177+'O5 Details by Class & Accounts'!AK177+'O5 Details by Class & Accounts'!BF177+'O5 Details by Class & Accounts'!CA177","v":0},{"$f":"'O5 Details by Class & Accounts'!Q177+'O5 Details by Class & Accounts'!AL177+'O5 Details by Class & Accounts'!BG177+'O5 Details by Class & Accounts'!CB177","v":75.986725698639447},{"$f":"'O5 Details by Class & Accounts'!R177+'O5 Details by Class & Accounts'!AM177+'O5 Details by Class & Accounts'!BH177+'O5 Details by Class & Accounts'!CC177","v":0.49583259969240229},{"$f":"'O5 Details by Class & Accounts'!S177+'O5 Details by Class & Accounts'!AN177+'O5 Details by Class & Accounts'!BI177+'O5 Details by Class & Accounts'!CD177","v":0},{"$f":"'O5 Details by Class & Accounts'!T177+'O5 Details by Class & Accounts'!AO177+'O5 Details by Class & Accounts'!BJ177+'O5 Details by Class & Accounts'!CE177","v":0},{"$f":"'O5 Details by Class & Accounts'!U177+'O5 Details by Class & Accounts'!AP177+'O5 Details by Class & Accounts'!BK177+'O5 Details by Class & Accounts'!CF177","v":0},{"$f":"'O5 Details by Class & Accounts'!V177+'O5 Details by Class & Accounts'!AQ177+'O5 Details by Class & Accounts'!BL177+'O5 Details by Class & Accounts'!CG177","v":0},{"$f":"'O5 Details by Class & Accounts'!W177+'O5 Details by Class & Accounts'!AR177+'O5 Details by Class & Accounts'!BM177+'O5 Details by Class & Accounts'!CH177","v":0},{"$f":"'O5 Details by Class & Accounts'!X177+'O5 Details by Class & Accounts'!AS177+'O5 Details by Class & Accounts'!BN177+'O5 Details by Class & Accounts'!CI177","v":0},{"$f":"'O5 Details by Class & Accounts'!Y177+'O5 Details by Class & Accounts'!AT177+'O5 Details by Class & Accounts'!BO177+'O5 Details by Class & Accounts'!CJ177","v":0},{"$f":"'O5 Details by Class & Accounts'!Z177+'O5 Details by Class & Accounts'!AU177+'O5 Details by Class & Accounts'!BP177+'O5 Details by Class & Accounts'!CK177","v":0},{"$f":"'O5 Details by Class & Accounts'!AA177+'O5 Details by Class & Accounts'!AV177+'O5 Details by Class & Accounts'!BQ177+'O5 Details by Class & Accounts'!CL177","v":0},{"$f":"'O5 Details by Class & Accounts'!AB177+'O5 Details by Class & Accounts'!AW177+'O5 Details by Class & Accounts'!BR177+'O5 Details by Class & Accounts'!CM177","v":0},"5420","NFA ECC"]
["5425","Miscellaneous Customer Service and Informational Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D179), \"\",('E4 TB Allocation Details'!D179))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I178+'O5 Details by Class & Accounts'!AD178+'O5 Details by Class & Accounts'!AY178+'O5 Details by Class & Accounts'!BT178","v":0},{"$f":"'O5 Details by Class & Accounts'!J178+'O5 Details by Class & Accounts'!AE178+'O5 Details by Class & Accounts'!AZ178+'O5 Details by Class & Accounts'!BU178","v":0},{"$f":"'O5 Details by Class & Accounts'!K178+'O5 Details by Class & Accounts'!AF178+'O5 Details by Class & Accounts'!BA178+'O5 Details by Class & Accounts'!BV178","v":0},{"$f":"'O5 Details by Class & Accounts'!L178+'O5 Details by Class & Accounts'!AG178+'O5 Details by Class & Accounts'!BB178+'O5 Details by Class & Accounts'!BW178","v":0},{"$f":"'O5 Details by Class & Accounts'!M178+'O5 Details by Class & Accounts'!AH178+'O5 Details by Class & Accounts'!BC178+'O5 Details by Class & Accounts'!BX178","v":0},{"$f":"'O5 Details by Class & Accounts'!N178+'O5 Details by Class & Accounts'!AI178+'O5 Details by Class & Accounts'!BD178+'O5 Details by Class & Accounts'!BY178","v":0},{"$f":"'O5 Details by Class & Accounts'!O178+'O5 Details by Class & Accounts'!AJ178+'O5 Details by Class & Accounts'!BE178+'O5 Details by Class & Accounts'!BZ178","v":0},{"$f":"'O5 Details by Class & Accounts'!P178+'O5 Details by Class & Accounts'!AK178+'O5 Details by Class & Accounts'!BF178+'O5 Details by Class & Accounts'!CA178","v":0},{"$f":"'O5 Details by Class & Accounts'!Q178+'O5 Details by Class & Accounts'!AL178+'O5 Details by Class & Accounts'!BG178+'O5 Details by Class & Accounts'!CB178","v":0},{"$f":"'O5 Details by Class & Accounts'!R178+'O5 Details by Class & Accounts'!AM178+'O5 Details by Class & Accounts'!BH178+'O5 Details by Class & Accounts'!CC178","v":0},{"$f":"'O5 Details by Class & Accounts'!S178+'O5 Details by Class & Accounts'!AN178+'O5 Details by Class & Accounts'!BI178+'O5 Details by Class & Accounts'!CD178","v":0},{"$f":"'O5 Details by Class & Accounts'!T178+'O5 Details by Class & Accounts'!AO178+'O5 Details by Class & Accounts'!BJ178+'O5 Details by Class & Accounts'!CE178","v":0},{"$f":"'O5 Details by Class & Accounts'!U178+'O5 Details by Class & Accounts'!AP178+'O5 Details by Class & Accounts'!BK178+'O5 Details by Class & Accounts'!CF178","v":0},{"$f":"'O5 Details by Class & Accounts'!V178+'O5 Details by Class & Accounts'!AQ178+'O5 Details by Class & Accounts'!BL178+'O5 Details by Class & Accounts'!CG178","v":0},{"$f":"'O5 Details by Class & Accounts'!W178+'O5 Details by Class & Accounts'!AR178+'O5 Details by Class & Accounts'!BM178+'O5 Details by Class & Accounts'!CH178","v":0},{"$f":"'O5 Details by Class & Accounts'!X178+'O5 Details by Class & Accounts'!AS178+'O5 Details by Class & Accounts'!BN178+'O5 Details by Class & Accounts'!CI178","v":0},{"$f":"'O5 Details by Class & Accounts'!Y178+'O5 Details by Class & Accounts'!AT178+'O5 Details by Class & Accounts'!BO178+'O5 Details by Class & Accounts'!CJ178","v":0},{"$f":"'O5 Details by Class & Accounts'!Z178+'O5 Details by Class & Accounts'!AU178+'O5 Details by Class & Accounts'!BP178+'O5 Details by Class & Accounts'!CK178","v":0},{"$f":"'O5 Details by Class & Accounts'!AA178+'O5 Details by Class & Accounts'!AV178+'O5 Details by Class & Accounts'!BQ178+'O5 Details by Class & Accounts'!CL178","v":0},{"$f":"'O5 Details by Class & Accounts'!AB178+'O5 Details by Class & Accounts'!AW178+'O5 Details by Class & Accounts'!BR178+'O5 Details by Class & Accounts'!CM178","v":0},"5425","O&M"]
["5505","Supervision",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D180), \"\",('E4 TB Allocation Details'!D180))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I179+'O5 Details by Class & Accounts'!AD179+'O5 Details by Class & Accounts'!AY179+'O5 Details by Class & Accounts'!BT179","v":0},{"$f":"'O5 Details by Class & Accounts'!J179+'O5 Details by Class & Accounts'!AE179+'O5 Details by Class & Accounts'!AZ179+'O5 Details by Class & Accounts'!BU179","v":0},{"$f":"'O5 Details by Class & Accounts'!K179+'O5 Details by Class & Accounts'!AF179+'O5 Details by Class & Accounts'!BA179+'O5 Details by Class & Accounts'!BV179","v":0},{"$f":"'O5 Details by Class & Accounts'!L179+'O5 Details by Class & Accounts'!AG179+'O5 Details by Class & Accounts'!BB179+'O5 Details by Class & Accounts'!BW179","v":0},{"$f":"'O5 Details by Class & Accounts'!M179+'O5 Details by Class & Accounts'!AH179+'O5 Details by Class & Accounts'!BC179+'O5 Details by Class & Accounts'!BX179","v":0},{"$f":"'O5 Details by Class & Accounts'!N179+'O5 Details by Class & Accounts'!AI179+'O5 Details by Class & Accounts'!BD179+'O5 Details by Class & Accounts'!BY179","v":0},{"$f":"'O5 Details by Class & Accounts'!O179+'O5 Details by Class & Accounts'!AJ179+'O5 Details by Class & Accounts'!BE179+'O5 Details by Class & Accounts'!BZ179","v":0},{"$f":"'O5 Details by Class & Accounts'!P179+'O5 Details by Class & Accounts'!AK179+'O5 Details by Class & Accounts'!BF179+'O5 Details by Class & Accounts'!CA179","v":0},{"$f":"'O5 Details by Class & Accounts'!Q179+'O5 Details by Class & Accounts'!AL179+'O5 Details by Class & Accounts'!BG179+'O5 Details by Class & Accounts'!CB179","v":0},{"$f":"'O5 Details by Class & Accounts'!R179+'O5 Details by Class & Accounts'!AM179+'O5 Details by Class & Accounts'!BH179+'O5 Details by Class & Accounts'!CC179","v":0},{"$f":"'O5 Details by Class & Accounts'!S179+'O5 Details by Class & Accounts'!AN179+'O5 Details by Class & Accounts'!BI179+'O5 Details by Class & Accounts'!CD179","v":0},{"$f":"'O5 Details by Class & Accounts'!T179+'O5 Details by Class & Accounts'!AO179+'O5 Details by Class & Accounts'!BJ179+'O5 Details by Class & Accounts'!CE179","v":0},{"$f":"'O5 Details by Class & Accounts'!U179+'O5 Details by Class & Accounts'!AP179+'O5 Details by Class & Accounts'!BK179+'O5 Details by Class & Accounts'!CF179","v":0},{"$f":"'O5 Details by Class & Accounts'!V179+'O5 Details by Class & Accounts'!AQ179+'O5 Details by Class & Accounts'!BL179+'O5 Details by Class & Accounts'!CG179","v":0},{"$f":"'O5 Details by Class & Accounts'!W179+'O5 Details by Class & Accounts'!AR179+'O5 Details by Class & Accounts'!BM179+'O5 Details by Class & Accounts'!CH179","v":0},{"$f":"'O5 Details by Class & Accounts'!X179+'O5 Details by Class & Accounts'!AS179+'O5 Details by Class & Accounts'!BN179+'O5 Details by Class & Accounts'!CI179","v":0},{"$f":"'O5 Details by Class & Accounts'!Y179+'O5 Details by Class & Accounts'!AT179+'O5 Details by Class & Accounts'!BO179+'O5 Details by Class & Accounts'!CJ179","v":0},{"$f":"'O5 Details by Class & Accounts'!Z179+'O5 Details by Class & Accounts'!AU179+'O5 Details by Class & Accounts'!BP179+'O5 Details by Class & Accounts'!CK179","v":0},{"$f":"'O5 Details by Class & Accounts'!AA179+'O5 Details by Class & Accounts'!AV179+'O5 Details by Class & Accounts'!BQ179+'O5 Details by Class & Accounts'!CL179","v":0},{"$f":"'O5 Details by Class & Accounts'!AB179+'O5 Details by Class & Accounts'!AW179+'O5 Details by Class & Accounts'!BR179+'O5 Details by Class & Accounts'!CM179","v":0},"5505","O&M"]
["5510","Demonstrating and Selling Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D181), \"\",('E4 TB Allocation Details'!D181))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I180+'O5 Details by Class & Accounts'!AD180+'O5 Details by Class & Accounts'!AY180+'O5 Details by Class & Accounts'!BT180","v":0},{"$f":"'O5 Details by Class & Accounts'!J180+'O5 Details by Class & Accounts'!AE180+'O5 Details by Class & Accounts'!AZ180+'O5 Details by Class & Accounts'!BU180","v":0},{"$f":"'O5 Details by Class & Accounts'!K180+'O5 Details by Class & Accounts'!AF180+'O5 Details by Class & Accounts'!BA180+'O5 Details by Class & Accounts'!BV180","v":0},{"$f":"'O5 Details by Class & Accounts'!L180+'O5 Details by Class & Accounts'!AG180+'O5 Details by Class & Accounts'!BB180+'O5 Details by Class & Accounts'!BW180","v":0},{"$f":"'O5 Details by Class & Accounts'!M180+'O5 Details by Class & Accounts'!AH180+'O5 Details by Class & Accounts'!BC180+'O5 Details by Class & Accounts'!BX180","v":0},{"$f":"'O5 Details by Class & Accounts'!N180+'O5 Details by Class & Accounts'!AI180+'O5 Details by Class & Accounts'!BD180+'O5 Details by Class & Accounts'!BY180","v":0},{"$f":"'O5 Details by Class & Accounts'!O180+'O5 Details by Class & Accounts'!AJ180+'O5 Details by Class & Accounts'!BE180+'O5 Details by Class & Accounts'!BZ180","v":0},{"$f":"'O5 Details by Class & Accounts'!P180+'O5 Details by Class & Accounts'!AK180+'O5 Details by Class & Accounts'!BF180+'O5 Details by Class & Accounts'!CA180","v":0},{"$f":"'O5 Details by Class & Accounts'!Q180+'O5 Details by Class & Accounts'!AL180+'O5 Details by Class & Accounts'!BG180+'O5 Details by Class & Accounts'!CB180","v":0},{"$f":"'O5 Details by Class & Accounts'!R180+'O5 Details by Class & Accounts'!AM180+'O5 Details by Class & Accounts'!BH180+'O5 Details by Class & Accounts'!CC180","v":0},{"$f":"'O5 Details by Class & Accounts'!S180+'O5 Details by Class & Accounts'!AN180+'O5 Details by Class & Accounts'!BI180+'O5 Details by Class & Accounts'!CD180","v":0},{"$f":"'O5 Details by Class & Accounts'!T180+'O5 Details by Class & Accounts'!AO180+'O5 Details by Class & Accounts'!BJ180+'O5 Details by Class & Accounts'!CE180","v":0},{"$f":"'O5 Details by Class & Accounts'!U180+'O5 Details by Class & Accounts'!AP180+'O5 Details by Class & Accounts'!BK180+'O5 Details by Class & Accounts'!CF180","v":0},{"$f":"'O5 Details by Class & Accounts'!V180+'O5 Details by Class & Accounts'!AQ180+'O5 Details by Class & Accounts'!BL180+'O5 Details by Class & Accounts'!CG180","v":0},{"$f":"'O5 Details by Class & Accounts'!W180+'O5 Details by Class & Accounts'!AR180+'O5 Details by Class & Accounts'!BM180+'O5 Details by Class & Accounts'!CH180","v":0},{"$f":"'O5 Details by Class & Accounts'!X180+'O5 Details by Class & Accounts'!AS180+'O5 Details by Class & Accounts'!BN180+'O5 Details by Class & Accounts'!CI180","v":0},{"$f":"'O5 Details by Class & Accounts'!Y180+'O5 Details by Class & Accounts'!AT180+'O5 Details by Class & Accounts'!BO180+'O5 Details by Class & Accounts'!CJ180","v":0},{"$f":"'O5 Details by Class & Accounts'!Z180+'O5 Details by Class & Accounts'!AU180+'O5 Details by Class & Accounts'!BP180+'O5 Details by Class & Accounts'!CK180","v":0},{"$f":"'O5 Details by Class & Accounts'!AA180+'O5 Details by Class & Accounts'!AV180+'O5 Details by Class & Accounts'!BQ180+'O5 Details by Class & Accounts'!CL180","v":0},{"$f":"'O5 Details by Class & Accounts'!AB180+'O5 Details by Class & Accounts'!AW180+'O5 Details by Class & Accounts'!BR180+'O5 Details by Class & Accounts'!CM180","v":0},"5510","O&M"]
["5515","Advertising Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D182), \"\",('E4 TB Allocation Details'!D182))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I181+'O5 Details by Class & Accounts'!AD181+'O5 Details by Class & Accounts'!AY181+'O5 Details by Class & Accounts'!BT181","v":0},{"$f":"'O5 Details by Class & Accounts'!J181+'O5 Details by Class & Accounts'!AE181+'O5 Details by Class & Accounts'!AZ181+'O5 Details by Class & Accounts'!BU181","v":0},{"$f":"'O5 Details by Class & Accounts'!K181+'O5 Details by Class & Accounts'!AF181+'O5 Details by Class & Accounts'!BA181+'O5 Details by Class & Accounts'!BV181","v":0},{"$f":"'O5 Details by Class & Accounts'!L181+'O5 Details by Class & Accounts'!AG181+'O5 Details by Class & Accounts'!BB181+'O5 Details by Class & Accounts'!BW181","v":0},{"$f":"'O5 Details by Class & Accounts'!M181+'O5 Details by Class & Accounts'!AH181+'O5 Details by Class & Accounts'!BC181+'O5 Details by Class & Accounts'!BX181","v":0},{"$f":"'O5 Details by Class & Accounts'!N181+'O5 Details by Class & Accounts'!AI181+'O5 Details by Class & Accounts'!BD181+'O5 Details by Class & Accounts'!BY181","v":0},{"$f":"'O5 Details by Class & Accounts'!O181+'O5 Details by Class & Accounts'!AJ181+'O5 Details by Class & Accounts'!BE181+'O5 Details by Class & Accounts'!BZ181","v":0},{"$f":"'O5 Details by Class & Accounts'!P181+'O5 Details by Class & Accounts'!AK181+'O5 Details by Class & Accounts'!BF181+'O5 Details by Class & Accounts'!CA181","v":0},{"$f":"'O5 Details by Class & Accounts'!Q181+'O5 Details by Class & Accounts'!AL181+'O5 Details by Class & Accounts'!BG181+'O5 Details by Class & Accounts'!CB181","v":0},{"$f":"'O5 Details by Class & Accounts'!R181+'O5 Details by Class & Accounts'!AM181+'O5 Details by Class & Accounts'!BH181+'O5 Details by Class & Accounts'!CC181","v":0},{"$f":"'O5 Details by Class & Accounts'!S181+'O5 Details by Class & Accounts'!AN181+'O5 Details by Class & Accounts'!BI181+'O5 Details by Class & Accounts'!CD181","v":0},{"$f":"'O5 Details by Class & Accounts'!T181+'O5 Details by Class & Accounts'!AO181+'O5 Details by Class & Accounts'!BJ181+'O5 Details by Class & Accounts'!CE181","v":0},{"$f":"'O5 Details by Class & Accounts'!U181+'O5 Details by Class & Accounts'!AP181+'O5 Details by Class & Accounts'!BK181+'O5 Details by Class & Accounts'!CF181","v":0},{"$f":"'O5 Details by Class & Accounts'!V181+'O5 Details by Class & Accounts'!AQ181+'O5 Details by Class & Accounts'!BL181+'O5 Details by Class & Accounts'!CG181","v":0},{"$f":"'O5 Details by Class & Accounts'!W181+'O5 Details by Class & Accounts'!AR181+'O5 Details by Class & Accounts'!BM181+'O5 Details by Class & Accounts'!CH181","v":0},{"$f":"'O5 Details by Class & Accounts'!X181+'O5 Details by Class & Accounts'!AS181+'O5 Details by Class & Accounts'!BN181+'O5 Details by Class & Accounts'!CI181","v":0},{"$f":"'O5 Details by Class & Accounts'!Y181+'O5 Details by Class & Accounts'!AT181+'O5 Details by Class & Accounts'!BO181+'O5 Details by Class & Accounts'!CJ181","v":0},{"$f":"'O5 Details by Class & Accounts'!Z181+'O5 Details by Class & Accounts'!AU181+'O5 Details by Class & Accounts'!BP181+'O5 Details by Class & Accounts'!CK181","v":0},{"$f":"'O5 Details by Class & Accounts'!AA181+'O5 Details by Class & Accounts'!AV181+'O5 Details by Class & Accounts'!BQ181+'O5 Details by Class & Accounts'!CL181","v":0},{"$f":"'O5 Details by Class & Accounts'!AB181+'O5 Details by Class & Accounts'!AW181+'O5 Details by Class & Accounts'!BR181+'O5 Details by Class & Accounts'!CM181","v":0},"5515","O&M"]
["5520","Miscellaneous Sales Expense",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D183), \"\",('E4 TB Allocation Details'!D183))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I182+'O5 Details by Class & Accounts'!AD182+'O5 Details by Class & Accounts'!AY182+'O5 Details by Class & Accounts'!BT182","v":0},{"$f":"'O5 Details by Class & Accounts'!J182+'O5 Details by Class & Accounts'!AE182+'O5 Details by Class & Accounts'!AZ182+'O5 Details by Class & Accounts'!BU182","v":0},{"$f":"'O5 Details by Class & Accounts'!K182+'O5 Details by Class & Accounts'!AF182+'O5 Details by Class & Accounts'!BA182+'O5 Details by Class & Accounts'!BV182","v":0},{"$f":"'O5 Details by Class & Accounts'!L182+'O5 Details by Class & Accounts'!AG182+'O5 Details by Class & Accounts'!BB182+'O5 Details by Class & Accounts'!BW182","v":0},{"$f":"'O5 Details by Class & Accounts'!M182+'O5 Details by Class & Accounts'!AH182+'O5 Details by Class & Accounts'!BC182+'O5 Details by Class & Accounts'!BX182","v":0},{"$f":"'O5 Details by Class & Accounts'!N182+'O5 Details by Class & Accounts'!AI182+'O5 Details by Class & Accounts'!BD182+'O5 Details by Class & Accounts'!BY182","v":0},{"$f":"'O5 Details by Class & Accounts'!O182+'O5 Details by Class & Accounts'!AJ182+'O5 Details by Class & Accounts'!BE182+'O5 Details by Class & Accounts'!BZ182","v":0},{"$f":"'O5 Details by Class & Accounts'!P182+'O5 Details by Class & Accounts'!AK182+'O5 Details by Class & Accounts'!BF182+'O5 Details by Class & Accounts'!CA182","v":0},{"$f":"'O5 Details by Class & Accounts'!Q182+'O5 Details by Class & Accounts'!AL182+'O5 Details by Class & Accounts'!BG182+'O5 Details by Class & Accounts'!CB182","v":0},{"$f":"'O5 Details by Class & Accounts'!R182+'O5 Details by Class & Accounts'!AM182+'O5 Details by Class & Accounts'!BH182+'O5 Details by Class & Accounts'!CC182","v":0},{"$f":"'O5 Details by Class & Accounts'!S182+'O5 Details by Class & Accounts'!AN182+'O5 Details by Class & Accounts'!BI182+'O5 Details by Class & Accounts'!CD182","v":0},{"$f":"'O5 Details by Class & Accounts'!T182+'O5 Details by Class & Accounts'!AO182+'O5 Details by Class & Accounts'!BJ182+'O5 Details by Class & Accounts'!CE182","v":0},{"$f":"'O5 Details by Class & Accounts'!U182+'O5 Details by Class & Accounts'!AP182+'O5 Details by Class & Accounts'!BK182+'O5 Details by Class & Accounts'!CF182","v":0},{"$f":"'O5 Details by Class & Accounts'!V182+'O5 Details by Class & Accounts'!AQ182+'O5 Details by Class & Accounts'!BL182+'O5 Details by Class & Accounts'!CG182","v":0},{"$f":"'O5 Details by Class & Accounts'!W182+'O5 Details by Class & Accounts'!AR182+'O5 Details by Class & Accounts'!BM182+'O5 Details by Class & Accounts'!CH182","v":0},{"$f":"'O5 Details by Class & Accounts'!X182+'O5 Details by Class & Accounts'!AS182+'O5 Details by Class & Accounts'!BN182+'O5 Details by Class & Accounts'!CI182","v":0},{"$f":"'O5 Details by Class & Accounts'!Y182+'O5 Details by Class & Accounts'!AT182+'O5 Details by Class & Accounts'!BO182+'O5 Details by Class & Accounts'!CJ182","v":0},{"$f":"'O5 Details by Class & Accounts'!Z182+'O5 Details by Class & Accounts'!AU182+'O5 Details by Class & Accounts'!BP182+'O5 Details by Class & Accounts'!CK182","v":0},{"$f":"'O5 Details by Class & Accounts'!AA182+'O5 Details by Class & Accounts'!AV182+'O5 Details by Class & Accounts'!BQ182+'O5 Details by Class & Accounts'!CL182","v":0},{"$f":"'O5 Details by Class & Accounts'!AB182+'O5 Details by Class & Accounts'!AW182+'O5 Details by Class & Accounts'!BR182+'O5 Details by Class & Accounts'!CM182","v":0},"5520","O&M"]
["5605","Executive Salaries and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D184), \"\",('E4 TB Allocation Details'!D184))","v":"ad"},614682.99999999988,{"$f":"'O5 Details by Class & Accounts'!I183+'O5 Details by Class & Accounts'!AD183+'O5 Details by Class & Accounts'!AY183+'O5 Details by Class & Accounts'!BT183","v":363495.52639934898},{"$f":"'O5 Details by Class & Accounts'!J183+'O5 Details by Class & Accounts'!AE183+'O5 Details by Class & Accounts'!AZ183+'O5 Details by Class & Accounts'!BU183","v":83167.455983513471},{"$f":"'O5 Details by Class & Accounts'!K183+'O5 Details by Class & Accounts'!AF183+'O5 Details by Class & Accounts'!BA183+'O5 Details by Class & Accounts'!BV183","v":148663.91731131743},{"$f":"'O5 Details by Class & Accounts'!L183+'O5 Details by Class & Accounts'!AG183+'O5 Details by Class & Accounts'!BB183+'O5 Details by Class & Accounts'!BW183","v":0},{"$f":"'O5 Details by Class & Accounts'!M183+'O5 Details by Class & Accounts'!AH183+'O5 Details by Class & Accounts'!BC183+'O5 Details by Class & Accounts'!BX183","v":0},{"$f":"'O5 Details by Class & Accounts'!N183+'O5 Details by Class & Accounts'!AI183+'O5 Details by Class & Accounts'!BD183+'O5 Details by Class & Accounts'!BY183","v":12825.374906665207},{"$f":"'O5 Details by Class & Accounts'!O183+'O5 Details by Class & Accounts'!AJ183+'O5 Details by Class & Accounts'!BE183+'O5 Details by Class & Accounts'!BZ183","v":5053.2569135444237},{"$f":"'O5 Details by Class & Accounts'!P183+'O5 Details by Class & Accounts'!AK183+'O5 Details by Class & Accounts'!BF183+'O5 Details by Class & Accounts'!CA183","v":0},{"$f":"'O5 Details by Class & Accounts'!Q183+'O5 Details by Class & Accounts'!AL183+'O5 Details by Class & Accounts'!BG183+'O5 Details by Class & Accounts'!CB183","v":1447.6979965760036},{"$f":"'O5 Details by Class & Accounts'!R183+'O5 Details by Class & Accounts'!AM183+'O5 Details by Class & Accounts'!BH183+'O5 Details by Class & Accounts'!CC183","v":29.7704890345004},{"$f":"'O5 Details by Class & Accounts'!S183+'O5 Details by Class & Accounts'!AN183+'O5 Details by Class & Accounts'!BI183+'O5 Details by Class & Accounts'!CD183","v":0},{"$f":"'O5 Details by Class & Accounts'!T183+'O5 Details by Class & Accounts'!AO183+'O5 Details by Class & Accounts'!BJ183+'O5 Details by Class & Accounts'!CE183","v":0},{"$f":"'O5 Details by Class & Accounts'!U183+'O5 Details by Class & Accounts'!AP183+'O5 Details by Class & Accounts'!BK183+'O5 Details by Class & Accounts'!CF183","v":0},{"$f":"'O5 Details by Class & Accounts'!V183+'O5 Details by Class & Accounts'!AQ183+'O5 Details by Class & Accounts'!BL183+'O5 Details by Class & Accounts'!CG183","v":0},{"$f":"'O5 Details by Class & Accounts'!W183+'O5 Details by Class & Accounts'!AR183+'O5 Details by Class & Accounts'!BM183+'O5 Details by Class & Accounts'!CH183","v":0},{"$f":"'O5 Details by Class & Accounts'!X183+'O5 Details by Class & Accounts'!AS183+'O5 Details by Class & Accounts'!BN183+'O5 Details by Class & Accounts'!CI183","v":0},{"$f":"'O5 Details by Class & Accounts'!Y183+'O5 Details by Class & Accounts'!AT183+'O5 Details by Class & Accounts'!BO183+'O5 Details by Class & Accounts'!CJ183","v":0},{"$f":"'O5 Details by Class & Accounts'!Z183+'O5 Details by Class & Accounts'!AU183+'O5 Details by Class & Accounts'!BP183+'O5 Details by Class & Accounts'!CK183","v":0},{"$f":"'O5 Details by Class & Accounts'!AA183+'O5 Details by Class & Accounts'!AV183+'O5 Details by Class & Accounts'!BQ183+'O5 Details by Class & Accounts'!CL183","v":0},{"$f":"'O5 Details by Class & Accounts'!AB183+'O5 Details by Class & Accounts'!AW183+'O5 Details by Class & Accounts'!BR183+'O5 Details by Class & Accounts'!CM183","v":0},"5605","O&M"]
["5610","Management Salaries and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D185), \"\",('E4 TB Allocation Details'!D185))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I184+'O5 Details by Class & Accounts'!AD184+'O5 Details by Class & Accounts'!AY184+'O5 Details by Class & Accounts'!BT184","v":0},{"$f":"'O5 Details by Class & Accounts'!J184+'O5 Details by Class & Accounts'!AE184+'O5 Details by Class & Accounts'!AZ184+'O5 Details by Class & Accounts'!BU184","v":0},{"$f":"'O5 Details by Class & Accounts'!K184+'O5 Details by Class & Accounts'!AF184+'O5 Details by Class & Accounts'!BA184+'O5 Details by Class & Accounts'!BV184","v":0},{"$f":"'O5 Details by Class & Accounts'!L184+'O5 Details by Class & Accounts'!AG184+'O5 Details by Class & Accounts'!BB184+'O5 Details by Class & Accounts'!BW184","v":0},{"$f":"'O5 Details by Class & Accounts'!M184+'O5 Details by Class & Accounts'!AH184+'O5 Details by Class & Accounts'!BC184+'O5 Details by Class & Accounts'!BX184","v":0},{"$f":"'O5 Details by Class & Accounts'!N184+'O5 Details by Class & Accounts'!AI184+'O5 Details by Class & Accounts'!BD184+'O5 Details by Class & Accounts'!BY184","v":0},{"$f":"'O5 Details by Class & Accounts'!O184+'O5 Details by Class & Accounts'!AJ184+'O5 Details by Class & Accounts'!BE184+'O5 Details by Class & Accounts'!BZ184","v":0},{"$f":"'O5 Details by Class & Accounts'!P184+'O5 Details by Class & Accounts'!AK184+'O5 Details by Class & Accounts'!BF184+'O5 Details by Class & Accounts'!CA184","v":0},{"$f":"'O5 Details by Class & Accounts'!Q184+'O5 Details by Class & Accounts'!AL184+'O5 Details by Class & Accounts'!BG184+'O5 Details by Class & Accounts'!CB184","v":0},{"$f":"'O5 Details by Class & Accounts'!R184+'O5 Details by Class & Accounts'!AM184+'O5 Details by Class & Accounts'!BH184+'O5 Details by Class & Accounts'!CC184","v":0},{"$f":"'O5 Details by Class & Accounts'!S184+'O5 Details by Class & Accounts'!AN184+'O5 Details by Class & Accounts'!BI184+'O5 Details by Class & Accounts'!CD184","v":0},{"$f":"'O5 Details by Class & Accounts'!T184+'O5 Details by Class & Accounts'!AO184+'O5 Details by Class & Accounts'!BJ184+'O5 Details by Class & Accounts'!CE184","v":0},{"$f":"'O5 Details by Class & Accounts'!U184+'O5 Details by Class & Accounts'!AP184+'O5 Details by Class & Accounts'!BK184+'O5 Details by Class & Accounts'!CF184","v":0},{"$f":"'O5 Details by Class & Accounts'!V184+'O5 Details by Class & Accounts'!AQ184+'O5 Details by Class & Accounts'!BL184+'O5 Details by Class & Accounts'!CG184","v":0},{"$f":"'O5 Details by Class & Accounts'!W184+'O5 Details by Class & Accounts'!AR184+'O5 Details by Class & Accounts'!BM184+'O5 Details by Class & Accounts'!CH184","v":0},{"$f":"'O5 Details by Class & Accounts'!X184+'O5 Details by Class & Accounts'!AS184+'O5 Details by Class & Accounts'!BN184+'O5 Details by Class & Accounts'!CI184","v":0},{"$f":"'O5 Details by Class & Accounts'!Y184+'O5 Details by Class & Accounts'!AT184+'O5 Details by Class & Accounts'!BO184+'O5 Details by Class & Accounts'!CJ184","v":0},{"$f":"'O5 Details by Class & Accounts'!Z184+'O5 Details by Class & Accounts'!AU184+'O5 Details by Class & Accounts'!BP184+'O5 Details by Class & Accounts'!CK184","v":0},{"$f":"'O5 Details by Class & Accounts'!AA184+'O5 Details by Class & Accounts'!AV184+'O5 Details by Class & Accounts'!BQ184+'O5 Details by Class & Accounts'!CL184","v":0},{"$f":"'O5 Details by Class & Accounts'!AB184+'O5 Details by Class & Accounts'!AW184+'O5 Details by Class & Accounts'!BR184+'O5 Details by Class & Accounts'!CM184","v":0},"5610","O&M"]
["5615","General Administrative Salaries and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D186), \"\",('E4 TB Allocation Details'!D186))","v":"ad"},1517325.5700000003,{"$f":"'O5 Details by Class & Accounts'!I185+'O5 Details by Class & Accounts'!AD185+'O5 Details by Class & Accounts'!AY185+'O5 Details by Class & Accounts'!BT185","v":897277.22547450033},{"$f":"'O5 Details by Class & Accounts'!J185+'O5 Details by Class & Accounts'!AE185+'O5 Details by Class & Accounts'!AZ185+'O5 Details by Class & Accounts'!BU185","v":205296.23815142846},{"$f":"'O5 Details by Class & Accounts'!K185+'O5 Details by Class & Accounts'!AF185+'O5 Details by Class & Accounts'!BA185+'O5 Details by Class & Accounts'!BV185","v":366972.18415480433},{"$f":"'O5 Details by Class & Accounts'!L185+'O5 Details by Class & Accounts'!AG185+'O5 Details by Class & Accounts'!BB185+'O5 Details by Class & Accounts'!BW185","v":0},{"$f":"'O5 Details by Class & Accounts'!M185+'O5 Details by Class & Accounts'!AH185+'O5 Details by Class & Accounts'!BC185+'O5 Details by Class & Accounts'!BX185","v":0},{"$f":"'O5 Details by Class & Accounts'!N185+'O5 Details by Class & Accounts'!AI185+'O5 Details by Class & Accounts'!BD185+'O5 Details by Class & Accounts'!BY185","v":31659.032852249831},{"$f":"'O5 Details by Class & Accounts'!O185+'O5 Details by Class & Accounts'!AJ185+'O5 Details by Class & Accounts'!BE185+'O5 Details by Class & Accounts'!BZ185","v":12473.805077902325},{"$f":"'O5 Details by Class & Accounts'!P185+'O5 Details by Class & Accounts'!AK185+'O5 Details by Class & Accounts'!BF185+'O5 Details by Class & Accounts'!CA185","v":0},{"$f":"'O5 Details by Class & Accounts'!Q185+'O5 Details by Class & Accounts'!AL185+'O5 Details by Class & Accounts'!BG185+'O5 Details by Class & Accounts'!CB185","v":3573.5967772698168},{"$f":"'O5 Details by Class & Accounts'!R185+'O5 Details by Class & Accounts'!AM185+'O5 Details by Class & Accounts'!BH185+'O5 Details by Class & Accounts'!CC185","v":73.487511845051955},{"$f":"'O5 Details by Class & Accounts'!S185+'O5 Details by Class & Accounts'!AN185+'O5 Details by Class & Accounts'!BI185+'O5 Details by Class & Accounts'!CD185","v":0},{"$f":"'O5 Details by Class & Accounts'!T185+'O5 Details by Class & Accounts'!AO185+'O5 Details by Class & Accounts'!BJ185+'O5 Details by Class & Accounts'!CE185","v":0},{"$f":"'O5 Details by Class & Accounts'!U185+'O5 Details by Class & Accounts'!AP185+'O5 Details by Class & Accounts'!BK185+'O5 Details by Class & Accounts'!CF185","v":0},{"$f":"'O5 Details by Class & Accounts'!V185+'O5 Details by Class & Accounts'!AQ185+'O5 Details by Class & Accounts'!BL185+'O5 Details by Class & Accounts'!CG185","v":0},{"$f":"'O5 Details by Class & Accounts'!W185+'O5 Details by Class & Accounts'!AR185+'O5 Details by Class & Accounts'!BM185+'O5 Details by Class & Accounts'!CH185","v":0},{"$f":"'O5 Details by Class & Accounts'!X185+'O5 Details by Class & Accounts'!AS185+'O5 Details by Class & Accounts'!BN185+'O5 Details by Class & Accounts'!CI185","v":0},{"$f":"'O5 Details by Class & Accounts'!Y185+'O5 Details by Class & Accounts'!AT185+'O5 Details by Class & Accounts'!BO185+'O5 Details by Class & Accounts'!CJ185","v":0},{"$f":"'O5 Details by Class & Accounts'!Z185+'O5 Details by Class & Accounts'!AU185+'O5 Details by Class & Accounts'!BP185+'O5 Details by Class & Accounts'!CK185","v":0},{"$f":"'O5 Details by Class & Accounts'!AA185+'O5 Details by Class & Accounts'!AV185+'O5 Details by Class & Accounts'!BQ185+'O5 Details by Class & Accounts'!CL185","v":0},{"$f":"'O5 Details by Class & Accounts'!AB185+'O5 Details by Class & Accounts'!AW185+'O5 Details by Class & Accounts'!BR185+'O5 Details by Class & Accounts'!CM185","v":0},"5615","O&M"]
["5620","Office Supplies and Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D187), \"\",('E4 TB Allocation Details'!D187))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I186+'O5 Details by Class & Accounts'!AD186+'O5 Details by Class & Accounts'!AY186+'O5 Details by Class & Accounts'!BT186","v":0},{"$f":"'O5 Details by Class & Accounts'!J186+'O5 Details by Class & Accounts'!AE186+'O5 Details by Class & Accounts'!AZ186+'O5 Details by Class & Accounts'!BU186","v":0},{"$f":"'O5 Details by Class & Accounts'!K186+'O5 Details by Class & Accounts'!AF186+'O5 Details by Class & Accounts'!BA186+'O5 Details by Class & Accounts'!BV186","v":0},{"$f":"'O5 Details by Class & Accounts'!L186+'O5 Details by Class & Accounts'!AG186+'O5 Details by Class & Accounts'!BB186+'O5 Details by Class & Accounts'!BW186","v":0},{"$f":"'O5 Details by Class & Accounts'!M186+'O5 Details by Class & Accounts'!AH186+'O5 Details by Class & Accounts'!BC186+'O5 Details by Class & Accounts'!BX186","v":0},{"$f":"'O5 Details by Class & Accounts'!N186+'O5 Details by Class & Accounts'!AI186+'O5 Details by Class & Accounts'!BD186+'O5 Details by Class & Accounts'!BY186","v":0},{"$f":"'O5 Details by Class & Accounts'!O186+'O5 Details by Class & Accounts'!AJ186+'O5 Details by Class & Accounts'!BE186+'O5 Details by Class & Accounts'!BZ186","v":0},{"$f":"'O5 Details by Class & Accounts'!P186+'O5 Details by Class & Accounts'!AK186+'O5 Details by Class & Accounts'!BF186+'O5 Details by Class & Accounts'!CA186","v":0},{"$f":"'O5 Details by Class & Accounts'!Q186+'O5 Details by Class & Accounts'!AL186+'O5 Details by Class & Accounts'!BG186+'O5 Details by Class & Accounts'!CB186","v":0},{"$f":"'O5 Details by Class & Accounts'!R186+'O5 Details by Class & Accounts'!AM186+'O5 Details by Class & Accounts'!BH186+'O5 Details by Class & Accounts'!CC186","v":0},{"$f":"'O5 Details by Class & Accounts'!S186+'O5 Details by Class & Accounts'!AN186+'O5 Details by Class & Accounts'!BI186+'O5 Details by Class & Accounts'!CD186","v":0},{"$f":"'O5 Details by Class & Accounts'!T186+'O5 Details by Class & Accounts'!AO186+'O5 Details by Class & Accounts'!BJ186+'O5 Details by Class & Accounts'!CE186","v":0},{"$f":"'O5 Details by Class & Accounts'!U186+'O5 Details by Class & Accounts'!AP186+'O5 Details by Class & Accounts'!BK186+'O5 Details by Class & Accounts'!CF186","v":0},{"$f":"'O5 Details by Class & Accounts'!V186+'O5 Details by Class & Accounts'!AQ186+'O5 Details by Class & Accounts'!BL186+'O5 Details by Class & Accounts'!CG186","v":0},{"$f":"'O5 Details by Class & Accounts'!W186+'O5 Details by Class & Accounts'!AR186+'O5 Details by Class & Accounts'!BM186+'O5 Details by Class & Accounts'!CH186","v":0},{"$f":"'O5 Details by Class & Accounts'!X186+'O5 Details by Class & Accounts'!AS186+'O5 Details by Class & Accounts'!BN186+'O5 Details by Class & Accounts'!CI186","v":0},{"$f":"'O5 Details by Class & Accounts'!Y186+'O5 Details by Class & Accounts'!AT186+'O5 Details by Class & Accounts'!BO186+'O5 Details by Class & Accounts'!CJ186","v":0},{"$f":"'O5 Details by Class & Accounts'!Z186+'O5 Details by Class & Accounts'!AU186+'O5 Details by Class & Accounts'!BP186+'O5 Details by Class & Accounts'!CK186","v":0},{"$f":"'O5 Details by Class & Accounts'!AA186+'O5 Details by Class & Accounts'!AV186+'O5 Details by Class & Accounts'!BQ186+'O5 Details by Class & Accounts'!CL186","v":0},{"$f":"'O5 Details by Class & Accounts'!AB186+'O5 Details by Class & Accounts'!AW186+'O5 Details by Class & Accounts'!BR186+'O5 Details by Class & Accounts'!CM186","v":0},"5620","O&M"]
["5625","Administrative Expense Transferred Credit",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D188), \"\",('E4 TB Allocation Details'!D188))","v":"ad"},-514964.00000000006,{"$f":"'O5 Details by Class & Accounts'!I187+'O5 Details by Class & Accounts'!AD187+'O5 Details by Class & Accounts'!AY187+'O5 Details by Class & Accounts'!BT187","v":-304526.25216040522},{"$f":"'O5 Details by Class & Accounts'!J187+'O5 Details by Class & Accounts'!AE187+'O5 Details by Class & Accounts'!AZ187+'O5 Details by Class & Accounts'!BU187","v":-69675.338024793324},{"$f":"'O5 Details by Class & Accounts'!K187+'O5 Details by Class & Accounts'!AF187+'O5 Details by Class & Accounts'!BA187+'O5 Details by Class & Accounts'!BV187","v":-124546.41744493546},{"$f":"'O5 Details by Class & Accounts'!L187+'O5 Details by Class & Accounts'!AG187+'O5 Details by Class & Accounts'!BB187+'O5 Details by Class & Accounts'!BW187","v":0},{"$f":"'O5 Details by Class & Accounts'!M187+'O5 Details by Class & Accounts'!AH187+'O5 Details by Class & Accounts'!BC187+'O5 Details by Class & Accounts'!BX187","v":0},{"$f":"'O5 Details by Class & Accounts'!N187+'O5 Details by Class & Accounts'!AI187+'O5 Details by Class & Accounts'!BD187+'O5 Details by Class & Accounts'!BY187","v":-10744.735682353248},{"$f":"'O5 Details by Class & Accounts'!O187+'O5 Details by Class & Accounts'!AJ187+'O5 Details by Class & Accounts'!BE187+'O5 Details by Class & Accounts'!BZ187","v":-4233.4754551964033},{"$f":"'O5 Details by Class & Accounts'!P187+'O5 Details by Class & Accounts'!AK187+'O5 Details by Class & Accounts'!BF187+'O5 Details by Class & Accounts'!CA187","v":0},{"$f":"'O5 Details by Class & Accounts'!Q187+'O5 Details by Class & Accounts'!AL187+'O5 Details by Class & Accounts'!BG187+'O5 Details by Class & Accounts'!CB187","v":-1212.840360167379},{"$f":"'O5 Details by Class & Accounts'!R187+'O5 Details by Class & Accounts'!AM187+'O5 Details by Class & Accounts'!BH187+'O5 Details by Class & Accounts'!CC187","v":-24.94087214899788},{"$f":"'O5 Details by Class & Accounts'!S187+'O5 Details by Class & Accounts'!AN187+'O5 Details by Class & Accounts'!BI187+'O5 Details by Class & Accounts'!CD187","v":0},{"$f":"'O5 Details by Class & Accounts'!T187+'O5 Details by Class & Accounts'!AO187+'O5 Details by Class & Accounts'!BJ187+'O5 Details by Class & Accounts'!CE187","v":0},{"$f":"'O5 Details by Class & Accounts'!U187+'O5 Details by Class & Accounts'!AP187+'O5 Details by Class & Accounts'!BK187+'O5 Details by Class & Accounts'!CF187","v":0},{"$f":"'O5 Details by Class & Accounts'!V187+'O5 Details by Class & Accounts'!AQ187+'O5 Details by Class & Accounts'!BL187+'O5 Details by Class & Accounts'!CG187","v":0},{"$f":"'O5 Details by Class & Accounts'!W187+'O5 Details by Class & Accounts'!AR187+'O5 Details by Class & Accounts'!BM187+'O5 Details by Class & Accounts'!CH187","v":0},{"$f":"'O5 Details by Class & Accounts'!X187+'O5 Details by Class & Accounts'!AS187+'O5 Details by Class & Accounts'!BN187+'O5 Details by Class & Accounts'!CI187","v":0},{"$f":"'O5 Details by Class & Accounts'!Y187+'O5 Details by Class & Accounts'!AT187+'O5 Details by Class & Accounts'!BO187+'O5 Details by Class & Accounts'!CJ187","v":0},{"$f":"'O5 Details by Class & Accounts'!Z187+'O5 Details by Class & Accounts'!AU187+'O5 Details by Class & Accounts'!BP187+'O5 Details by Class & Accounts'!CK187","v":0},{"$f":"'O5 Details by Class & Accounts'!AA187+'O5 Details by Class & Accounts'!AV187+'O5 Details by Class & Accounts'!BQ187+'O5 Details by Class & Accounts'!CL187","v":0},{"$f":"'O5 Details by Class & Accounts'!AB187+'O5 Details by Class & Accounts'!AW187+'O5 Details by Class & Accounts'!BR187+'O5 Details by Class & Accounts'!CM187","v":0},"5625","O&M"]
["5630","Outside Services Employed",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D189), \"\",('E4 TB Allocation Details'!D189))","v":"ad"},104515,{"$f":"'O5 Details by Class & Accounts'!I188+'O5 Details by Class & Accounts'!AD188+'O5 Details by Class & Accounts'!AY188+'O5 Details by Class & Accounts'!BT188","v":61805.410173419405},{"$f":"'O5 Details by Class & Accounts'!J188+'O5 Details by Class & Accounts'!AE188+'O5 Details by Class & Accounts'!AZ188+'O5 Details by Class & Accounts'!BU188","v":14141.023360198527},{"$f":"'O5 Details by Class & Accounts'!K188+'O5 Details by Class & Accounts'!AF188+'O5 Details by Class & Accounts'!BA188+'O5 Details by Class & Accounts'!BV188","v":25277.434576509095},{"$f":"'O5 Details by Class & Accounts'!L188+'O5 Details by Class & Accounts'!AG188+'O5 Details by Class & Accounts'!BB188+'O5 Details by Class & Accounts'!BW188","v":0},{"$f":"'O5 Details by Class & Accounts'!M188+'O5 Details by Class & Accounts'!AH188+'O5 Details by Class & Accounts'!BC188+'O5 Details by Class & Accounts'!BX188","v":0},{"$f":"'O5 Details by Class & Accounts'!N188+'O5 Details by Class & Accounts'!AI188+'O5 Details by Class & Accounts'!BD188+'O5 Details by Class & Accounts'!BY188","v":2180.7078744167547},{"$f":"'O5 Details by Class & Accounts'!O188+'O5 Details by Class & Accounts'!AJ188+'O5 Details by Class & Accounts'!BE188+'O5 Details by Class & Accounts'!BZ188","v":859.2089683936199},{"$f":"'O5 Details by Class & Accounts'!P188+'O5 Details by Class & Accounts'!AK188+'O5 Details by Class & Accounts'!BF188+'O5 Details by Class & Accounts'!CA188","v":0},{"$f":"'O5 Details by Class & Accounts'!Q188+'O5 Details by Class & Accounts'!AL188+'O5 Details by Class & Accounts'!BG188+'O5 Details by Class & Accounts'!CB188","v":246.15314904127982},{"$f":"'O5 Details by Class & Accounts'!R188+'O5 Details by Class & Accounts'!AM188+'O5 Details by Class & Accounts'!BH188+'O5 Details by Class & Accounts'!CC188","v":5.0618980213228761},{"$f":"'O5 Details by Class & Accounts'!S188+'O5 Details by Class & Accounts'!AN188+'O5 Details by Class & Accounts'!BI188+'O5 Details by Class & Accounts'!CD188","v":0},{"$f":"'O5 Details by Class & Accounts'!T188+'O5 Details by Class & Accounts'!AO188+'O5 Details by Class & Accounts'!BJ188+'O5 Details by Class & Accounts'!CE188","v":0},{"$f":"'O5 Details by Class & Accounts'!U188+'O5 Details by Class & Accounts'!AP188+'O5 Details by Class & Accounts'!BK188+'O5 Details by Class & Accounts'!CF188","v":0},{"$f":"'O5 Details by Class & Accounts'!V188+'O5 Details by Class & Accounts'!AQ188+'O5 Details by Class & Accounts'!BL188+'O5 Details by Class & Accounts'!CG188","v":0},{"$f":"'O5 Details by Class & Accounts'!W188+'O5 Details by Class & Accounts'!AR188+'O5 Details by Class & Accounts'!BM188+'O5 Details by Class & Accounts'!CH188","v":0},{"$f":"'O5 Details by Class & Accounts'!X188+'O5 Details by Class & Accounts'!AS188+'O5 Details by Class & Accounts'!BN188+'O5 Details by Class & Accounts'!CI188","v":0},{"$f":"'O5 Details by Class & Accounts'!Y188+'O5 Details by Class & Accounts'!AT188+'O5 Details by Class & Accounts'!BO188+'O5 Details by Class & Accounts'!CJ188","v":0},{"$f":"'O5 Details by Class & Accounts'!Z188+'O5 Details by Class & Accounts'!AU188+'O5 Details by Class & Accounts'!BP188+'O5 Details by Class & Accounts'!CK188","v":0},{"$f":"'O5 Details by Class & Accounts'!AA188+'O5 Details by Class & Accounts'!AV188+'O5 Details by Class & Accounts'!BQ188+'O5 Details by Class & Accounts'!CL188","v":0},{"$f":"'O5 Details by Class & Accounts'!AB188+'O5 Details by Class & Accounts'!AW188+'O5 Details by Class & Accounts'!BR188+'O5 Details by Class & Accounts'!CM188","v":0},"5630","O&M"]
["5635","Property Insurance",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D190), \"\",('E4 TB Allocation Details'!D190))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I189+'O5 Details by Class & Accounts'!AD189+'O5 Details by Class & Accounts'!AY189+'O5 Details by Class & Accounts'!BT189","v":0},{"$f":"'O5 Details by Class & Accounts'!J189+'O5 Details by Class & Accounts'!AE189+'O5 Details by Class & Accounts'!AZ189+'O5 Details by Class & Accounts'!BU189","v":0},{"$f":"'O5 Details by Class & Accounts'!K189+'O5 Details by Class & Accounts'!AF189+'O5 Details by Class & Accounts'!BA189+'O5 Details by Class & Accounts'!BV189","v":0},{"$f":"'O5 Details by Class & Accounts'!L189+'O5 Details by Class & Accounts'!AG189+'O5 Details by Class & Accounts'!BB189+'O5 Details by Class & Accounts'!BW189","v":0},{"$f":"'O5 Details by Class & Accounts'!M189+'O5 Details by Class & Accounts'!AH189+'O5 Details by Class & Accounts'!BC189+'O5 Details by Class & Accounts'!BX189","v":0},{"$f":"'O5 Details by Class & Accounts'!N189+'O5 Details by Class & Accounts'!AI189+'O5 Details by Class & Accounts'!BD189+'O5 Details by Class & Accounts'!BY189","v":0},{"$f":"'O5 Details by Class & Accounts'!O189+'O5 Details by Class & Accounts'!AJ189+'O5 Details by Class & Accounts'!BE189+'O5 Details by Class & Accounts'!BZ189","v":0},{"$f":"'O5 Details by Class & Accounts'!P189+'O5 Details by Class & Accounts'!AK189+'O5 Details by Class & Accounts'!BF189+'O5 Details by Class & Accounts'!CA189","v":0},{"$f":"'O5 Details by Class & Accounts'!Q189+'O5 Details by Class & Accounts'!AL189+'O5 Details by Class & Accounts'!BG189+'O5 Details by Class & Accounts'!CB189","v":0},{"$f":"'O5 Details by Class & Accounts'!R189+'O5 Details by Class & Accounts'!AM189+'O5 Details by Class & Accounts'!BH189+'O5 Details by Class & Accounts'!CC189","v":0},{"$f":"'O5 Details by Class & Accounts'!S189+'O5 Details by Class & Accounts'!AN189+'O5 Details by Class & Accounts'!BI189+'O5 Details by Class & Accounts'!CD189","v":0},{"$f":"'O5 Details by Class & Accounts'!T189+'O5 Details by Class & Accounts'!AO189+'O5 Details by Class & Accounts'!BJ189+'O5 Details by Class & Accounts'!CE189","v":0},{"$f":"'O5 Details by Class & Accounts'!U189+'O5 Details by Class & Accounts'!AP189+'O5 Details by Class & Accounts'!BK189+'O5 Details by Class & Accounts'!CF189","v":0},{"$f":"'O5 Details by Class & Accounts'!V189+'O5 Details by Class & Accounts'!AQ189+'O5 Details by Class & Accounts'!BL189+'O5 Details by Class & Accounts'!CG189","v":0},{"$f":"'O5 Details by Class & Accounts'!W189+'O5 Details by Class & Accounts'!AR189+'O5 Details by Class & Accounts'!BM189+'O5 Details by Class & Accounts'!CH189","v":0},{"$f":"'O5 Details by Class & Accounts'!X189+'O5 Details by Class & Accounts'!AS189+'O5 Details by Class & Accounts'!BN189+'O5 Details by Class & Accounts'!CI189","v":0},{"$f":"'O5 Details by Class & Accounts'!Y189+'O5 Details by Class & Accounts'!AT189+'O5 Details by Class & Accounts'!BO189+'O5 Details by Class & Accounts'!CJ189","v":0},{"$f":"'O5 Details by Class & Accounts'!Z189+'O5 Details by Class & Accounts'!AU189+'O5 Details by Class & Accounts'!BP189+'O5 Details by Class & Accounts'!CK189","v":0},{"$f":"'O5 Details by Class & Accounts'!AA189+'O5 Details by Class & Accounts'!AV189+'O5 Details by Class & Accounts'!BQ189+'O5 Details by Class & Accounts'!CL189","v":0},{"$f":"'O5 Details by Class & Accounts'!AB189+'O5 Details by Class & Accounts'!AW189+'O5 Details by Class & Accounts'!BR189+'O5 Details by Class & Accounts'!CM189","v":0},"5635","NFA ECC"]
["5640","Injuries and Damages",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D191), \"\",('E4 TB Allocation Details'!D191))","v":"ad"},168750.00000000003,{"$f":"'O5 Details by Class & Accounts'!I190+'O5 Details by Class & Accounts'!AD190+'O5 Details by Class & Accounts'!AY190+'O5 Details by Class & Accounts'!BT190","v":99791.063165713291},{"$f":"'O5 Details by Class & Accounts'!J190+'O5 Details by Class & Accounts'!AE190+'O5 Details by Class & Accounts'!AZ190+'O5 Details by Class & Accounts'!BU190","v":22832.107276788032},{"$f":"'O5 Details by Class & Accounts'!K190+'O5 Details by Class & Accounts'!AF190+'O5 Details by Class & Accounts'!BA190+'O5 Details by Class & Accounts'!BV190","v":40812.965457455008},{"$f":"'O5 Details by Class & Accounts'!L190+'O5 Details by Class & Accounts'!AG190+'O5 Details by Class & Accounts'!BB190+'O5 Details by Class & Accounts'!BW190","v":0},{"$f":"'O5 Details by Class & Accounts'!M190+'O5 Details by Class & Accounts'!AH190+'O5 Details by Class & Accounts'!BC190+'O5 Details by Class & Accounts'!BX190","v":0},{"$f":"'O5 Details by Class & Accounts'!N190+'O5 Details by Class & Accounts'!AI190+'O5 Details by Class & Accounts'!BD190+'O5 Details by Class & Accounts'!BY190","v":3520.9726241001522},{"$f":"'O5 Details by Class & Accounts'!O190+'O5 Details by Class & Accounts'!AJ190+'O5 Details by Class & Accounts'!BE190+'O5 Details by Class & Accounts'!BZ190","v":1387.2794662624826},{"$f":"'O5 Details by Class & Accounts'!P190+'O5 Details by Class & Accounts'!AK190+'O5 Details by Class & Accounts'!BF190+'O5 Details by Class & Accounts'!CA190","v":0},{"$f":"'O5 Details by Class & Accounts'!Q190+'O5 Details by Class & Accounts'!AL190+'O5 Details by Class & Accounts'!BG190+'O5 Details by Class & Accounts'!CB190","v":397.43906521280172},{"$f":"'O5 Details by Class & Accounts'!R190+'O5 Details by Class & Accounts'!AM190+'O5 Details by Class & Accounts'!BH190+'O5 Details by Class & Accounts'!CC190","v":8.1729444682412602},{"$f":"'O5 Details by Class & Accounts'!S190+'O5 Details by Class & Accounts'!AN190+'O5 Details by Class & Accounts'!BI190+'O5 Details by Class & Accounts'!CD190","v":0},{"$f":"'O5 Details by Class & Accounts'!T190+'O5 Details by Class & Accounts'!AO190+'O5 Details by Class & Accounts'!BJ190+'O5 Details by Class & Accounts'!CE190","v":0},{"$f":"'O5 Details by Class & Accounts'!U190+'O5 Details by Class & Accounts'!AP190+'O5 Details by Class & Accounts'!BK190+'O5 Details by Class & Accounts'!CF190","v":0},{"$f":"'O5 Details by Class & Accounts'!V190+'O5 Details by Class & Accounts'!AQ190+'O5 Details by Class & Accounts'!BL190+'O5 Details by Class & Accounts'!CG190","v":0},{"$f":"'O5 Details by Class & Accounts'!W190+'O5 Details by Class & Accounts'!AR190+'O5 Details by Class & Accounts'!BM190+'O5 Details by Class & Accounts'!CH190","v":0},{"$f":"'O5 Details by Class & Accounts'!X190+'O5 Details by Class & Accounts'!AS190+'O5 Details by Class & Accounts'!BN190+'O5 Details by Class & Accounts'!CI190","v":0},{"$f":"'O5 Details by Class & Accounts'!Y190+'O5 Details by Class & Accounts'!AT190+'O5 Details by Class & Accounts'!BO190+'O5 Details by Class & Accounts'!CJ190","v":0},{"$f":"'O5 Details by Class & Accounts'!Z190+'O5 Details by Class & Accounts'!AU190+'O5 Details by Class & Accounts'!BP190+'O5 Details by Class & Accounts'!CK190","v":0},{"$f":"'O5 Details by Class & Accounts'!AA190+'O5 Details by Class & Accounts'!AV190+'O5 Details by Class & Accounts'!BQ190+'O5 Details by Class & Accounts'!CL190","v":0},{"$f":"'O5 Details by Class & Accounts'!AB190+'O5 Details by Class & Accounts'!AW190+'O5 Details by Class & Accounts'!BR190+'O5 Details by Class & Accounts'!CM190","v":0},"5640","O&M"]
["5645","Employee Pensions and Benefits",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D192), \"\",('E4 TB Allocation Details'!D192))","v":"ad"},391999.00000000006,{"$f":"'O5 Details by Class & Accounts'!I191+'O5 Details by Class & Accounts'!AD191+'O5 Details by Class & Accounts'!AY191+'O5 Details by Class & Accounts'!BT191","v":231810.35241420116},{"$f":"'O5 Details by Class & Accounts'!J191+'O5 Details by Class & Accounts'!AE191+'O5 Details by Class & Accounts'!AZ191+'O5 Details by Class & Accounts'!BU191","v":53038.004268999306},{"$f":"'O5 Details by Class & Accounts'!K191+'O5 Details by Class & Accounts'!AF191+'O5 Details by Class & Accounts'!BA191+'O5 Details by Class & Accounts'!BV191","v":94806.765311744617},{"$f":"'O5 Details by Class & Accounts'!L191+'O5 Details by Class & Accounts'!AG191+'O5 Details by Class & Accounts'!BB191+'O5 Details by Class & Accounts'!BW191","v":0},{"$f":"'O5 Details by Class & Accounts'!M191+'O5 Details by Class & Accounts'!AH191+'O5 Details by Class & Accounts'!BC191+'O5 Details by Class & Accounts'!BX191","v":0},{"$f":"'O5 Details by Class & Accounts'!N191+'O5 Details by Class & Accounts'!AI191+'O5 Details by Class & Accounts'!BD191+'O5 Details by Class & Accounts'!BY191","v":8179.0681343682108},{"$f":"'O5 Details by Class & Accounts'!O191+'O5 Details by Class & Accounts'!AJ191+'O5 Details by Class & Accounts'!BE191+'O5 Details by Class & Accounts'!BZ191","v":3222.5905984914189},{"$f":"'O5 Details by Class & Accounts'!P191+'O5 Details by Class & Accounts'!AK191+'O5 Details by Class & Accounts'!BF191+'O5 Details by Class & Accounts'!CA191","v":0},{"$f":"'O5 Details by Class & Accounts'!Q191+'O5 Details by Class & Accounts'!AL191+'O5 Details by Class & Accounts'!BG191+'O5 Details by Class & Accounts'!CB191","v":923.2338733294996},{"$f":"'O5 Details by Class & Accounts'!R191+'O5 Details by Class & Accounts'!AM191+'O5 Details by Class & Accounts'!BH191+'O5 Details by Class & Accounts'!CC191","v":18.985398865813959},{"$f":"'O5 Details by Class & Accounts'!S191+'O5 Details by Class & Accounts'!AN191+'O5 Details by Class & Accounts'!BI191+'O5 Details by Class & Accounts'!CD191","v":0},{"$f":"'O5 Details by Class & Accounts'!T191+'O5 Details by Class & Accounts'!AO191+'O5 Details by Class & Accounts'!BJ191+'O5 Details by Class & Accounts'!CE191","v":0},{"$f":"'O5 Details by Class & Accounts'!U191+'O5 Details by Class & Accounts'!AP191+'O5 Details by Class & Accounts'!BK191+'O5 Details by Class & Accounts'!CF191","v":0},{"$f":"'O5 Details by Class & Accounts'!V191+'O5 Details by Class & Accounts'!AQ191+'O5 Details by Class & Accounts'!BL191+'O5 Details by Class & Accounts'!CG191","v":0},{"$f":"'O5 Details by Class & Accounts'!W191+'O5 Details by Class & Accounts'!AR191+'O5 Details by Class & Accounts'!BM191+'O5 Details by Class & Accounts'!CH191","v":0},{"$f":"'O5 Details by Class & Accounts'!X191+'O5 Details by Class & Accounts'!AS191+'O5 Details by Class & Accounts'!BN191+'O5 Details by Class & Accounts'!CI191","v":0},{"$f":"'O5 Details by Class & Accounts'!Y191+'O5 Details by Class & Accounts'!AT191+'O5 Details by Class & Accounts'!BO191+'O5 Details by Class & Accounts'!CJ191","v":0},{"$f":"'O5 Details by Class & Accounts'!Z191+'O5 Details by Class & Accounts'!AU191+'O5 Details by Class & Accounts'!BP191+'O5 Details by Class & Accounts'!CK191","v":0},{"$f":"'O5 Details by Class & Accounts'!AA191+'O5 Details by Class & Accounts'!AV191+'O5 Details by Class & Accounts'!BQ191+'O5 Details by Class & Accounts'!CL191","v":0},{"$f":"'O5 Details by Class & Accounts'!AB191+'O5 Details by Class & Accounts'!AW191+'O5 Details by Class & Accounts'!BR191+'O5 Details by Class & Accounts'!CM191","v":0},"5645","O&M"]
["5650","Franchise Requirements",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D193), \"\",('E4 TB Allocation Details'!D193))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I192+'O5 Details by Class & Accounts'!AD192+'O5 Details by Class & Accounts'!AY192+'O5 Details by Class & Accounts'!BT192","v":0},{"$f":"'O5 Details by Class & Accounts'!J192+'O5 Details by Class & Accounts'!AE192+'O5 Details by Class & Accounts'!AZ192+'O5 Details by Class & Accounts'!BU192","v":0},{"$f":"'O5 Details by Class & Accounts'!K192+'O5 Details by Class & Accounts'!AF192+'O5 Details by Class & Accounts'!BA192+'O5 Details by Class & Accounts'!BV192","v":0},{"$f":"'O5 Details by Class & Accounts'!L192+'O5 Details by Class & Accounts'!AG192+'O5 Details by Class & Accounts'!BB192+'O5 Details by Class & Accounts'!BW192","v":0},{"$f":"'O5 Details by Class & Accounts'!M192+'O5 Details by Class & Accounts'!AH192+'O5 Details by Class & Accounts'!BC192+'O5 Details by Class & Accounts'!BX192","v":0},{"$f":"'O5 Details by Class & Accounts'!N192+'O5 Details by Class & Accounts'!AI192+'O5 Details by Class & Accounts'!BD192+'O5 Details by Class & Accounts'!BY192","v":0},{"$f":"'O5 Details by Class & Accounts'!O192+'O5 Details by Class & Accounts'!AJ192+'O5 Details by Class & Accounts'!BE192+'O5 Details by Class & Accounts'!BZ192","v":0},{"$f":"'O5 Details by Class & Accounts'!P192+'O5 Details by Class & Accounts'!AK192+'O5 Details by Class & Accounts'!BF192+'O5 Details by Class & Accounts'!CA192","v":0},{"$f":"'O5 Details by Class & Accounts'!Q192+'O5 Details by Class & Accounts'!AL192+'O5 Details by Class & Accounts'!BG192+'O5 Details by Class & Accounts'!CB192","v":0},{"$f":"'O5 Details by Class & Accounts'!R192+'O5 Details by Class & Accounts'!AM192+'O5 Details by Class & Accounts'!BH192+'O5 Details by Class & Accounts'!CC192","v":0},{"$f":"'O5 Details by Class & Accounts'!S192+'O5 Details by Class & Accounts'!AN192+'O5 Details by Class & Accounts'!BI192+'O5 Details by Class & Accounts'!CD192","v":0},{"$f":"'O5 Details by Class & Accounts'!T192+'O5 Details by Class & Accounts'!AO192+'O5 Details by Class & Accounts'!BJ192+'O5 Details by Class & Accounts'!CE192","v":0},{"$f":"'O5 Details by Class & Accounts'!U192+'O5 Details by Class & Accounts'!AP192+'O5 Details by Class & Accounts'!BK192+'O5 Details by Class & Accounts'!CF192","v":0},{"$f":"'O5 Details by Class & Accounts'!V192+'O5 Details by Class & Accounts'!AQ192+'O5 Details by Class & Accounts'!BL192+'O5 Details by Class & Accounts'!CG192","v":0},{"$f":"'O5 Details by Class & Accounts'!W192+'O5 Details by Class & Accounts'!AR192+'O5 Details by Class & Accounts'!BM192+'O5 Details by Class & Accounts'!CH192","v":0},{"$f":"'O5 Details by Class & Accounts'!X192+'O5 Details by Class & Accounts'!AS192+'O5 Details by Class & Accounts'!BN192+'O5 Details by Class & Accounts'!CI192","v":0},{"$f":"'O5 Details by Class & Accounts'!Y192+'O5 Details by Class & Accounts'!AT192+'O5 Details by Class & Accounts'!BO192+'O5 Details by Class & Accounts'!CJ192","v":0},{"$f":"'O5 Details by Class & Accounts'!Z192+'O5 Details by Class & Accounts'!AU192+'O5 Details by Class & Accounts'!BP192+'O5 Details by Class & Accounts'!CK192","v":0},{"$f":"'O5 Details by Class & Accounts'!AA192+'O5 Details by Class & Accounts'!AV192+'O5 Details by Class & Accounts'!BQ192+'O5 Details by Class & Accounts'!CL192","v":0},{"$f":"'O5 Details by Class & Accounts'!AB192+'O5 Details by Class & Accounts'!AW192+'O5 Details by Class & Accounts'!BR192+'O5 Details by Class & Accounts'!CM192","v":0},"5650","O&M"]
["5655","Regulatory Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D194), \"\",('E4 TB Allocation Details'!D194))","v":"ad"},564066,{"$f":"'O5 Details by Class & Accounts'!I193+'O5 Details by Class & Accounts'!AD193+'O5 Details by Class & Accounts'!AY193+'O5 Details by Class & Accounts'!BT193","v":333562.9382852221},{"$f":"'O5 Details by Class & Accounts'!J193+'O5 Details by Class & Accounts'!AE193+'O5 Details by Class & Accounts'!AZ193+'O5 Details by Class & Accounts'!BU193","v":76318.906211488706},{"$f":"'O5 Details by Class & Accounts'!K193+'O5 Details by Class & Accounts'!AF193+'O5 Details by Class & Accounts'!BA193+'O5 Details by Class & Accounts'!BV193","v":136421.96251096186},{"$f":"'O5 Details by Class & Accounts'!L193+'O5 Details by Class & Accounts'!AG193+'O5 Details by Class & Accounts'!BB193+'O5 Details by Class & Accounts'!BW193","v":0},{"$f":"'O5 Details by Class & Accounts'!M193+'O5 Details by Class & Accounts'!AH193+'O5 Details by Class & Accounts'!BC193+'O5 Details by Class & Accounts'!BX193","v":0},{"$f":"'O5 Details by Class & Accounts'!N193+'O5 Details by Class & Accounts'!AI193+'O5 Details by Class & Accounts'!BD193+'O5 Details by Class & Accounts'!BY193","v":11769.250039618822},{"$f":"'O5 Details by Class & Accounts'!O193+'O5 Details by Class & Accounts'!AJ193+'O5 Details by Class & Accounts'!BE193+'O5 Details by Class & Accounts'!BZ193","v":4637.138840988524},{"$f":"'O5 Details by Class & Accounts'!P193+'O5 Details by Class & Accounts'!AK193+'O5 Details by Class & Accounts'!BF193+'O5 Details by Class & Accounts'!CA193","v":0},{"$f":"'O5 Details by Class & Accounts'!Q193+'O5 Details by Class & Accounts'!AL193+'O5 Details by Class & Accounts'!BG193+'O5 Details by Class & Accounts'!CB193","v":1328.4851185678472},{"$f":"'O5 Details by Class & Accounts'!R193+'O5 Details by Class & Accounts'!AM193+'O5 Details by Class & Accounts'!BH193+'O5 Details by Class & Accounts'!CC193","v":27.318993152136144},{"$f":"'O5 Details by Class & Accounts'!S193+'O5 Details by Class & Accounts'!AN193+'O5 Details by Class & Accounts'!BI193+'O5 Details by Class & Accounts'!CD193","v":0},{"$f":"'O5 Details by Class & Accounts'!T193+'O5 Details by Class & Accounts'!AO193+'O5 Details by Class & Accounts'!BJ193+'O5 Details by Class & Accounts'!CE193","v":0},{"$f":"'O5 Details by Class & Accounts'!U193+'O5 Details by Class & Accounts'!AP193+'O5 Details by Class & Accounts'!BK193+'O5 Details by Class & Accounts'!CF193","v":0},{"$f":"'O5 Details by Class & Accounts'!V193+'O5 Details by Class & Accounts'!AQ193+'O5 Details by Class & Accounts'!BL193+'O5 Details by Class & Accounts'!CG193","v":0},{"$f":"'O5 Details by Class & Accounts'!W193+'O5 Details by Class & Accounts'!AR193+'O5 Details by Class & Accounts'!BM193+'O5 Details by Class & Accounts'!CH193","v":0},{"$f":"'O5 Details by Class & Accounts'!X193+'O5 Details by Class & Accounts'!AS193+'O5 Details by Class & Accounts'!BN193+'O5 Details by Class & Accounts'!CI193","v":0},{"$f":"'O5 Details by Class & Accounts'!Y193+'O5 Details by Class & Accounts'!AT193+'O5 Details by Class & Accounts'!BO193+'O5 Details by Class & Accounts'!CJ193","v":0},{"$f":"'O5 Details by Class & Accounts'!Z193+'O5 Details by Class & Accounts'!AU193+'O5 Details by Class & Accounts'!BP193+'O5 Details by Class & Accounts'!CK193","v":0},{"$f":"'O5 Details by Class & Accounts'!AA193+'O5 Details by Class & Accounts'!AV193+'O5 Details by Class & Accounts'!BQ193+'O5 Details by Class & Accounts'!CL193","v":0},{"$f":"'O5 Details by Class & Accounts'!AB193+'O5 Details by Class & Accounts'!AW193+'O5 Details by Class & Accounts'!BR193+'O5 Details by Class & Accounts'!CM193","v":0},"5655","O&M"]
["5660","General Advertising Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D195), \"\",('E4 TB Allocation Details'!D195))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I194+'O5 Details by Class & Accounts'!AD194+'O5 Details by Class & Accounts'!AY194+'O5 Details by Class & Accounts'!BT194","v":0},{"$f":"'O5 Details by Class & Accounts'!J194+'O5 Details by Class & Accounts'!AE194+'O5 Details by Class & Accounts'!AZ194+'O5 Details by Class & Accounts'!BU194","v":0},{"$f":"'O5 Details by Class & Accounts'!K194+'O5 Details by Class & Accounts'!AF194+'O5 Details by Class & Accounts'!BA194+'O5 Details by Class & Accounts'!BV194","v":0},{"$f":"'O5 Details by Class & Accounts'!L194+'O5 Details by Class & Accounts'!AG194+'O5 Details by Class & Accounts'!BB194+'O5 Details by Class & Accounts'!BW194","v":0},{"$f":"'O5 Details by Class & Accounts'!M194+'O5 Details by Class & Accounts'!AH194+'O5 Details by Class & Accounts'!BC194+'O5 Details by Class & Accounts'!BX194","v":0},{"$f":"'O5 Details by Class & Accounts'!N194+'O5 Details by Class & Accounts'!AI194+'O5 Details by Class & Accounts'!BD194+'O5 Details by Class & Accounts'!BY194","v":0},{"$f":"'O5 Details by Class & Accounts'!O194+'O5 Details by Class & Accounts'!AJ194+'O5 Details by Class & Accounts'!BE194+'O5 Details by Class & Accounts'!BZ194","v":0},{"$f":"'O5 Details by Class & Accounts'!P194+'O5 Details by Class & Accounts'!AK194+'O5 Details by Class & Accounts'!BF194+'O5 Details by Class & Accounts'!CA194","v":0},{"$f":"'O5 Details by Class & Accounts'!Q194+'O5 Details by Class & Accounts'!AL194+'O5 Details by Class & Accounts'!BG194+'O5 Details by Class & Accounts'!CB194","v":0},{"$f":"'O5 Details by Class & Accounts'!R194+'O5 Details by Class & Accounts'!AM194+'O5 Details by Class & Accounts'!BH194+'O5 Details by Class & Accounts'!CC194","v":0},{"$f":"'O5 Details by Class & Accounts'!S194+'O5 Details by Class & Accounts'!AN194+'O5 Details by Class & Accounts'!BI194+'O5 Details by Class & Accounts'!CD194","v":0},{"$f":"'O5 Details by Class & Accounts'!T194+'O5 Details by Class & Accounts'!AO194+'O5 Details by Class & Accounts'!BJ194+'O5 Details by Class & Accounts'!CE194","v":0},{"$f":"'O5 Details by Class & Accounts'!U194+'O5 Details by Class & Accounts'!AP194+'O5 Details by Class & Accounts'!BK194+'O5 Details by Class & Accounts'!CF194","v":0},{"$f":"'O5 Details by Class & Accounts'!V194+'O5 Details by Class & Accounts'!AQ194+'O5 Details by Class & Accounts'!BL194+'O5 Details by Class & Accounts'!CG194","v":0},{"$f":"'O5 Details by Class & Accounts'!W194+'O5 Details by Class & Accounts'!AR194+'O5 Details by Class & Accounts'!BM194+'O5 Details by Class & Accounts'!CH194","v":0},{"$f":"'O5 Details by Class & Accounts'!X194+'O5 Details by Class & Accounts'!AS194+'O5 Details by Class & Accounts'!BN194+'O5 Details by Class & Accounts'!CI194","v":0},{"$f":"'O5 Details by Class & Accounts'!Y194+'O5 Details by Class & Accounts'!AT194+'O5 Details by Class & Accounts'!BO194+'O5 Details by Class & Accounts'!CJ194","v":0},{"$f":"'O5 Details by Class & Accounts'!Z194+'O5 Details by Class & Accounts'!AU194+'O5 Details by Class & Accounts'!BP194+'O5 Details by Class & Accounts'!CK194","v":0},{"$f":"'O5 Details by Class & Accounts'!AA194+'O5 Details by Class & Accounts'!AV194+'O5 Details by Class & Accounts'!BQ194+'O5 Details by Class & Accounts'!CL194","v":0},{"$f":"'O5 Details by Class & Accounts'!AB194+'O5 Details by Class & Accounts'!AW194+'O5 Details by Class & Accounts'!BR194+'O5 Details by Class & Accounts'!CM194","v":0},"5660","O&M"]
["5665","Miscellaneous General Expenses",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D196), \"\",('E4 TB Allocation Details'!D196))","v":"ad"},264299,{"$f":"'O5 Details by Class & Accounts'!I195+'O5 Details by Class & Accounts'!AD195+'O5 Details by Class & Accounts'!AY195+'O5 Details by Class & Accounts'!BT195","v":156294.38935487322},{"$f":"'O5 Details by Class & Accounts'!J195+'O5 Details by Class & Accounts'!AE195+'O5 Details by Class & Accounts'!AZ195+'O5 Details by Class & Accounts'!BU195","v":35760.018495690667},{"$f":"'O5 Details by Class & Accounts'!K195+'O5 Details by Class & Accounts'!AF195+'O5 Details by Class & Accounts'!BA195+'O5 Details by Class & Accounts'!BV195","v":63921.931599643853},{"$f":"'O5 Details by Class & Accounts'!L195+'O5 Details by Class & Accounts'!AG195+'O5 Details by Class & Accounts'!BB195+'O5 Details by Class & Accounts'!BW195","v":0},{"$f":"'O5 Details by Class & Accounts'!M195+'O5 Details by Class & Accounts'!AH195+'O5 Details by Class & Accounts'!BC195+'O5 Details by Class & Accounts'!BX195","v":0},{"$f":"'O5 Details by Class & Accounts'!N195+'O5 Details by Class & Accounts'!AI195+'O5 Details by Class & Accounts'!BD195+'O5 Details by Class & Accounts'!BY195","v":5514.6047026787919},{"$f":"'O5 Details by Class & Accounts'!O195+'O5 Details by Class & Accounts'!AJ195+'O5 Details by Class & Accounts'!BE195+'O5 Details by Class & Accounts'!BZ195","v":2172.7797075775284},{"$f":"'O5 Details by Class & Accounts'!P195+'O5 Details by Class & Accounts'!AK195+'O5 Details by Class & Accounts'!BF195+'O5 Details by Class & Accounts'!CA195","v":0},{"$f":"'O5 Details by Class & Accounts'!Q195+'O5 Details by Class & Accounts'!AL195+'O5 Details by Class & Accounts'!BG195+'O5 Details by Class & Accounts'!CB195","v":622.47554072105652},{"$f":"'O5 Details by Class & Accounts'!R195+'O5 Details by Class & Accounts'!AM195+'O5 Details by Class & Accounts'!BH195+'O5 Details by Class & Accounts'!CC195","v":12.800598814884129},{"$f":"'O5 Details by Class & Accounts'!S195+'O5 Details by Class & Accounts'!AN195+'O5 Details by Class & Accounts'!BI195+'O5 Details by Class & Accounts'!CD195","v":0},{"$f":"'O5 Details by Class & Accounts'!T195+'O5 Details by Class & Accounts'!AO195+'O5 Details by Class & Accounts'!BJ195+'O5 Details by Class & Accounts'!CE195","v":0},{"$f":"'O5 Details by Class & Accounts'!U195+'O5 Details by Class & Accounts'!AP195+'O5 Details by Class & Accounts'!BK195+'O5 Details by Class & Accounts'!CF195","v":0},{"$f":"'O5 Details by Class & Accounts'!V195+'O5 Details by Class & Accounts'!AQ195+'O5 Details by Class & Accounts'!BL195+'O5 Details by Class & Accounts'!CG195","v":0},{"$f":"'O5 Details by Class & Accounts'!W195+'O5 Details by Class & Accounts'!AR195+'O5 Details by Class & Accounts'!BM195+'O5 Details by Class & Accounts'!CH195","v":0},{"$f":"'O5 Details by Class & Accounts'!X195+'O5 Details by Class & Accounts'!AS195+'O5 Details by Class & Accounts'!BN195+'O5 Details by Class & Accounts'!CI195","v":0},{"$f":"'O5 Details by Class & Accounts'!Y195+'O5 Details by Class & Accounts'!AT195+'O5 Details by Class & Accounts'!BO195+'O5 Details by Class & Accounts'!CJ195","v":0},{"$f":"'O5 Details by Class & Accounts'!Z195+'O5 Details by Class & Accounts'!AU195+'O5 Details by Class & Accounts'!BP195+'O5 Details by Class & Accounts'!CK195","v":0},{"$f":"'O5 Details by Class & Accounts'!AA195+'O5 Details by Class & Accounts'!AV195+'O5 Details by Class & Accounts'!BQ195+'O5 Details by Class & Accounts'!CL195","v":0},{"$f":"'O5 Details by Class & Accounts'!AB195+'O5 Details by Class & Accounts'!AW195+'O5 Details by Class & Accounts'!BR195+'O5 Details by Class & Accounts'!CM195","v":0},"5665","O&M"]
["5670","Rent",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D197), \"\",('E4 TB Allocation Details'!D197))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I196+'O5 Details by Class & Accounts'!AD196+'O5 Details by Class & Accounts'!AY196+'O5 Details by Class & Accounts'!BT196","v":0},{"$f":"'O5 Details by Class & Accounts'!J196+'O5 Details by Class & Accounts'!AE196+'O5 Details by Class & Accounts'!AZ196+'O5 Details by Class & Accounts'!BU196","v":0},{"$f":"'O5 Details by Class & Accounts'!K196+'O5 Details by Class & Accounts'!AF196+'O5 Details by Class & Accounts'!BA196+'O5 Details by Class & Accounts'!BV196","v":0},{"$f":"'O5 Details by Class & Accounts'!L196+'O5 Details by Class & Accounts'!AG196+'O5 Details by Class & Accounts'!BB196+'O5 Details by Class & Accounts'!BW196","v":0},{"$f":"'O5 Details by Class & Accounts'!M196+'O5 Details by Class & Accounts'!AH196+'O5 Details by Class & Accounts'!BC196+'O5 Details by Class & Accounts'!BX196","v":0},{"$f":"'O5 Details by Class & Accounts'!N196+'O5 Details by Class & Accounts'!AI196+'O5 Details by Class & Accounts'!BD196+'O5 Details by Class & Accounts'!BY196","v":0},{"$f":"'O5 Details by Class & Accounts'!O196+'O5 Details by Class & Accounts'!AJ196+'O5 Details by Class & Accounts'!BE196+'O5 Details by Class & Accounts'!BZ196","v":0},{"$f":"'O5 Details by Class & Accounts'!P196+'O5 Details by Class & Accounts'!AK196+'O5 Details by Class & Accounts'!BF196+'O5 Details by Class & Accounts'!CA196","v":0},{"$f":"'O5 Details by Class & Accounts'!Q196+'O5 Details by Class & Accounts'!AL196+'O5 Details by Class & Accounts'!BG196+'O5 Details by Class & Accounts'!CB196","v":0},{"$f":"'O5 Details by Class & Accounts'!R196+'O5 Details by Class & Accounts'!AM196+'O5 Details by Class & Accounts'!BH196+'O5 Details by Class & Accounts'!CC196","v":0},{"$f":"'O5 Details by Class & Accounts'!S196+'O5 Details by Class & Accounts'!AN196+'O5 Details by Class & Accounts'!BI196+'O5 Details by Class & Accounts'!CD196","v":0},{"$f":"'O5 Details by Class & Accounts'!T196+'O5 Details by Class & Accounts'!AO196+'O5 Details by Class & Accounts'!BJ196+'O5 Details by Class & Accounts'!CE196","v":0},{"$f":"'O5 Details by Class & Accounts'!U196+'O5 Details by Class & Accounts'!AP196+'O5 Details by Class & Accounts'!BK196+'O5 Details by Class & Accounts'!CF196","v":0},{"$f":"'O5 Details by Class & Accounts'!V196+'O5 Details by Class & Accounts'!AQ196+'O5 Details by Class & Accounts'!BL196+'O5 Details by Class & Accounts'!CG196","v":0},{"$f":"'O5 Details by Class & Accounts'!W196+'O5 Details by Class & Accounts'!AR196+'O5 Details by Class & Accounts'!BM196+'O5 Details by Class & Accounts'!CH196","v":0},{"$f":"'O5 Details by Class & Accounts'!X196+'O5 Details by Class & Accounts'!AS196+'O5 Details by Class & Accounts'!BN196+'O5 Details by Class & Accounts'!CI196","v":0},{"$f":"'O5 Details by Class & Accounts'!Y196+'O5 Details by Class & Accounts'!AT196+'O5 Details by Class & Accounts'!BO196+'O5 Details by Class & Accounts'!CJ196","v":0},{"$f":"'O5 Details by Class & Accounts'!Z196+'O5 Details by Class & Accounts'!AU196+'O5 Details by Class & Accounts'!BP196+'O5 Details by Class & Accounts'!CK196","v":0},{"$f":"'O5 Details by Class & Accounts'!AA196+'O5 Details by Class & Accounts'!AV196+'O5 Details by Class & Accounts'!BQ196+'O5 Details by Class & Accounts'!CL196","v":0},{"$f":"'O5 Details by Class & Accounts'!AB196+'O5 Details by Class & Accounts'!AW196+'O5 Details by Class & Accounts'!BR196+'O5 Details by Class & Accounts'!CM196","v":0},"5670","O&M"]
["5675","Maintenance of General Plant",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D198), \"\",('E4 TB Allocation Details'!D198))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I197+'O5 Details by Class & Accounts'!AD197+'O5 Details by Class & Accounts'!AY197+'O5 Details by Class & Accounts'!BT197","v":0},{"$f":"'O5 Details by Class & Accounts'!J197+'O5 Details by Class & Accounts'!AE197+'O5 Details by Class & Accounts'!AZ197+'O5 Details by Class & Accounts'!BU197","v":0},{"$f":"'O5 Details by Class & Accounts'!K197+'O5 Details by Class & Accounts'!AF197+'O5 Details by Class & Accounts'!BA197+'O5 Details by Class & Accounts'!BV197","v":0},{"$f":"'O5 Details by Class & Accounts'!L197+'O5 Details by Class & Accounts'!AG197+'O5 Details by Class & Accounts'!BB197+'O5 Details by Class & Accounts'!BW197","v":0},{"$f":"'O5 Details by Class & Accounts'!M197+'O5 Details by Class & Accounts'!AH197+'O5 Details by Class & Accounts'!BC197+'O5 Details by Class & Accounts'!BX197","v":0},{"$f":"'O5 Details by Class & Accounts'!N197+'O5 Details by Class & Accounts'!AI197+'O5 Details by Class & Accounts'!BD197+'O5 Details by Class & Accounts'!BY197","v":0},{"$f":"'O5 Details by Class & Accounts'!O197+'O5 Details by Class & Accounts'!AJ197+'O5 Details by Class & Accounts'!BE197+'O5 Details by Class & Accounts'!BZ197","v":0},{"$f":"'O5 Details by Class & Accounts'!P197+'O5 Details by Class & Accounts'!AK197+'O5 Details by Class & Accounts'!BF197+'O5 Details by Class & Accounts'!CA197","v":0},{"$f":"'O5 Details by Class & Accounts'!Q197+'O5 Details by Class & Accounts'!AL197+'O5 Details by Class & Accounts'!BG197+'O5 Details by Class & Accounts'!CB197","v":0},{"$f":"'O5 Details by Class & Accounts'!R197+'O5 Details by Class & Accounts'!AM197+'O5 Details by Class & Accounts'!BH197+'O5 Details by Class & Accounts'!CC197","v":0},{"$f":"'O5 Details by Class & Accounts'!S197+'O5 Details by Class & Accounts'!AN197+'O5 Details by Class & Accounts'!BI197+'O5 Details by Class & Accounts'!CD197","v":0},{"$f":"'O5 Details by Class & Accounts'!T197+'O5 Details by Class & Accounts'!AO197+'O5 Details by Class & Accounts'!BJ197+'O5 Details by Class & Accounts'!CE197","v":0},{"$f":"'O5 Details by Class & Accounts'!U197+'O5 Details by Class & Accounts'!AP197+'O5 Details by Class & Accounts'!BK197+'O5 Details by Class & Accounts'!CF197","v":0},{"$f":"'O5 Details by Class & Accounts'!V197+'O5 Details by Class & Accounts'!AQ197+'O5 Details by Class & Accounts'!BL197+'O5 Details by Class & Accounts'!CG197","v":0},{"$f":"'O5 Details by Class & Accounts'!W197+'O5 Details by Class & Accounts'!AR197+'O5 Details by Class & Accounts'!BM197+'O5 Details by Class & Accounts'!CH197","v":0},{"$f":"'O5 Details by Class & Accounts'!X197+'O5 Details by Class & Accounts'!AS197+'O5 Details by Class & Accounts'!BN197+'O5 Details by Class & Accounts'!CI197","v":0},{"$f":"'O5 Details by Class & Accounts'!Y197+'O5 Details by Class & Accounts'!AT197+'O5 Details by Class & Accounts'!BO197+'O5 Details by Class & Accounts'!CJ197","v":0},{"$f":"'O5 Details by Class & Accounts'!Z197+'O5 Details by Class & Accounts'!AU197+'O5 Details by Class & Accounts'!BP197+'O5 Details by Class & Accounts'!CK197","v":0},{"$f":"'O5 Details by Class & Accounts'!AA197+'O5 Details by Class & Accounts'!AV197+'O5 Details by Class & Accounts'!BQ197+'O5 Details by Class & Accounts'!CL197","v":0},{"$f":"'O5 Details by Class & Accounts'!AB197+'O5 Details by Class & Accounts'!AW197+'O5 Details by Class & Accounts'!BR197+'O5 Details by Class & Accounts'!CM197","v":0},"5675","O&M"]
["5680","Electrical Safety Authority Fees",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D199), \"\",('E4 TB Allocation Details'!D199))","v":"ad"},111208,{"$f":"'O5 Details by Class & Accounts'!I198+'O5 Details by Class & Accounts'!AD198+'O5 Details by Class & Accounts'!AY198+'O5 Details by Class & Accounts'!BT198","v":65763.345496489739},{"$f":"'O5 Details by Class & Accounts'!J198+'O5 Details by Class & Accounts'!AE198+'O5 Details by Class & Accounts'!AZ198+'O5 Details by Class & Accounts'!BU198","v":15046.595472812111},{"$f":"'O5 Details by Class & Accounts'!K198+'O5 Details by Class & Accounts'!AF198+'O5 Details by Class & Accounts'!BA198+'O5 Details by Class & Accounts'!BV198","v":26896.167482030556},{"$f":"'O5 Details by Class & Accounts'!L198+'O5 Details by Class & Accounts'!AG198+'O5 Details by Class & Accounts'!BB198+'O5 Details by Class & Accounts'!BW198","v":0},{"$f":"'O5 Details by Class & Accounts'!M198+'O5 Details by Class & Accounts'!AH198+'O5 Details by Class & Accounts'!BC198+'O5 Details by Class & Accounts'!BX198","v":0},{"$f":"'O5 Details by Class & Accounts'!N198+'O5 Details by Class & Accounts'!AI198+'O5 Details by Class & Accounts'!BD198+'O5 Details by Class & Accounts'!BY198","v":2320.3574730721762},{"$f":"'O5 Details by Class & Accounts'!O198+'O5 Details by Class & Accounts'!AJ198+'O5 Details by Class & Accounts'!BE198+'O5 Details by Class & Accounts'!BZ198","v":914.23155486884832},{"$f":"'O5 Details by Class & Accounts'!P198+'O5 Details by Class & Accounts'!AK198+'O5 Details by Class & Accounts'!BF198+'O5 Details by Class & Accounts'!CA198","v":0},{"$f":"'O5 Details by Class & Accounts'!Q198+'O5 Details by Class & Accounts'!AL198+'O5 Details by Class & Accounts'!BG198+'O5 Details by Class & Accounts'!CB198","v":261.91646556554224},{"$f":"'O5 Details by Class & Accounts'!R198+'O5 Details by Class & Accounts'!AM198+'O5 Details by Class & Accounts'!BH198+'O5 Details by Class & Accounts'!CC198","v":5.3860551610321421},{"$f":"'O5 Details by Class & Accounts'!S198+'O5 Details by Class & Accounts'!AN198+'O5 Details by Class & Accounts'!BI198+'O5 Details by Class & Accounts'!CD198","v":0},{"$f":"'O5 Details by Class & Accounts'!T198+'O5 Details by Class & Accounts'!AO198+'O5 Details by Class & Accounts'!BJ198+'O5 Details by Class & Accounts'!CE198","v":0},{"$f":"'O5 Details by Class & Accounts'!U198+'O5 Details by Class & Accounts'!AP198+'O5 Details by Class & Accounts'!BK198+'O5 Details by Class & Accounts'!CF198","v":0},{"$f":"'O5 Details by Class & Accounts'!V198+'O5 Details by Class & Accounts'!AQ198+'O5 Details by Class & Accounts'!BL198+'O5 Details by Class & Accounts'!CG198","v":0},{"$f":"'O5 Details by Class & Accounts'!W198+'O5 Details by Class & Accounts'!AR198+'O5 Details by Class & Accounts'!BM198+'O5 Details by Class & Accounts'!CH198","v":0},{"$f":"'O5 Details by Class & Accounts'!X198+'O5 Details by Class & Accounts'!AS198+'O5 Details by Class & Accounts'!BN198+'O5 Details by Class & Accounts'!CI198","v":0},{"$f":"'O5 Details by Class & Accounts'!Y198+'O5 Details by Class & Accounts'!AT198+'O5 Details by Class & Accounts'!BO198+'O5 Details by Class & Accounts'!CJ198","v":0},{"$f":"'O5 Details by Class & Accounts'!Z198+'O5 Details by Class & Accounts'!AU198+'O5 Details by Class & Accounts'!BP198+'O5 Details by Class & Accounts'!CK198","v":0},{"$f":"'O5 Details by Class & Accounts'!AA198+'O5 Details by Class & Accounts'!AV198+'O5 Details by Class & Accounts'!BQ198+'O5 Details by Class & Accounts'!CL198","v":0},{"$f":"'O5 Details by Class & Accounts'!AB198+'O5 Details by Class & Accounts'!AW198+'O5 Details by Class & Accounts'!BR198+'O5 Details by Class & Accounts'!CM198","v":0},"5680","O&M"]
["5685","Independent Market Operator Fees and Penalties",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D200), \"\",('E4 TB Allocation Details'!D200))","v":"cop"},0,{"$f":"'O5 Details by Class & Accounts'!I199+'O5 Details by Class & Accounts'!AD199+'O5 Details by Class & Accounts'!AY199+'O5 Details by Class & Accounts'!BT199","v":0},{"$f":"'O5 Details by Class & Accounts'!J199+'O5 Details by Class & Accounts'!AE199+'O5 Details by Class & Accounts'!AZ199+'O5 Details by Class & Accounts'!BU199","v":0},{"$f":"'O5 Details by Class & Accounts'!K199+'O5 Details by Class & Accounts'!AF199+'O5 Details by Class & Accounts'!BA199+'O5 Details by Class & Accounts'!BV199","v":0},{"$f":"'O5 Details by Class & Accounts'!L199+'O5 Details by Class & Accounts'!AG199+'O5 Details by Class & Accounts'!BB199+'O5 Details by Class & Accounts'!BW199","v":0},{"$f":"'O5 Details by Class & Accounts'!M199+'O5 Details by Class & Accounts'!AH199+'O5 Details by Class & Accounts'!BC199+'O5 Details by Class & Accounts'!BX199","v":0},{"$f":"'O5 Details by Class & Accounts'!N199+'O5 Details by Class & Accounts'!AI199+'O5 Details by Class & Accounts'!BD199+'O5 Details by Class & Accounts'!BY199","v":0},{"$f":"'O5 Details by Class & Accounts'!O199+'O5 Details by Class & Accounts'!AJ199+'O5 Details by Class & Accounts'!BE199+'O5 Details by Class & Accounts'!BZ199","v":0},{"$f":"'O5 Details by Class & Accounts'!P199+'O5 Details by Class & Accounts'!AK199+'O5 Details by Class & Accounts'!BF199+'O5 Details by Class & Accounts'!CA199","v":0},{"$f":"'O5 Details by Class & Accounts'!Q199+'O5 Details by Class & Accounts'!AL199+'O5 Details by Class & Accounts'!BG199+'O5 Details by Class & Accounts'!CB199","v":0},{"$f":"'O5 Details by Class & Accounts'!R199+'O5 Details by Class & Accounts'!AM199+'O5 Details by Class & Accounts'!BH199+'O5 Details by Class & Accounts'!CC199","v":0},{"$f":"'O5 Details by Class & Accounts'!S199+'O5 Details by Class & Accounts'!AN199+'O5 Details by Class & Accounts'!BI199+'O5 Details by Class & Accounts'!CD199","v":0},{"$f":"'O5 Details by Class & Accounts'!T199+'O5 Details by Class & Accounts'!AO199+'O5 Details by Class & Accounts'!BJ199+'O5 Details by Class & Accounts'!CE199","v":0},{"$f":"'O5 Details by Class & Accounts'!U199+'O5 Details by Class & Accounts'!AP199+'O5 Details by Class & Accounts'!BK199+'O5 Details by Class & Accounts'!CF199","v":0},{"$f":"'O5 Details by Class & Accounts'!V199+'O5 Details by Class & Accounts'!AQ199+'O5 Details by Class & Accounts'!BL199+'O5 Details by Class & Accounts'!CG199","v":0},{"$f":"'O5 Details by Class & Accounts'!W199+'O5 Details by Class & Accounts'!AR199+'O5 Details by Class & Accounts'!BM199+'O5 Details by Class & Accounts'!CH199","v":0},{"$f":"'O5 Details by Class & Accounts'!X199+'O5 Details by Class & Accounts'!AS199+'O5 Details by Class & Accounts'!BN199+'O5 Details by Class & Accounts'!CI199","v":0},{"$f":"'O5 Details by Class & Accounts'!Y199+'O5 Details by Class & Accounts'!AT199+'O5 Details by Class & Accounts'!BO199+'O5 Details by Class & Accounts'!CJ199","v":0},{"$f":"'O5 Details by Class & Accounts'!Z199+'O5 Details by Class & Accounts'!AU199+'O5 Details by Class & Accounts'!BP199+'O5 Details by Class & Accounts'!CK199","v":0},{"$f":"'O5 Details by Class & Accounts'!AA199+'O5 Details by Class & Accounts'!AV199+'O5 Details by Class & Accounts'!BQ199+'O5 Details by Class & Accounts'!CL199","v":0},{"$f":"'O5 Details by Class & Accounts'!AB199+'O5 Details by Class & Accounts'!AW199+'O5 Details by Class & Accounts'!BR199+'O5 Details by Class & Accounts'!CM199","v":0},"5685","NFA"]
["5705","Amortization Expense - Property, Plant, and Equipment",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D201), \"\",('E4 TB Allocation Details'!D201))","v":"dep"},8151672.1784532843,{"$f":"'O5 Details by Class & Accounts'!I200+'O5 Details by Class & Accounts'!AD200+'O5 Details by Class & Accounts'!AY200+'O5 Details by Class & Accounts'!BT200","v":3763526.5758892251},{"$f":"'O5 Details by Class & Accounts'!J200+'O5 Details by Class & Accounts'!AE200+'O5 Details by Class & Accounts'!AZ200+'O5 Details by Class & Accounts'!BU200","v":1291655.2108859385},{"$f":"'O5 Details by Class & Accounts'!K200+'O5 Details by Class & Accounts'!AF200+'O5 Details by Class & Accounts'!BA200+'O5 Details by Class & Accounts'!BV200","v":2738253.42190263},{"$f":"'O5 Details by Class & Accounts'!L200+'O5 Details by Class & Accounts'!AG200+'O5 Details by Class & Accounts'!BB200+'O5 Details by Class & Accounts'!BW200","v":0},{"$f":"'O5 Details by Class & Accounts'!M200+'O5 Details by Class & Accounts'!AH200+'O5 Details by Class & Accounts'!BC200+'O5 Details by Class & Accounts'!BX200","v":0},{"$f":"'O5 Details by Class & Accounts'!N200+'O5 Details by Class & Accounts'!AI200+'O5 Details by Class & Accounts'!BD200+'O5 Details by Class & Accounts'!BY200","v":254103.45310277067},{"$f":"'O5 Details by Class & Accounts'!O200+'O5 Details by Class & Accounts'!AJ200+'O5 Details by Class & Accounts'!BE200+'O5 Details by Class & Accounts'!BZ200","v":80523.936502785175},{"$f":"'O5 Details by Class & Accounts'!P200+'O5 Details by Class & Accounts'!AK200+'O5 Details by Class & Accounts'!BF200+'O5 Details by Class & Accounts'!CA200","v":0},{"$f":"'O5 Details by Class & Accounts'!Q200+'O5 Details by Class & Accounts'!AL200+'O5 Details by Class & Accounts'!BG200+'O5 Details by Class & Accounts'!CB200","v":23173.035886258738},{"$f":"'O5 Details by Class & Accounts'!R200+'O5 Details by Class & Accounts'!AM200+'O5 Details by Class & Accounts'!BH200+'O5 Details by Class & Accounts'!CC200","v":436.54428367674745},{"$f":"'O5 Details by Class & Accounts'!S200+'O5 Details by Class & Accounts'!AN200+'O5 Details by Class & Accounts'!BI200+'O5 Details by Class & Accounts'!CD200","v":0},{"$f":"'O5 Details by Class & Accounts'!T200+'O5 Details by Class & Accounts'!AO200+'O5 Details by Class & Accounts'!BJ200+'O5 Details by Class & Accounts'!CE200","v":0},{"$f":"'O5 Details by Class & Accounts'!U200+'O5 Details by Class & Accounts'!AP200+'O5 Details by Class & Accounts'!BK200+'O5 Details by Class & Accounts'!CF200","v":0},{"$f":"'O5 Details by Class & Accounts'!V200+'O5 Details by Class & Accounts'!AQ200+'O5 Details by Class & Accounts'!BL200+'O5 Details by Class & Accounts'!CG200","v":0},{"$f":"'O5 Details by Class & Accounts'!W200+'O5 Details by Class & Accounts'!AR200+'O5 Details by Class & Accounts'!BM200+'O5 Details by Class & Accounts'!CH200","v":0},{"$f":"'O5 Details by Class & Accounts'!X200+'O5 Details by Class & Accounts'!AS200+'O5 Details by Class & Accounts'!BN200+'O5 Details by Class & Accounts'!CI200","v":0},{"$f":"'O5 Details by Class & Accounts'!Y200+'O5 Details by Class & Accounts'!AT200+'O5 Details by Class & Accounts'!BO200+'O5 Details by Class & Accounts'!CJ200","v":0},{"$f":"'O5 Details by Class & Accounts'!Z200+'O5 Details by Class & Accounts'!AU200+'O5 Details by Class & Accounts'!BP200+'O5 Details by Class & Accounts'!CK200","v":0},{"$f":"'O5 Details by Class & Accounts'!AA200+'O5 Details by Class & Accounts'!AV200+'O5 Details by Class & Accounts'!BQ200+'O5 Details by Class & Accounts'!CL200","v":0},{"$f":"'O5 Details by Class & Accounts'!AB200+'O5 Details by Class & Accounts'!AW200+'O5 Details by Class & Accounts'!BR200+'O5 Details by Class & Accounts'!CM200","v":0},"5705","Break out"]
["5710","Amortization of Limited Term Electric Plant",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D202), \"\",('E4 TB Allocation Details'!D202))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I201+'O5 Details by Class & Accounts'!AD201+'O5 Details by Class & Accounts'!AY201+'O5 Details by Class & Accounts'!BT201","v":0},{"$f":"'O5 Details by Class & Accounts'!J201+'O5 Details by Class & Accounts'!AE201+'O5 Details by Class & Accounts'!AZ201+'O5 Details by Class & Accounts'!BU201","v":0},{"$f":"'O5 Details by Class & Accounts'!K201+'O5 Details by Class & Accounts'!AF201+'O5 Details by Class & Accounts'!BA201+'O5 Details by Class & Accounts'!BV201","v":0},{"$f":"'O5 Details by Class & Accounts'!L201+'O5 Details by Class & Accounts'!AG201+'O5 Details by Class & Accounts'!BB201+'O5 Details by Class & Accounts'!BW201","v":0},{"$f":"'O5 Details by Class & Accounts'!M201+'O5 Details by Class & Accounts'!AH201+'O5 Details by Class & Accounts'!BC201+'O5 Details by Class & Accounts'!BX201","v":0},{"$f":"'O5 Details by Class & Accounts'!N201+'O5 Details by Class & Accounts'!AI201+'O5 Details by Class & Accounts'!BD201+'O5 Details by Class & Accounts'!BY201","v":0},{"$f":"'O5 Details by Class & Accounts'!O201+'O5 Details by Class & Accounts'!AJ201+'O5 Details by Class & Accounts'!BE201+'O5 Details by Class & Accounts'!BZ201","v":0},{"$f":"'O5 Details by Class & Accounts'!P201+'O5 Details by Class & Accounts'!AK201+'O5 Details by Class & Accounts'!BF201+'O5 Details by Class & Accounts'!CA201","v":0},{"$f":"'O5 Details by Class & Accounts'!Q201+'O5 Details by Class & Accounts'!AL201+'O5 Details by Class & Accounts'!BG201+'O5 Details by Class & Accounts'!CB201","v":0},{"$f":"'O5 Details by Class & Accounts'!R201+'O5 Details by Class & Accounts'!AM201+'O5 Details by Class & Accounts'!BH201+'O5 Details by Class & Accounts'!CC201","v":0},{"$f":"'O5 Details by Class & Accounts'!S201+'O5 Details by Class & Accounts'!AN201+'O5 Details by Class & Accounts'!BI201+'O5 Details by Class & Accounts'!CD201","v":0},{"$f":"'O5 Details by Class & Accounts'!T201+'O5 Details by Class & Accounts'!AO201+'O5 Details by Class & Accounts'!BJ201+'O5 Details by Class & Accounts'!CE201","v":0},{"$f":"'O5 Details by Class & Accounts'!U201+'O5 Details by Class & Accounts'!AP201+'O5 Details by Class & Accounts'!BK201+'O5 Details by Class & Accounts'!CF201","v":0},{"$f":"'O5 Details by Class & Accounts'!V201+'O5 Details by Class & Accounts'!AQ201+'O5 Details by Class & Accounts'!BL201+'O5 Details by Class & Accounts'!CG201","v":0},{"$f":"'O5 Details by Class & Accounts'!W201+'O5 Details by Class & Accounts'!AR201+'O5 Details by Class & Accounts'!BM201+'O5 Details by Class & Accounts'!CH201","v":0},{"$f":"'O5 Details by Class & Accounts'!X201+'O5 Details by Class & Accounts'!AS201+'O5 Details by Class & Accounts'!BN201+'O5 Details by Class & Accounts'!CI201","v":0},{"$f":"'O5 Details by Class & Accounts'!Y201+'O5 Details by Class & Accounts'!AT201+'O5 Details by Class & Accounts'!BO201+'O5 Details by Class & Accounts'!CJ201","v":0},{"$f":"'O5 Details by Class & Accounts'!Z201+'O5 Details by Class & Accounts'!AU201+'O5 Details by Class & Accounts'!BP201+'O5 Details by Class & Accounts'!CK201","v":0},{"$f":"'O5 Details by Class & Accounts'!AA201+'O5 Details by Class & Accounts'!AV201+'O5 Details by Class & Accounts'!BQ201+'O5 Details by Class & Accounts'!CL201","v":0},{"$f":"'O5 Details by Class & Accounts'!AB201+'O5 Details by Class & Accounts'!AW201+'O5 Details by Class & Accounts'!BR201+'O5 Details by Class & Accounts'!CM201","v":0},"5710","Break out"]
["5715","Amortization of Intangibles and Other Electric Plant",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D203), \"\",('E4 TB Allocation Details'!D203))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I202+'O5 Details by Class & Accounts'!AD202+'O5 Details by Class & Accounts'!AY202+'O5 Details by Class & Accounts'!BT202","v":0},{"$f":"'O5 Details by Class & Accounts'!J202+'O5 Details by Class & Accounts'!AE202+'O5 Details by Class & Accounts'!AZ202+'O5 Details by Class & Accounts'!BU202","v":0},{"$f":"'O5 Details by Class & Accounts'!K202+'O5 Details by Class & Accounts'!AF202+'O5 Details by Class & Accounts'!BA202+'O5 Details by Class & Accounts'!BV202","v":0},{"$f":"'O5 Details by Class & Accounts'!L202+'O5 Details by Class & Accounts'!AG202+'O5 Details by Class & Accounts'!BB202+'O5 Details by Class & Accounts'!BW202","v":0},{"$f":"'O5 Details by Class & Accounts'!M202+'O5 Details by Class & Accounts'!AH202+'O5 Details by Class & Accounts'!BC202+'O5 Details by Class & Accounts'!BX202","v":0},{"$f":"'O5 Details by Class & Accounts'!N202+'O5 Details by Class & Accounts'!AI202+'O5 Details by Class & Accounts'!BD202+'O5 Details by Class & Accounts'!BY202","v":0},{"$f":"'O5 Details by Class & Accounts'!O202+'O5 Details by Class & Accounts'!AJ202+'O5 Details by Class & Accounts'!BE202+'O5 Details by Class & Accounts'!BZ202","v":0},{"$f":"'O5 Details by Class & Accounts'!P202+'O5 Details by Class & Accounts'!AK202+'O5 Details by Class & Accounts'!BF202+'O5 Details by Class & Accounts'!CA202","v":0},{"$f":"'O5 Details by Class & Accounts'!Q202+'O5 Details by Class & Accounts'!AL202+'O5 Details by Class & Accounts'!BG202+'O5 Details by Class & Accounts'!CB202","v":0},{"$f":"'O5 Details by Class & Accounts'!R202+'O5 Details by Class & Accounts'!AM202+'O5 Details by Class & Accounts'!BH202+'O5 Details by Class & Accounts'!CC202","v":0},{"$f":"'O5 Details by Class & Accounts'!S202+'O5 Details by Class & Accounts'!AN202+'O5 Details by Class & Accounts'!BI202+'O5 Details by Class & Accounts'!CD202","v":0},{"$f":"'O5 Details by Class & Accounts'!T202+'O5 Details by Class & Accounts'!AO202+'O5 Details by Class & Accounts'!BJ202+'O5 Details by Class & Accounts'!CE202","v":0},{"$f":"'O5 Details by Class & Accounts'!U202+'O5 Details by Class & Accounts'!AP202+'O5 Details by Class & Accounts'!BK202+'O5 Details by Class & Accounts'!CF202","v":0},{"$f":"'O5 Details by Class & Accounts'!V202+'O5 Details by Class & Accounts'!AQ202+'O5 Details by Class & Accounts'!BL202+'O5 Details by Class & Accounts'!CG202","v":0},{"$f":"'O5 Details by Class & Accounts'!W202+'O5 Details by Class & Accounts'!AR202+'O5 Details by Class & Accounts'!BM202+'O5 Details by Class & Accounts'!CH202","v":0},{"$f":"'O5 Details by Class & Accounts'!X202+'O5 Details by Class & Accounts'!AS202+'O5 Details by Class & Accounts'!BN202+'O5 Details by Class & Accounts'!CI202","v":0},{"$f":"'O5 Details by Class & Accounts'!Y202+'O5 Details by Class & Accounts'!AT202+'O5 Details by Class & Accounts'!BO202+'O5 Details by Class & Accounts'!CJ202","v":0},{"$f":"'O5 Details by Class & Accounts'!Z202+'O5 Details by Class & Accounts'!AU202+'O5 Details by Class & Accounts'!BP202+'O5 Details by Class & Accounts'!CK202","v":0},{"$f":"'O5 Details by Class & Accounts'!AA202+'O5 Details by Class & Accounts'!AV202+'O5 Details by Class & Accounts'!BQ202+'O5 Details by Class & Accounts'!CL202","v":0},{"$f":"'O5 Details by Class & Accounts'!AB202+'O5 Details by Class & Accounts'!AW202+'O5 Details by Class & Accounts'!BR202+'O5 Details by Class & Accounts'!CM202","v":0},"5715","Break out"]
["5720","Amortization of Electric Plant Acquisition Adjustments",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D204), \"\",('E4 TB Allocation Details'!D204))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I203+'O5 Details by Class & Accounts'!AD203+'O5 Details by Class & Accounts'!AY203+'O5 Details by Class & Accounts'!BT203","v":0},{"$f":"'O5 Details by Class & Accounts'!J203+'O5 Details by Class & Accounts'!AE203+'O5 Details by Class & Accounts'!AZ203+'O5 Details by Class & Accounts'!BU203","v":0},{"$f":"'O5 Details by Class & Accounts'!K203+'O5 Details by Class & Accounts'!AF203+'O5 Details by Class & Accounts'!BA203+'O5 Details by Class & Accounts'!BV203","v":0},{"$f":"'O5 Details by Class & Accounts'!L203+'O5 Details by Class & Accounts'!AG203+'O5 Details by Class & Accounts'!BB203+'O5 Details by Class & Accounts'!BW203","v":0},{"$f":"'O5 Details by Class & Accounts'!M203+'O5 Details by Class & Accounts'!AH203+'O5 Details by Class & Accounts'!BC203+'O5 Details by Class & Accounts'!BX203","v":0},{"$f":"'O5 Details by Class & Accounts'!N203+'O5 Details by Class & Accounts'!AI203+'O5 Details by Class & Accounts'!BD203+'O5 Details by Class & Accounts'!BY203","v":0},{"$f":"'O5 Details by Class & Accounts'!O203+'O5 Details by Class & Accounts'!AJ203+'O5 Details by Class & Accounts'!BE203+'O5 Details by Class & Accounts'!BZ203","v":0},{"$f":"'O5 Details by Class & Accounts'!P203+'O5 Details by Class & Accounts'!AK203+'O5 Details by Class & Accounts'!BF203+'O5 Details by Class & Accounts'!CA203","v":0},{"$f":"'O5 Details by Class & Accounts'!Q203+'O5 Details by Class & Accounts'!AL203+'O5 Details by Class & Accounts'!BG203+'O5 Details by Class & Accounts'!CB203","v":0},{"$f":"'O5 Details by Class & Accounts'!R203+'O5 Details by Class & Accounts'!AM203+'O5 Details by Class & Accounts'!BH203+'O5 Details by Class & Accounts'!CC203","v":0},{"$f":"'O5 Details by Class & Accounts'!S203+'O5 Details by Class & Accounts'!AN203+'O5 Details by Class & Accounts'!BI203+'O5 Details by Class & Accounts'!CD203","v":0},{"$f":"'O5 Details by Class & Accounts'!T203+'O5 Details by Class & Accounts'!AO203+'O5 Details by Class & Accounts'!BJ203+'O5 Details by Class & Accounts'!CE203","v":0},{"$f":"'O5 Details by Class & Accounts'!U203+'O5 Details by Class & Accounts'!AP203+'O5 Details by Class & Accounts'!BK203+'O5 Details by Class & Accounts'!CF203","v":0},{"$f":"'O5 Details by Class & Accounts'!V203+'O5 Details by Class & Accounts'!AQ203+'O5 Details by Class & Accounts'!BL203+'O5 Details by Class & Accounts'!CG203","v":0},{"$f":"'O5 Details by Class & Accounts'!W203+'O5 Details by Class & Accounts'!AR203+'O5 Details by Class & Accounts'!BM203+'O5 Details by Class & Accounts'!CH203","v":0},{"$f":"'O5 Details by Class & Accounts'!X203+'O5 Details by Class & Accounts'!AS203+'O5 Details by Class & Accounts'!BN203+'O5 Details by Class & Accounts'!CI203","v":0},{"$f":"'O5 Details by Class & Accounts'!Y203+'O5 Details by Class & Accounts'!AT203+'O5 Details by Class & Accounts'!BO203+'O5 Details by Class & Accounts'!CJ203","v":0},{"$f":"'O5 Details by Class & Accounts'!Z203+'O5 Details by Class & Accounts'!AU203+'O5 Details by Class & Accounts'!BP203+'O5 Details by Class & Accounts'!CK203","v":0},{"$f":"'O5 Details by Class & Accounts'!AA203+'O5 Details by Class & Accounts'!AV203+'O5 Details by Class & Accounts'!BQ203+'O5 Details by Class & Accounts'!CL203","v":0},{"$f":"'O5 Details by Class & Accounts'!AB203+'O5 Details by Class & Accounts'!AW203+'O5 Details by Class & Accounts'!BR203+'O5 Details by Class & Accounts'!CM203","v":0},"5720","Break out"]
["5730","Amortization of Unrecovered Plant and Regulatory Study Costs",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D205), \"\",('E4 TB Allocation Details'!D205))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I204+'O5 Details by Class & Accounts'!AD204+'O5 Details by Class & Accounts'!AY204+'O5 Details by Class & Accounts'!BT204","v":0},{"$f":"'O5 Details by Class & Accounts'!J204+'O5 Details by Class & Accounts'!AE204+'O5 Details by Class & Accounts'!AZ204+'O5 Details by Class & Accounts'!BU204","v":0},{"$f":"'O5 Details by Class & Accounts'!K204+'O5 Details by Class & Accounts'!AF204+'O5 Details by Class & Accounts'!BA204+'O5 Details by Class & Accounts'!BV204","v":0},{"$f":"'O5 Details by Class & Accounts'!L204+'O5 Details by Class & Accounts'!AG204+'O5 Details by Class & Accounts'!BB204+'O5 Details by Class & Accounts'!BW204","v":0},{"$f":"'O5 Details by Class & Accounts'!M204+'O5 Details by Class & Accounts'!AH204+'O5 Details by Class & Accounts'!BC204+'O5 Details by Class & Accounts'!BX204","v":0},{"$f":"'O5 Details by Class & Accounts'!N204+'O5 Details by Class & Accounts'!AI204+'O5 Details by Class & Accounts'!BD204+'O5 Details by Class & Accounts'!BY204","v":0},{"$f":"'O5 Details by Class & Accounts'!O204+'O5 Details by Class & Accounts'!AJ204+'O5 Details by Class & Accounts'!BE204+'O5 Details by Class & Accounts'!BZ204","v":0},{"$f":"'O5 Details by Class & Accounts'!P204+'O5 Details by Class & Accounts'!AK204+'O5 Details by Class & Accounts'!BF204+'O5 Details by Class & Accounts'!CA204","v":0},{"$f":"'O5 Details by Class & Accounts'!Q204+'O5 Details by Class & Accounts'!AL204+'O5 Details by Class & Accounts'!BG204+'O5 Details by Class & Accounts'!CB204","v":0},{"$f":"'O5 Details by Class & Accounts'!R204+'O5 Details by Class & Accounts'!AM204+'O5 Details by Class & Accounts'!BH204+'O5 Details by Class & Accounts'!CC204","v":0},{"$f":"'O5 Details by Class & Accounts'!S204+'O5 Details by Class & Accounts'!AN204+'O5 Details by Class & Accounts'!BI204+'O5 Details by Class & Accounts'!CD204","v":0},{"$f":"'O5 Details by Class & Accounts'!T204+'O5 Details by Class & Accounts'!AO204+'O5 Details by Class & Accounts'!BJ204+'O5 Details by Class & Accounts'!CE204","v":0},{"$f":"'O5 Details by Class & Accounts'!U204+'O5 Details by Class & Accounts'!AP204+'O5 Details by Class & Accounts'!BK204+'O5 Details by Class & Accounts'!CF204","v":0},{"$f":"'O5 Details by Class & Accounts'!V204+'O5 Details by Class & Accounts'!AQ204+'O5 Details by Class & Accounts'!BL204+'O5 Details by Class & Accounts'!CG204","v":0},{"$f":"'O5 Details by Class & Accounts'!W204+'O5 Details by Class & Accounts'!AR204+'O5 Details by Class & Accounts'!BM204+'O5 Details by Class & Accounts'!CH204","v":0},{"$f":"'O5 Details by Class & Accounts'!X204+'O5 Details by Class & Accounts'!AS204+'O5 Details by Class & Accounts'!BN204+'O5 Details by Class & Accounts'!CI204","v":0},{"$f":"'O5 Details by Class & Accounts'!Y204+'O5 Details by Class & Accounts'!AT204+'O5 Details by Class & Accounts'!BO204+'O5 Details by Class & Accounts'!CJ204","v":0},{"$f":"'O5 Details by Class & Accounts'!Z204+'O5 Details by Class & Accounts'!AU204+'O5 Details by Class & Accounts'!BP204+'O5 Details by Class & Accounts'!CK204","v":0},{"$f":"'O5 Details by Class & Accounts'!AA204+'O5 Details by Class & Accounts'!AV204+'O5 Details by Class & Accounts'!BQ204+'O5 Details by Class & Accounts'!CL204","v":0},{"$f":"'O5 Details by Class & Accounts'!AB204+'O5 Details by Class & Accounts'!AW204+'O5 Details by Class & Accounts'!BR204+'O5 Details by Class & Accounts'!CM204","v":0},"5730","O&M"]
["5735","Amortization of Deferred Development Costs",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D206), \"\",('E4 TB Allocation Details'!D206))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I205+'O5 Details by Class & Accounts'!AD205+'O5 Details by Class & Accounts'!AY205+'O5 Details by Class & Accounts'!BT205","v":0},{"$f":"'O5 Details by Class & Accounts'!J205+'O5 Details by Class & Accounts'!AE205+'O5 Details by Class & Accounts'!AZ205+'O5 Details by Class & Accounts'!BU205","v":0},{"$f":"'O5 Details by Class & Accounts'!K205+'O5 Details by Class & Accounts'!AF205+'O5 Details by Class & Accounts'!BA205+'O5 Details by Class & Accounts'!BV205","v":0},{"$f":"'O5 Details by Class & Accounts'!L205+'O5 Details by Class & Accounts'!AG205+'O5 Details by Class & Accounts'!BB205+'O5 Details by Class & Accounts'!BW205","v":0},{"$f":"'O5 Details by Class & Accounts'!M205+'O5 Details by Class & Accounts'!AH205+'O5 Details by Class & Accounts'!BC205+'O5 Details by Class & Accounts'!BX205","v":0},{"$f":"'O5 Details by Class & Accounts'!N205+'O5 Details by Class & Accounts'!AI205+'O5 Details by Class & Accounts'!BD205+'O5 Details by Class & Accounts'!BY205","v":0},{"$f":"'O5 Details by Class & Accounts'!O205+'O5 Details by Class & Accounts'!AJ205+'O5 Details by Class & Accounts'!BE205+'O5 Details by Class & Accounts'!BZ205","v":0},{"$f":"'O5 Details by Class & Accounts'!P205+'O5 Details by Class & Accounts'!AK205+'O5 Details by Class & Accounts'!BF205+'O5 Details by Class & Accounts'!CA205","v":0},{"$f":"'O5 Details by Class & Accounts'!Q205+'O5 Details by Class & Accounts'!AL205+'O5 Details by Class & Accounts'!BG205+'O5 Details by Class & Accounts'!CB205","v":0},{"$f":"'O5 Details by Class & Accounts'!R205+'O5 Details by Class & Accounts'!AM205+'O5 Details by Class & Accounts'!BH205+'O5 Details by Class & Accounts'!CC205","v":0},{"$f":"'O5 Details by Class & Accounts'!S205+'O5 Details by Class & Accounts'!AN205+'O5 Details by Class & Accounts'!BI205+'O5 Details by Class & Accounts'!CD205","v":0},{"$f":"'O5 Details by Class & Accounts'!T205+'O5 Details by Class & Accounts'!AO205+'O5 Details by Class & Accounts'!BJ205+'O5 Details by Class & Accounts'!CE205","v":0},{"$f":"'O5 Details by Class & Accounts'!U205+'O5 Details by Class & Accounts'!AP205+'O5 Details by Class & Accounts'!BK205+'O5 Details by Class & Accounts'!CF205","v":0},{"$f":"'O5 Details by Class & Accounts'!V205+'O5 Details by Class & Accounts'!AQ205+'O5 Details by Class & Accounts'!BL205+'O5 Details by Class & Accounts'!CG205","v":0},{"$f":"'O5 Details by Class & Accounts'!W205+'O5 Details by Class & Accounts'!AR205+'O5 Details by Class & Accounts'!BM205+'O5 Details by Class & Accounts'!CH205","v":0},{"$f":"'O5 Details by Class & Accounts'!X205+'O5 Details by Class & Accounts'!AS205+'O5 Details by Class & Accounts'!BN205+'O5 Details by Class & Accounts'!CI205","v":0},{"$f":"'O5 Details by Class & Accounts'!Y205+'O5 Details by Class & Accounts'!AT205+'O5 Details by Class & Accounts'!BO205+'O5 Details by Class & Accounts'!CJ205","v":0},{"$f":"'O5 Details by Class & Accounts'!Z205+'O5 Details by Class & Accounts'!AU205+'O5 Details by Class & Accounts'!BP205+'O5 Details by Class & Accounts'!CK205","v":0},{"$f":"'O5 Details by Class & Accounts'!AA205+'O5 Details by Class & Accounts'!AV205+'O5 Details by Class & Accounts'!BQ205+'O5 Details by Class & Accounts'!CL205","v":0},{"$f":"'O5 Details by Class & Accounts'!AB205+'O5 Details by Class & Accounts'!AW205+'O5 Details by Class & Accounts'!BR205+'O5 Details by Class & Accounts'!CM205","v":0},"5735","O&M"]
["5740","Amortization of Deferred Charges",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D207), \"\",('E4 TB Allocation Details'!D207))","v":"dep"},0,{"$f":"'O5 Details by Class & Accounts'!I206+'O5 Details by Class & Accounts'!AD206+'O5 Details by Class & Accounts'!AY206+'O5 Details by Class & Accounts'!BT206","v":0},{"$f":"'O5 Details by Class & Accounts'!J206+'O5 Details by Class & Accounts'!AE206+'O5 Details by Class & Accounts'!AZ206+'O5 Details by Class & Accounts'!BU206","v":0},{"$f":"'O5 Details by Class & Accounts'!K206+'O5 Details by Class & Accounts'!AF206+'O5 Details by Class & Accounts'!BA206+'O5 Details by Class & Accounts'!BV206","v":0},{"$f":"'O5 Details by Class & Accounts'!L206+'O5 Details by Class & Accounts'!AG206+'O5 Details by Class & Accounts'!BB206+'O5 Details by Class & Accounts'!BW206","v":0},{"$f":"'O5 Details by Class & Accounts'!M206+'O5 Details by Class & Accounts'!AH206+'O5 Details by Class & Accounts'!BC206+'O5 Details by Class & Accounts'!BX206","v":0},{"$f":"'O5 Details by Class & Accounts'!N206+'O5 Details by Class & Accounts'!AI206+'O5 Details by Class & Accounts'!BD206+'O5 Details by Class & Accounts'!BY206","v":0},{"$f":"'O5 Details by Class & Accounts'!O206+'O5 Details by Class & Accounts'!AJ206+'O5 Details by Class & Accounts'!BE206+'O5 Details by Class & Accounts'!BZ206","v":0},{"$f":"'O5 Details by Class & Accounts'!P206+'O5 Details by Class & Accounts'!AK206+'O5 Details by Class & Accounts'!BF206+'O5 Details by Class & Accounts'!CA206","v":0},{"$f":"'O5 Details by Class & Accounts'!Q206+'O5 Details by Class & Accounts'!AL206+'O5 Details by Class & Accounts'!BG206+'O5 Details by Class & Accounts'!CB206","v":0},{"$f":"'O5 Details by Class & Accounts'!R206+'O5 Details by Class & Accounts'!AM206+'O5 Details by Class & Accounts'!BH206+'O5 Details by Class & Accounts'!CC206","v":0},{"$f":"'O5 Details by Class & Accounts'!S206+'O5 Details by Class & Accounts'!AN206+'O5 Details by Class & Accounts'!BI206+'O5 Details by Class & Accounts'!CD206","v":0},{"$f":"'O5 Details by Class & Accounts'!T206+'O5 Details by Class & Accounts'!AO206+'O5 Details by Class & Accounts'!BJ206+'O5 Details by Class & Accounts'!CE206","v":0},{"$f":"'O5 Details by Class & Accounts'!U206+'O5 Details by Class & Accounts'!AP206+'O5 Details by Class & Accounts'!BK206+'O5 Details by Class & Accounts'!CF206","v":0},{"$f":"'O5 Details by Class & Accounts'!V206+'O5 Details by Class & Accounts'!AQ206+'O5 Details by Class & Accounts'!BL206+'O5 Details by Class & Accounts'!CG206","v":0},{"$f":"'O5 Details by Class & Accounts'!W206+'O5 Details by Class & Accounts'!AR206+'O5 Details by Class & Accounts'!BM206+'O5 Details by Class & Accounts'!CH206","v":0},{"$f":"'O5 Details by Class & Accounts'!X206+'O5 Details by Class & Accounts'!AS206+'O5 Details by Class & Accounts'!BN206+'O5 Details by Class & Accounts'!CI206","v":0},{"$f":"'O5 Details by Class & Accounts'!Y206+'O5 Details by Class & Accounts'!AT206+'O5 Details by Class & Accounts'!BO206+'O5 Details by Class & Accounts'!CJ206","v":0},{"$f":"'O5 Details by Class & Accounts'!Z206+'O5 Details by Class & Accounts'!AU206+'O5 Details by Class & Accounts'!BP206+'O5 Details by Class & Accounts'!CK206","v":0},{"$f":"'O5 Details by Class & Accounts'!AA206+'O5 Details by Class & Accounts'!AV206+'O5 Details by Class & Accounts'!BQ206+'O5 Details by Class & Accounts'!CL206","v":0},{"$f":"'O5 Details by Class & Accounts'!AB206+'O5 Details by Class & Accounts'!AW206+'O5 Details by Class & Accounts'!BR206+'O5 Details by Class & Accounts'!CM206","v":0},"5740","O&M"]
["6005","Interest on Long Term Debt",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D208), \"\",('E4 TB Allocation Details'!D208))","v":"INT"},5337309.1871609977,{"$f":"'O5 Details by Class & Accounts'!I207+'O5 Details by Class & Accounts'!AD207+'O5 Details by Class & Accounts'!AY207+'O5 Details by Class & Accounts'!BT207","v":2507141.5485961824},{"$f":"'O5 Details by Class & Accounts'!J207+'O5 Details by Class & Accounts'!AE207+'O5 Details by Class & Accounts'!AZ207+'O5 Details by Class & Accounts'!BU207","v":819001.43816482229},{"$f":"'O5 Details by Class & Accounts'!K207+'O5 Details by Class & Accounts'!AF207+'O5 Details by Class & Accounts'!BA207+'O5 Details by Class & Accounts'!BV207","v":1768268.4646117326},{"$f":"'O5 Details by Class & Accounts'!L207+'O5 Details by Class & Accounts'!AG207+'O5 Details by Class & Accounts'!BB207+'O5 Details by Class & Accounts'!BW207","v":0},{"$f":"'O5 Details by Class & Accounts'!M207+'O5 Details by Class & Accounts'!AH207+'O5 Details by Class & Accounts'!BC207+'O5 Details by Class & Accounts'!BX207","v":0},{"$f":"'O5 Details by Class & Accounts'!N207+'O5 Details by Class & Accounts'!AI207+'O5 Details by Class & Accounts'!BD207+'O5 Details by Class & Accounts'!BY207","v":166645.85867947893},{"$f":"'O5 Details by Class & Accounts'!O207+'O5 Details by Class & Accounts'!AJ207+'O5 Details by Class & Accounts'!BE207+'O5 Details by Class & Accounts'!BZ207","v":59229.367681233438},{"$f":"'O5 Details by Class & Accounts'!P207+'O5 Details by Class & Accounts'!AK207+'O5 Details by Class & Accounts'!BF207+'O5 Details by Class & Accounts'!CA207","v":0},{"$f":"'O5 Details by Class & Accounts'!Q207+'O5 Details by Class & Accounts'!AL207+'O5 Details by Class & Accounts'!BG207+'O5 Details by Class & Accounts'!CB207","v":16892.626363762993},{"$f":"'O5 Details by Class & Accounts'!R207+'O5 Details by Class & Accounts'!AM207+'O5 Details by Class & Accounts'!BH207+'O5 Details by Class & Accounts'!CC207","v":129.88306378549998},{"$f":"'O5 Details by Class & Accounts'!S207+'O5 Details by Class & Accounts'!AN207+'O5 Details by Class & Accounts'!BI207+'O5 Details by Class & Accounts'!CD207","v":0},{"$f":"'O5 Details by Class & Accounts'!T207+'O5 Details by Class & Accounts'!AO207+'O5 Details by Class & Accounts'!BJ207+'O5 Details by Class & Accounts'!CE207","v":0},{"$f":"'O5 Details by Class & Accounts'!U207+'O5 Details by Class & Accounts'!AP207+'O5 Details by Class & Accounts'!BK207+'O5 Details by Class & Accounts'!CF207","v":0},{"$f":"'O5 Details by Class & Accounts'!V207+'O5 Details by Class & Accounts'!AQ207+'O5 Details by Class & Accounts'!BL207+'O5 Details by Class & Accounts'!CG207","v":0},{"$f":"'O5 Details by Class & Accounts'!W207+'O5 Details by Class & Accounts'!AR207+'O5 Details by Class & Accounts'!BM207+'O5 Details by Class & Accounts'!CH207","v":0},{"$f":"'O5 Details by Class & Accounts'!X207+'O5 Details by Class & Accounts'!AS207+'O5 Details by Class & Accounts'!BN207+'O5 Details by Class & Accounts'!CI207","v":0},{"$f":"'O5 Details by Class & Accounts'!Y207+'O5 Details by Class & Accounts'!AT207+'O5 Details by Class & Accounts'!BO207+'O5 Details by Class & Accounts'!CJ207","v":0},{"$f":"'O5 Details by Class & Accounts'!Z207+'O5 Details by Class & Accounts'!AU207+'O5 Details by Class & Accounts'!BP207+'O5 Details by Class & Accounts'!CK207","v":0},{"$f":"'O5 Details by Class & Accounts'!AA207+'O5 Details by Class & Accounts'!AV207+'O5 Details by Class & Accounts'!BQ207+'O5 Details by Class & Accounts'!CL207","v":0},{"$f":"'O5 Details by Class & Accounts'!AB207+'O5 Details by Class & Accounts'!AW207+'O5 Details by Class & Accounts'!BR207+'O5 Details by Class & Accounts'!CM207","v":0},"6005","NFA"]
["6105","Taxes Other Than Income Taxes",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D209), \"\",('E4 TB Allocation Details'!D209))","v":"ad"},{"$f":"SUM(E208:X208)","v":489734},{"$f":"'O5 Details by Class & Accounts'!I208+'O5 Details by Class & Accounts'!AD208+'O5 Details by Class & Accounts'!AY208+'O5 Details by Class & Accounts'!BT208","v":230047.0922902083},{"$f":"'O5 Details by Class & Accounts'!J208+'O5 Details by Class & Accounts'!AE208+'O5 Details by Class & Accounts'!AZ208+'O5 Details by Class & Accounts'!BU208","v":75148.887998290927},{"$f":"'O5 Details by Class & Accounts'!K208+'O5 Details by Class & Accounts'!AF208+'O5 Details by Class & Accounts'!BA208+'O5 Details by Class & Accounts'!BV208","v":162250.519481108},{"$f":"'O5 Details by Class & Accounts'!L208+'O5 Details by Class & Accounts'!AG208+'O5 Details by Class & Accounts'!BB208+'O5 Details by Class & Accounts'!BW208","v":0},{"$f":"'O5 Details by Class & Accounts'!M208+'O5 Details by Class & Accounts'!AH208+'O5 Details by Class & Accounts'!BC208+'O5 Details by Class & Accounts'!BX208","v":0},{"$f":"'O5 Details by Class & Accounts'!N208+'O5 Details by Class & Accounts'!AI208+'O5 Details by Class & Accounts'!BD208+'O5 Details by Class & Accounts'!BY208","v":15290.877873602589},{"$f":"'O5 Details by Class & Accounts'!O208+'O5 Details by Class & Accounts'!AJ208+'O5 Details by Class & Accounts'!BE208+'O5 Details by Class & Accounts'!BZ208","v":5434.6926765601665},{"$f":"'O5 Details by Class & Accounts'!P208+'O5 Details by Class & Accounts'!AK208+'O5 Details by Class & Accounts'!BF208+'O5 Details by Class & Accounts'!CA208","v":0},{"$f":"'O5 Details by Class & Accounts'!Q208+'O5 Details by Class & Accounts'!AL208+'O5 Details by Class & Accounts'!BG208+'O5 Details by Class & Accounts'!CB208","v":1550.0120359397038},{"$f":"'O5 Details by Class & Accounts'!R208+'O5 Details by Class & Accounts'!AM208+'O5 Details by Class & Accounts'!BH208+'O5 Details by Class & Accounts'!CC208","v":11.917644290298695},{"$f":"'O5 Details by Class & Accounts'!S208+'O5 Details by Class & Accounts'!AN208+'O5 Details by Class & Accounts'!BI208+'O5 Details by Class & Accounts'!CD208","v":0},{"$f":"'O5 Details by Class & Accounts'!T208+'O5 Details by Class & Accounts'!AO208+'O5 Details by Class & Accounts'!BJ208+'O5 Details by Class & Accounts'!CE208","v":0},{"$f":"'O5 Details by Class & Accounts'!U208+'O5 Details by Class & Accounts'!AP208+'O5 Details by Class & Accounts'!BK208+'O5 Details by Class & Accounts'!CF208","v":0},{"$f":"'O5 Details by Class & Accounts'!V208+'O5 Details by Class & Accounts'!AQ208+'O5 Details by Class & Accounts'!BL208+'O5 Details by Class & Accounts'!CG208","v":0},{"$f":"'O5 Details by Class & Accounts'!W208+'O5 Details by Class & Accounts'!AR208+'O5 Details by Class & Accounts'!BM208+'O5 Details by Class & Accounts'!CH208","v":0},{"$f":"'O5 Details by Class & Accounts'!X208+'O5 Details by Class & Accounts'!AS208+'O5 Details by Class & Accounts'!BN208+'O5 Details by Class & Accounts'!CI208","v":0},{"$f":"'O5 Details by Class & Accounts'!Y208+'O5 Details by Class & Accounts'!AT208+'O5 Details by Class & Accounts'!BO208+'O5 Details by Class & Accounts'!CJ208","v":0},{"$f":"'O5 Details by Class & Accounts'!Z208+'O5 Details by Class & Accounts'!AU208+'O5 Details by Class & Accounts'!BP208+'O5 Details by Class & Accounts'!CK208","v":0},{"$f":"'O5 Details by Class & Accounts'!AA208+'O5 Details by Class & Accounts'!AV208+'O5 Details by Class & Accounts'!BQ208+'O5 Details by Class & Accounts'!CL208","v":0},{"$f":"'O5 Details by Class & Accounts'!AB208+'O5 Details by Class & Accounts'!AW208+'O5 Details by Class & Accounts'!BR208+'O5 Details by Class & Accounts'!CM208","v":0},"6105","NFA"]
["6110","Income Taxes",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D210), \"\",('E4 TB Allocation Details'!D210))","v":"Input"},803815.38987286913,{"$f":"'O5 Details by Class & Accounts'!I209+'O5 Details by Class & Accounts'!AD209+'O5 Details by Class & Accounts'!AY209+'O5 Details by Class & Accounts'!BT209","v":377583.3272314638},{"$f":"'O5 Details by Class & Accounts'!J209+'O5 Details by Class & Accounts'!AE209+'O5 Details by Class & Accounts'!AZ209+'O5 Details by Class & Accounts'!BU209","v":123344.16786430756},{"$f":"'O5 Details by Class & Accounts'!K209+'O5 Details by Class & Accounts'!AF209+'O5 Details by Class & Accounts'!BA209+'O5 Details by Class & Accounts'!BV209","v":266306.7391150755},{"$f":"'O5 Details by Class & Accounts'!L209+'O5 Details by Class & Accounts'!AG209+'O5 Details by Class & Accounts'!BB209+'O5 Details by Class & Accounts'!BW209","v":0},{"$f":"'O5 Details by Class & Accounts'!M209+'O5 Details by Class & Accounts'!AH209+'O5 Details by Class & Accounts'!BC209+'O5 Details by Class & Accounts'!BX209","v":0},{"$f":"'O5 Details by Class & Accounts'!N209+'O5 Details by Class & Accounts'!AI209+'O5 Details by Class & Accounts'!BD209+'O5 Details by Class & Accounts'!BY209","v":25097.385436723391},{"$f":"'O5 Details by Class & Accounts'!O209+'O5 Details by Class & Accounts'!AJ209+'O5 Details by Class & Accounts'!BE209+'O5 Details by Class & Accounts'!BZ209","v":8920.1272785806923},{"$f":"'O5 Details by Class & Accounts'!P209+'O5 Details by Class & Accounts'!AK209+'O5 Details by Class & Accounts'!BF209+'O5 Details by Class & Accounts'!CA209","v":0},{"$f":"'O5 Details by Class & Accounts'!Q209+'O5 Details by Class & Accounts'!AL209+'O5 Details by Class & Accounts'!BG209+'O5 Details by Class & Accounts'!CB209","v":2544.0821527125186},{"$f":"'O5 Details by Class & Accounts'!R209+'O5 Details by Class & Accounts'!AM209+'O5 Details by Class & Accounts'!BH209+'O5 Details by Class & Accounts'!CC209","v":19.560794005669646},{"$f":"'O5 Details by Class & Accounts'!S209+'O5 Details by Class & Accounts'!AN209+'O5 Details by Class & Accounts'!BI209+'O5 Details by Class & Accounts'!CD209","v":0},{"$f":"'O5 Details by Class & Accounts'!T209+'O5 Details by Class & Accounts'!AO209+'O5 Details by Class & Accounts'!BJ209+'O5 Details by Class & Accounts'!CE209","v":0},{"$f":"'O5 Details by Class & Accounts'!U209+'O5 Details by Class & Accounts'!AP209+'O5 Details by Class & Accounts'!BK209+'O5 Details by Class & Accounts'!CF209","v":0},{"$f":"'O5 Details by Class & Accounts'!V209+'O5 Details by Class & Accounts'!AQ209+'O5 Details by Class & Accounts'!BL209+'O5 Details by Class & Accounts'!CG209","v":0},{"$f":"'O5 Details by Class & Accounts'!W209+'O5 Details by Class & Accounts'!AR209+'O5 Details by Class & Accounts'!BM209+'O5 Details by Class & Accounts'!CH209","v":0},{"$f":"'O5 Details by Class & Accounts'!X209+'O5 Details by Class & Accounts'!AS209+'O5 Details by Class & Accounts'!BN209+'O5 Details by Class & Accounts'!CI209","v":0},{"$f":"'O5 Details by Class & Accounts'!Y209+'O5 Details by Class & Accounts'!AT209+'O5 Details by Class & Accounts'!BO209+'O5 Details by Class & Accounts'!CJ209","v":0},{"$f":"'O5 Details by Class & Accounts'!Z209+'O5 Details by Class & Accounts'!AU209+'O5 Details by Class & Accounts'!BP209+'O5 Details by Class & Accounts'!CK209","v":0},{"$f":"'O5 Details by Class & Accounts'!AA209+'O5 Details by Class & Accounts'!AV209+'O5 Details by Class & Accounts'!BQ209+'O5 Details by Class & Accounts'!CL209","v":0},{"$f":"'O5 Details by Class & Accounts'!AB209+'O5 Details by Class & Accounts'!AW209+'O5 Details by Class & Accounts'!BR209+'O5 Details by Class & Accounts'!CM209","v":0},"6110","NFA"]
["6205-1","Sub-account LEAP Funding",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D211), \"\",('E4 TB Allocation Details'!D211))","v":"ad"},42000,{"$f":"'O5 Details by Class & Accounts'!I210+'O5 Details by Class & Accounts'!AD210+'O5 Details by Class & Accounts'!AY210+'O5 Details by Class & Accounts'!BT210","v":24836.886832355307},{"$f":"'O5 Details by Class & Accounts'!J210+'O5 Details by Class & Accounts'!AE210+'O5 Details by Class & Accounts'!AZ210+'O5 Details by Class & Accounts'!BU210","v":5682.6578111116887},{"$f":"'O5 Details by Class & Accounts'!K210+'O5 Details by Class & Accounts'!AF210+'O5 Details by Class & Accounts'!BA210+'O5 Details by Class & Accounts'!BV210","v":10157.893624966578},{"$f":"'O5 Details by Class & Accounts'!L210+'O5 Details by Class & Accounts'!AG210+'O5 Details by Class & Accounts'!BB210+'O5 Details by Class & Accounts'!BW210","v":0},{"$f":"'O5 Details by Class & Accounts'!M210+'O5 Details by Class & Accounts'!AH210+'O5 Details by Class & Accounts'!BC210+'O5 Details by Class & Accounts'!BX210","v":0},{"$f":"'O5 Details by Class & Accounts'!N210+'O5 Details by Class & Accounts'!AI210+'O5 Details by Class & Accounts'!BD210+'O5 Details by Class & Accounts'!BY210","v":876.33096422048231},{"$f":"'O5 Details by Class & Accounts'!O210+'O5 Details by Class & Accounts'!AJ210+'O5 Details by Class & Accounts'!BE210+'O5 Details by Class & Accounts'!BZ210","v":345.27844493644011},{"$f":"'O5 Details by Class & Accounts'!P210+'O5 Details by Class & Accounts'!AK210+'O5 Details by Class & Accounts'!BF210+'O5 Details by Class & Accounts'!CA210","v":0},{"$f":"'O5 Details by Class & Accounts'!Q210+'O5 Details by Class & Accounts'!AL210+'O5 Details by Class & Accounts'!BG210+'O5 Details by Class & Accounts'!CB210","v":98.918167341852879},{"$f":"'O5 Details by Class & Accounts'!R210+'O5 Details by Class & Accounts'!AM210+'O5 Details by Class & Accounts'!BH210+'O5 Details by Class & Accounts'!CC210","v":2.0341550676511582},{"$f":"'O5 Details by Class & Accounts'!S210+'O5 Details by Class & Accounts'!AN210+'O5 Details by Class & Accounts'!BI210+'O5 Details by Class & Accounts'!CD210","v":0},{"$f":"'O5 Details by Class & Accounts'!T210+'O5 Details by Class & Accounts'!AO210+'O5 Details by Class & Accounts'!BJ210+'O5 Details by Class & Accounts'!CE210","v":0},{"$f":"'O5 Details by Class & Accounts'!U210+'O5 Details by Class & Accounts'!AP210+'O5 Details by Class & Accounts'!BK210+'O5 Details by Class & Accounts'!CF210","v":0},{"$f":"'O5 Details by Class & Accounts'!V210+'O5 Details by Class & Accounts'!AQ210+'O5 Details by Class & Accounts'!BL210+'O5 Details by Class & Accounts'!CG210","v":0},{"$f":"'O5 Details by Class & Accounts'!W210+'O5 Details by Class & Accounts'!AR210+'O5 Details by Class & Accounts'!BM210+'O5 Details by Class & Accounts'!CH210","v":0},{"$f":"'O5 Details by Class & Accounts'!X210+'O5 Details by Class & Accounts'!AS210+'O5 Details by Class & Accounts'!BN210+'O5 Details by Class & Accounts'!CI210","v":0},{"$f":"'O5 Details by Class & Accounts'!Y210+'O5 Details by Class & Accounts'!AT210+'O5 Details by Class & Accounts'!BO210+'O5 Details by Class & Accounts'!CJ210","v":0},{"$f":"'O5 Details by Class & Accounts'!Z210+'O5 Details by Class & Accounts'!AU210+'O5 Details by Class & Accounts'!BP210+'O5 Details by Class & Accounts'!CK210","v":0},{"$f":"'O5 Details by Class & Accounts'!AA210+'O5 Details by Class & Accounts'!AV210+'O5 Details by Class & Accounts'!BQ210+'O5 Details by Class & Accounts'!CL210","v":0},{"$f":"'O5 Details by Class & Accounts'!AB210+'O5 Details by Class & Accounts'!AW210+'O5 Details by Class & Accounts'!BR210+'O5 Details by Class & Accounts'!CM210","v":0},"6205-1","O&M"]
["6210","Life Insurance",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D212), \"\",('E4 TB Allocation Details'!D212))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I211+'O5 Details by Class & Accounts'!AD211+'O5 Details by Class & Accounts'!AY211+'O5 Details by Class & Accounts'!BT211","v":0},{"$f":"'O5 Details by Class & Accounts'!J211+'O5 Details by Class & Accounts'!AE211+'O5 Details by Class & Accounts'!AZ211+'O5 Details by Class & Accounts'!BU211","v":0},{"$f":"'O5 Details by Class & Accounts'!K211+'O5 Details by Class & Accounts'!AF211+'O5 Details by Class & Accounts'!BA211+'O5 Details by Class & Accounts'!BV211","v":0},{"$f":"'O5 Details by Class & Accounts'!L211+'O5 Details by Class & Accounts'!AG211+'O5 Details by Class & Accounts'!BB211+'O5 Details by Class & Accounts'!BW211","v":0},{"$f":"'O5 Details by Class & Accounts'!M211+'O5 Details by Class & Accounts'!AH211+'O5 Details by Class & Accounts'!BC211+'O5 Details by Class & Accounts'!BX211","v":0},{"$f":"'O5 Details by Class & Accounts'!N211+'O5 Details by Class & Accounts'!AI211+'O5 Details by Class & Accounts'!BD211+'O5 Details by Class & Accounts'!BY211","v":0},{"$f":"'O5 Details by Class & Accounts'!O211+'O5 Details by Class & Accounts'!AJ211+'O5 Details by Class & Accounts'!BE211+'O5 Details by Class & Accounts'!BZ211","v":0},{"$f":"'O5 Details by Class & Accounts'!P211+'O5 Details by Class & Accounts'!AK211+'O5 Details by Class & Accounts'!BF211+'O5 Details by Class & Accounts'!CA211","v":0},{"$f":"'O5 Details by Class & Accounts'!Q211+'O5 Details by Class & Accounts'!AL211+'O5 Details by Class & Accounts'!BG211+'O5 Details by Class & Accounts'!CB211","v":0},{"$f":"'O5 Details by Class & Accounts'!R211+'O5 Details by Class & Accounts'!AM211+'O5 Details by Class & Accounts'!BH211+'O5 Details by Class & Accounts'!CC211","v":0},{"$f":"'O5 Details by Class & Accounts'!S211+'O5 Details by Class & Accounts'!AN211+'O5 Details by Class & Accounts'!BI211+'O5 Details by Class & Accounts'!CD211","v":0},{"$f":"'O5 Details by Class & Accounts'!T211+'O5 Details by Class & Accounts'!AO211+'O5 Details by Class & Accounts'!BJ211+'O5 Details by Class & Accounts'!CE211","v":0},{"$f":"'O5 Details by Class & Accounts'!U211+'O5 Details by Class & Accounts'!AP211+'O5 Details by Class & Accounts'!BK211+'O5 Details by Class & Accounts'!CF211","v":0},{"$f":"'O5 Details by Class & Accounts'!V211+'O5 Details by Class & Accounts'!AQ211+'O5 Details by Class & Accounts'!BL211+'O5 Details by Class & Accounts'!CG211","v":0},{"$f":"'O5 Details by Class & Accounts'!W211+'O5 Details by Class & Accounts'!AR211+'O5 Details by Class & Accounts'!BM211+'O5 Details by Class & Accounts'!CH211","v":0},{"$f":"'O5 Details by Class & Accounts'!X211+'O5 Details by Class & Accounts'!AS211+'O5 Details by Class & Accounts'!BN211+'O5 Details by Class & Accounts'!CI211","v":0},{"$f":"'O5 Details by Class & Accounts'!Y211+'O5 Details by Class & Accounts'!AT211+'O5 Details by Class & Accounts'!BO211+'O5 Details by Class & Accounts'!CJ211","v":0},{"$f":"'O5 Details by Class & Accounts'!Z211+'O5 Details by Class & Accounts'!AU211+'O5 Details by Class & Accounts'!BP211+'O5 Details by Class & Accounts'!CK211","v":0},{"$f":"'O5 Details by Class & Accounts'!AA211+'O5 Details by Class & Accounts'!AV211+'O5 Details by Class & Accounts'!BQ211+'O5 Details by Class & Accounts'!CL211","v":0},{"$f":"'O5 Details by Class & Accounts'!AB211+'O5 Details by Class & Accounts'!AW211+'O5 Details by Class & Accounts'!BR211+'O5 Details by Class & Accounts'!CM211","v":0},"6210","O&M"]
["6215","Penalties",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D213), \"\",('E4 TB Allocation Details'!D213))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I212+'O5 Details by Class & Accounts'!AD212+'O5 Details by Class & Accounts'!AY212+'O5 Details by Class & Accounts'!BT212","v":0},{"$f":"'O5 Details by Class & Accounts'!J212+'O5 Details by Class & Accounts'!AE212+'O5 Details by Class & Accounts'!AZ212+'O5 Details by Class & Accounts'!BU212","v":0},{"$f":"'O5 Details by Class & Accounts'!K212+'O5 Details by Class & Accounts'!AF212+'O5 Details by Class & Accounts'!BA212+'O5 Details by Class & Accounts'!BV212","v":0},{"$f":"'O5 Details by Class & Accounts'!L212+'O5 Details by Class & Accounts'!AG212+'O5 Details by Class & Accounts'!BB212+'O5 Details by Class & Accounts'!BW212","v":0},{"$f":"'O5 Details by Class & Accounts'!M212+'O5 Details by Class & Accounts'!AH212+'O5 Details by Class & Accounts'!BC212+'O5 Details by Class & Accounts'!BX212","v":0},{"$f":"'O5 Details by Class & Accounts'!N212+'O5 Details by Class & Accounts'!AI212+'O5 Details by Class & Accounts'!BD212+'O5 Details by Class & Accounts'!BY212","v":0},{"$f":"'O5 Details by Class & Accounts'!O212+'O5 Details by Class & Accounts'!AJ212+'O5 Details by Class & Accounts'!BE212+'O5 Details by Class & Accounts'!BZ212","v":0},{"$f":"'O5 Details by Class & Accounts'!P212+'O5 Details by Class & Accounts'!AK212+'O5 Details by Class & Accounts'!BF212+'O5 Details by Class & Accounts'!CA212","v":0},{"$f":"'O5 Details by Class & Accounts'!Q212+'O5 Details by Class & Accounts'!AL212+'O5 Details by Class & Accounts'!BG212+'O5 Details by Class & Accounts'!CB212","v":0},{"$f":"'O5 Details by Class & Accounts'!R212+'O5 Details by Class & Accounts'!AM212+'O5 Details by Class & Accounts'!BH212+'O5 Details by Class & Accounts'!CC212","v":0},{"$f":"'O5 Details by Class & Accounts'!S212+'O5 Details by Class & Accounts'!AN212+'O5 Details by Class & Accounts'!BI212+'O5 Details by Class & Accounts'!CD212","v":0},{"$f":"'O5 Details by Class & Accounts'!T212+'O5 Details by Class & Accounts'!AO212+'O5 Details by Class & Accounts'!BJ212+'O5 Details by Class & Accounts'!CE212","v":0},{"$f":"'O5 Details by Class & Accounts'!U212+'O5 Details by Class & Accounts'!AP212+'O5 Details by Class & Accounts'!BK212+'O5 Details by Class & Accounts'!CF212","v":0},{"$f":"'O5 Details by Class & Accounts'!V212+'O5 Details by Class & Accounts'!AQ212+'O5 Details by Class & Accounts'!BL212+'O5 Details by Class & Accounts'!CG212","v":0},{"$f":"'O5 Details by Class & Accounts'!W212+'O5 Details by Class & Accounts'!AR212+'O5 Details by Class & Accounts'!BM212+'O5 Details by Class & Accounts'!CH212","v":0},{"$f":"'O5 Details by Class & Accounts'!X212+'O5 Details by Class & Accounts'!AS212+'O5 Details by Class & Accounts'!BN212+'O5 Details by Class & Accounts'!CI212","v":0},{"$f":"'O5 Details by Class & Accounts'!Y212+'O5 Details by Class & Accounts'!AT212+'O5 Details by Class & Accounts'!BO212+'O5 Details by Class & Accounts'!CJ212","v":0},{"$f":"'O5 Details by Class & Accounts'!Z212+'O5 Details by Class & Accounts'!AU212+'O5 Details by Class & Accounts'!BP212+'O5 Details by Class & Accounts'!CK212","v":0},{"$f":"'O5 Details by Class & Accounts'!AA212+'O5 Details by Class & Accounts'!AV212+'O5 Details by Class & Accounts'!BQ212+'O5 Details by Class & Accounts'!CL212","v":0},{"$f":"'O5 Details by Class & Accounts'!AB212+'O5 Details by Class & Accounts'!AW212+'O5 Details by Class & Accounts'!BR212+'O5 Details by Class & Accounts'!CM212","v":0},"6215","O&M"]
["6225","Other Deductions",{"$f":"IF(ISBLANK('E4 TB Allocation Details'!D214), \"\",('E4 TB Allocation Details'!D214))","v":"ad"},0,{"$f":"'O5 Details by Class & Accounts'!I213+'O5 Details by Class & Accounts'!AD213+'O5 Details by Class & Accounts'!AY213+'O5 Details by Class & Accounts'!BT213","v":0},{"$f":"'O5 Details by Class & Accounts'!J213+'O5 Details by Class & Accounts'!AE213+'O5 Details by Class & Accounts'!AZ213+'O5 Details by Class & Accounts'!BU213","v":0},{"$f":"'O5 Details by Class & Accounts'!K213+'O5 Details by Class & Accounts'!AF213+'O5 Details by Class & Accounts'!BA213+'O5 Details by Class & Accounts'!BV213","v":0},{"$f":"'O5 Details by Class & Accounts'!L213+'O5 Details by Class & Accounts'!AG213+'O5 Details by Class & Accounts'!BB213+'O5 Details by Class & Accounts'!BW213","v":0},{"$f":"'O5 Details by Class & Accounts'!M213+'O5 Details by Class & Accounts'!AH213+'O5 Details by Class & Accounts'!BC213+'O5 Details by Class & Accounts'!BX213","v":0},{"$f":"'O5 Details by Class & Accounts'!N213+'O5 Details by Class & Accounts'!AI213+'O5 Details by Class & Accounts'!BD213+'O5 Details by Class & Accounts'!BY213","v":0},{"$f":"'O5 Details by Class & Accounts'!O213+'O5 Details by Class & Accounts'!AJ213+'O5 Details by Class & Accounts'!BE213+'O5 Details by Class & Accounts'!BZ213","v":0},{"$f":"'O5 Details by Class & Accounts'!P213+'O5 Details by Class & Accounts'!AK213+'O5 Details by Class & Accounts'!BF213+'O5 Details by Class & Accounts'!CA213","v":0},{"$f":"'O5 Details by Class & Accounts'!Q213+'O5 Details by Class & Accounts'!AL213+'O5 Details by Class & Accounts'!BG213+'O5 Details by Class & Accounts'!CB213","v":0},{"$f":"'O5 Details by Class & Accounts'!R213+'O5 Details by Class & Accounts'!AM213+'O5 Details by Class & Accounts'!BH213+'O5 Details by Class & Accounts'!CC213","v":0},{"$f":"'O5 Details by Class & Accounts'!S213+'O5 Details by Class & Accounts'!AN213+'O5 Details by Class & Accounts'!BI213+'O5 Details by Class & Accounts'!CD213","v":0},{"$f":"'O5 Details by Class & Accounts'!T213+'O5 Details by Class & Accounts'!AO213+'O5 Details by Class & Accounts'!BJ213+'O5 Details by Class & Accounts'!CE213","v":0},{"$f":"'O5 Details by Class & Accounts'!U213+'O5 Details by Class & Accounts'!AP213+'O5 Details by Class & Accounts'!BK213+'O5 Details by Class & Accounts'!CF213","v":0},{"$f":"'O5 Details by Class & Accounts'!V213+'O5 Details by Class & Accounts'!AQ213+'O5 Details by Class & Accounts'!BL213+'O5 Details by Class & Accounts'!CG213","v":0},{"$f":"'O5 Details by Class & Accounts'!W213+'O5 Details by Class & Accounts'!AR213+'O5 Details by Class & Accounts'!BM213+'O5 Details by Class & Accounts'!CH213","v":0},{"$f":"'O5 Details by Class & Accounts'!X213+'O5 Details by Class & Accounts'!AS213+'O5 Details by Class & Accounts'!BN213+'O5 Details by Class & Accounts'!CI213","v":0},{"$f":"'O5 Details by Class & Accounts'!Y213+'O5 Details by Class & Accounts'!AT213+'O5 Details by Class & Accounts'!BO213+'O5 Details by Class & Accounts'!CJ213","v":0},{"$f":"'O5 Details by Class & Accounts'!Z213+'O5 Details by Class & Accounts'!AU213+'O5 Details by Class & Accounts'!BP213+'O5 Details by Class & Accounts'!CK213","v":0},{"$f":"'O5 Details by Class & Accounts'!AA213+'O5 Details by Class & Accounts'!AV213+'O5 Details by Class & Accounts'!BQ213+'O5 Details by Class & Accounts'!CL213","v":0},{"$f":"'O5 Details by Class & Accounts'!AB213+'O5 Details by Class & Accounts'!AW213+'O5 Details by Class & Accounts'!BR213+'O5 Details by Class & Accounts'!CM213","v":0},"6225","O&M"]
[]
[null,null,null,{"$f":"SUM(D19:D213)","v":413625464.25147426},166637233.78174514,60024846.088241622,160604852.33790779,0,0,18100954.447432034,3466619.1924798437,0,1218691.3843020985,3572267.0193656795,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E215+F215+G215+H215+I215+J215+K215+L215+M215+N215+O215+P215+Q215+R215+S215+T215+U215+V215+W215+X215","v":413625464.2514742}]
[]
[]
[]
[]
[]
[null,null,"Grouping by Allocator",{"$f":"D18","v":"Total"},"Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9"]
[null,null,1808,{"$f":"SUMIF($Z$19:$Z$213, $C223, D$19:D$213)","v":273056},77253.464432283508,48718.186859711757,129270.63418260537,0,0,16383.509165878935,993.18333301575092,0,437.02202650466023,{"$f":"SUMIF($Z$19:$Z$213, $C223, N$19:N$213)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,1815,357219,101065.00245750282,63734.406099259402,169115.22424731962,0,0,21433.33514270372,1299.3084093979021,0,571.72364381653654,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1820,264144,67778.66224413985,48669.478129102674,127939.2269975207,0,0,18486.403202942649,1106.3762474834975,0,163.85317881062588,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1830,245908.99999999997,122015.49500971122,37088.505962133204,73711.100080552904,0,0,8158.9754898873753,3882.1228374196198,0,1052.8006202956381,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1835,123388.99999999999,61223.338364001567,18609.785173221208,36985.791198530118,0,0,4093.903951143363,1947.920795035438,0,528.26051806830367,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1845,2167.0000000000005,1082.7460132462375,330.85251256545735,661.23500404956167,0,0,48.235734315274655,34.563821699624953,0,9.3669141238442535,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1850,101764.99999999999,51718.666314776216,15909.327830389591,32009.389879869941,0,0,0,1674.0924611804114,0,453.52351378383287,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1855,243296,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1815-1855",{"$f":"SUMIF($Z$19:$Z$213, $C233, D$19:D$213)","v":4125311.9999999995},2119840.9625126794,589402.6585057294,1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,{"$f":"SUMIF($Z$19:$Z$213, $C233, N$19:N$213)","v":213.9304807761886},0,0,0,0,0,0,0,0,0,0]
[null,null,"1830 & 1835",1194103,592491.81053796818,180097.09378225746,357931.77858268085,0,0,39618.952984238007,18851.097465043087,0,5112.2666478123301,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"1840 & 1845",86548,43275.403597209821,13230.798202118491,26458.060308628425,0,0,1827.3271660800706,1381.9299950568648,0,374.4807309063342,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BDHA",92000,24986.705234593159,8230.8898084081702,58782.404956998667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Break Out",-177950036.24333572,-92978629.268226266,-25296690.680884089,-52788274.435425811,0,0,-4131107.0335705127,-2149413.8969607893,0,-594646.95173427241,-11273.976534001255,0,0,0,0,0,0,0,0,0,0]
[null,null,"CCA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CDMPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CEN",14136227.432120148,3904494.2420637985,1878312.4697868761,7012187.1040433403,0,0,929471.86384248629,74255.548033347106,0,30704.476011413048,306801.72833888617,0,0,0,0,0,0,0,0,0,0]
[null,null,"CEN EWMP",150159293.11468837,41671032.967083141,20046442.893356781,74127392.190894514,0,0,9919864.2074789889,792498.38730736019,0,327696.02227209555,3274366.4462955352,0,0,0,0,0,0,0,0,0,0]
[null,null,"CREV",{"$f":"SUMIF($Z$19:$Z$213, $C243, D$19:D$213)","v":36298053.625394881},19297749.491791259,5620733.4557472439,10135437.160864338,0,0,773250.11398339714,272556.2588734735,0,197277.8705108448,{"$f":"SUMIF($Z$19:$Z$213, $C243, N$19:N$213)","v":1049.2736243314525},0,0,0,0,0,0,0,0,0,0]
[null,null,"CWCS",26931809.568600003,26931809.568600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CWMC",14695870.300000006,8021238.7111471137,2879690.3958375845,3702257.643070058,0,0,92683.549945247796,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CWMR",347804.99999999994,237897.70691284747,27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0]
[null,null,"CWNB",2433925.9999999991,2123089.7626245082,263007.38760127447,47152.105091851074,0,0,-551.31944779490175,274.22354500544736,0,890.97946224742509,62.861122907590797,0,0,0,0,0,0,0,0,0,0]
[null,null,"DCP",28975055.130874127,8197671.5068573412,5169680.0295044808,13717419.695022456,0,0,1738519.1364354698,105390.62254334897,0,46374.140511026533,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LPHA",-242900,-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LTNCP",59535619.354099967,30256992.396386079,9307440.5334807038,18726466.384758186,0,0,0,979394.99368550442,0,265325.04578949721,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NFA",-1848822.6150965369,-890197.32799667795,-280349.2265283122,-591944.8694515354,0,0,-58943.569619457412,-21319.65345691605,0,-6026.1255784877976,-41.842465150690884,0,0,0,0,0,0,0,0,0,0]
[null,null,"NFA ECC",34038837.792999998,16474906.688518656,5120289.4883355889,10961790.389477264,0,0,982132.16417019081,388937.04565103934,0,110063.82257349671,718.19427376217811,0,0,0,0,0,0,0,0,0,0]
[null,null,"O&M",3382581.5700000003,2000304.6584595414,457667.94239245099,818092.94680553442,0,0,70577.642114107919,27807.916770482432,0,7966.6373759220824,163.82608196092644,0,0,0,0,0,0,0,0,0,0]
[null,null,"PNCP",123719972.78960483,59962823.463230059,18633295.961980976,37406712.801351555,0,0,5323469.0072643086,1884632.0894021264,0,509039.46637579711,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"SNCP",54760702.090933986,27748708.447886407,8567871.9744054414,17311149.788879212,0,0,0,891660.99136611063,0,241310.88839680943,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TCP",37506795.340590134,10611485.848372556,6691898.5992317935,17756530.601178054,0,0,2250428.2097639451,136423.01947991236,0,60029.062563870575,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total",{"$f":"SUM(D223:D256)","v":413989698.25147414},{"$f":"SUM(E223:E256)","v":166932119.68748006},60065753.991911769,160630706.62682045,0,0,18102462.399208985,3467382.7014578856,0,1218990.9831190694,3572281.8614759841,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O5 Details by Class & Accounts","index":25,"n_rows":259,"n_cols":95,"rows_kept":259,"cut":false,"hidden":false,"merged":[[14,0,15,2],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet O5 Details of Allocators by Class and Account Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O5 Details of Allocators by Class and Account Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Allocation - Demand Related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation - Customer Related",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation of Miscellaneous Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation of General Plant and Administration"]
[null,null,null,null,null,"Categorization",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["USoA Account #","Accounts","Reclassified Balance","Financial Statement - Asset Break Out includes Acc Dep and Contributed Capital","Adjusted TB","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total - Demand",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total - Customer",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total - Mis",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total - A&G"]
[1565,"Conservation and Demand Management Expenditures and Recoveries",{"$f":"IF(ISERROR(VLOOKUP($A19,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A19,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E17","v":0},{"$f":"C19+D19","v":0},{"$f":"IF(ISERROR(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E19, IF(AND(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E19*(1-VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E19*(VLOOKUP($A19, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E19)))","v":0},{"$f":"F19+G19","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F19)","v":0},{"$f":"SUM(I19:AB19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G19)","v":0},{"$f":"SUM(AD19:AW19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"SUM(AY19:BR19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19), 0, VLOOKUP(VLOOKUP($A19, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E19)","v":0},{"$f":"SUM(BT19:CM19)","v":0},{"$f":"+E19-AC19-AX19-BS19-CN19","v":0},null,"CDMPP"]
[1608,"Franchises and Consents",{"$f":"IF(ISERROR(VLOOKUP($A20,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A20,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,{"$f":"C20+D20","v":0},{"$f":"IF(ISERROR(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E20, IF(AND(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E20*(1-VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E20*(VLOOKUP($A20, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E20)))","v":0},{"$f":"F20+G20","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F20)","v":0},{"$f":"SUM(I20:AB20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G20)","v":0},{"$f":"SUM(AD20:AW20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"SUM(AY20:BR20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20), 0, VLOOKUP(VLOOKUP($A20, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E20)","v":0},{"$f":"SUM(BT20:CM20)","v":0},{"$f":"+E20-AC20-AX20-BS20-CN20","v":0},null,"NFA ECC"]
[1805,"Land",{"$f":"IF(ISERROR(VLOOKUP($A21,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A21,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":2323796.4599999995},{"$f":"'I4 BO ASSETS'!E18","v":-2323796.4599999995},{"$f":"C21+D21","v":0},{"$f":"IF(ISERROR(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E21, IF(AND(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E21*(1-VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E21*(VLOOKUP($A21, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E21)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F21)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G21)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21), 0, VLOOKUP(VLOOKUP($A21, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E21)","v":0},{"$f":"SUM(BT21:CM21)","v":0},0,null,{"$error":"#N/A"}]
["1805-1","Land Station >50 kV",{"$f":"IF(ISERROR(VLOOKUP($A22,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A22,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E19","v":698807.79706463439},{"$f":"C22+D22","v":698807.79706463439},{"$f":"IF(ISERROR(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E22, IF(AND(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E22*(1-VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":698807.79706463439},{"$f":"IF(ISERROR(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E22*(VLOOKUP($A22, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E22)))","v":0},698807.79706463439,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":197707.88151710687},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":124680.09798875834},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":330830.77133736189},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":41928.849570769751},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":2541.7652680257825},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":1118.4313826117859},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F22)","v":0},698807.79706463439,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G22)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22), 0, VLOOKUP(VLOOKUP($A22, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E22)","v":0},0,0,null,"TCP"]
["1805-2","Land Station <50 kV",{"$f":"IF(ISERROR(VLOOKUP($A23,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A23,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E20","v":1624988.662935365},1624988.662935365,{"$f":"IF(ISERROR(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E23, IF(AND(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E23*(1-VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":1624988.662935365},{"$f":"IF(ISERROR(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E23*(VLOOKUP($A23, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E23)))","v":0},1624988.662935365,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":459744.53546137485},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":289927.71199240553},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":769304.88616693497},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":97500.207479970806},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":5910.5518881363332},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":2600.7699465425089},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F23)","v":0},1624988.662935365,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G23)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23), 0, VLOOKUP(VLOOKUP($A23, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E23)","v":0},0,0,null,"DCP"]
[1806,"Land Rights",{"$f":"IF(ISERROR(VLOOKUP($A24,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A24,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":718809.04999999993},{"$f":"'I4 BO ASSETS'!E21","v":-718809.04999999993},0,{"$f":"IF(ISERROR(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E24, IF(AND(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E24*(1-VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E24*(VLOOKUP($A24, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E24)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F24)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G24)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24), 0, VLOOKUP(VLOOKUP($A24, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E24)","v":0},0,0,null,{"$error":"#N/A"}]
["1806-1","Land Rights Station >50 kV",{"$f":"IF(ISERROR(VLOOKUP($A25,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A25,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E22","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E25, IF(AND(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E25*(1-VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E25*(VLOOKUP($A25, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E25)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F25)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G25)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25), 0, VLOOKUP(VLOOKUP($A25, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E25)","v":0},0,0,null,"TCP"]
["1806-2","Land Rights Station <50 kV",{"$f":"IF(ISERROR(VLOOKUP($A26,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A26,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E23","v":718809.04999999993},718809.04999999993,{"$f":"IF(ISERROR(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E26, IF(AND(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E26*(1-VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":718809.04999999993},{"$f":"IF(ISERROR(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E26*(VLOOKUP($A26, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E26)))","v":0},718809.04999999993,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":203366.66975923802},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":128248.68750128872},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":340299.79839189065},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":43128.935673238193},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":2614.5155868425727},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":1150.4430875017929},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F26)","v":0},718809.04999999993,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G26)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26), 0, VLOOKUP(VLOOKUP($A26, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E26)","v":0},0,0,null,"DCP"]
[1808,"Buildings and Fixtures",{"$f":"IF(ISERROR(VLOOKUP($A27,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A27,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":30521238.141464252},{"$f":"'I4 BO ASSETS'!E24","v":-30521238.141464252},0,{"$f":"IF(ISERROR(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E27, IF(AND(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E27*(1-VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E27*(VLOOKUP($A27, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E27)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F27)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G27)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27), 0, VLOOKUP(VLOOKUP($A27, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E27)","v":0},0,0,null,{"$error":"#N/A"}]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"IF(ISERROR(VLOOKUP($A28,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A28,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E25","v":3889980.7235254934},3889980.7235254934,{"$f":"IF(ISERROR(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E28, IF(AND(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E28*(1-VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":3889980.7235254934},{"$f":"IF(ISERROR(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E28*(VLOOKUP($A28, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E28)))","v":0},3889980.7235254934,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":1100559.9124983344},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":694043.74109849904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":1841601.2652651861},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":233400.96844226934},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":14148.980503479403},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":6225.8557177252114},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F28)","v":0},3889980.7235254934,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G28)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28), 0, VLOOKUP(VLOOKUP($A28, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E28)","v":0},0,0,null,"TCP"]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"IF(ISERROR(VLOOKUP($A29,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A29,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E26","v":26631257.417938758},26631257.417938758,{"$f":"IF(ISERROR(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E29, IF(AND(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E29*(1-VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":26631257.417938758},{"$f":"IF(ISERROR(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E29*(VLOOKUP($A29, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E29)))","v":0},26631257.417938758,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":7534560.3016367285},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":4751503.6300107865},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":12607815.010463631},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":1597889.9932822608},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":96865.555068370071},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":42622.92747698223},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F29)","v":0},26631257.417938761,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G29)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29), 0, VLOOKUP(VLOOKUP($A29, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E29)","v":0},0,-3.7252902984619141E-9,null,"DCP"]
[1810,"Leasehold Improvements",{"$f":"IF(ISERROR(VLOOKUP($A30,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A30,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E27","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E30, IF(AND(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E30*(1-VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E30*(VLOOKUP($A30, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E30)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F30)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G30)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30), 0, VLOOKUP(VLOOKUP($A30, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E30)","v":0},0,0,null,{"$error":"#N/A"}]
["1810-1","Leasehold Improvements >50 kV",{"$f":"IF(ISERROR(VLOOKUP($A31,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A31,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E28","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E31, IF(AND(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E31*(1-VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E31*(VLOOKUP($A31, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E31)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F31)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G31)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31), 0, VLOOKUP(VLOOKUP($A31, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E31)","v":0},0,0,null,"TCP"]
["1810-2","Leasehold Improvements <50 kV",{"$f":"IF(ISERROR(VLOOKUP($A32,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A32,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E29","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E32, IF(AND(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E32*(1-VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E32*(VLOOKUP($A32, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E32)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F32)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G32)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32), 0, VLOOKUP(VLOOKUP($A32, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E32)","v":0},0,0,null,"DCP"]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"IF(ISERROR(VLOOKUP($A33,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A33,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":32918006.820000004},{"$f":"'I4 BO ASSETS'!E30","v":0},32918006.820000004,{"$f":"IF(ISERROR(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E33, IF(AND(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E33*(1-VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":32918006.820000004},{"$f":"IF(ISERROR(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E33*(VLOOKUP($A33, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E33)))","v":0},32918006.820000004,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":9313218.0543571152},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":5873174.7601445364},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":15584098.564575506},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":1975098.3917509059},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":119732.27370840716},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":52684.77546353358},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F33)","v":0},32918006.820000004,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G33)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33), 0, VLOOKUP(VLOOKUP($A33, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E33)","v":0},0,0,null,"TCP"]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"IF(ISERROR(VLOOKUP($A34,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A34,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":5275482.9699999988},{"$f":"'I4 BO ASSETS'!E31","v":-5275482.9699999988},0,{"$f":"IF(ISERROR(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E34, IF(AND(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E34*(1-VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E34*(VLOOKUP($A34, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E34)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F34)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G34)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34), 0, VLOOKUP(VLOOKUP($A34, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E34)","v":0},0,0,null,{"$error":"#N/A"}]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"IF(ISERROR(VLOOKUP($A35,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A35,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E32","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E35, IF(AND(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E35*(1-VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E35*(VLOOKUP($A35, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E35)))","v":0},{"$f":"F35+G35","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F35)","v":0},{"$f":"SUM(I35:AB35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G35)","v":0},{"$f":"SUM(AD35:AW35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"SUM(AY35:BR35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35), 0, VLOOKUP(VLOOKUP($A35, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E35)","v":0},{"$f":"SUM(BT35:CM35)","v":0},{"$f":"+E35-AC35-AX35-BS35-CN35","v":0},null,"DCP"]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"IF(ISERROR(VLOOKUP($A36,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A36,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E33","v":4552443.6612388492},4552443.6612388492,{"$f":"IF(ISERROR(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E36, IF(AND(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E36*(1-VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":4552443.6612388492},{"$f":"IF(ISERROR(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E36*(VLOOKUP($A36, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E36)))","v":0},{"$f":"F36+G36","v":4552443.6612388492},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":1168145.1833113127},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":838804.05083831633},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":2204994.7110994812},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":318607.68777765846},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":19068.067170942635},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":2823.961041137673},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F36)","v":0},{"$f":"SUM(I36:AB36)","v":4552443.6612388492},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G36)","v":0},{"$f":"SUM(AD36:AW36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"SUM(AY36:BR36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36), 0, VLOOKUP(VLOOKUP($A36, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E36)","v":0},{"$f":"SUM(BT36:CM36)","v":0},{"$f":"+E36-AC36-AX36-BS36-CN36","v":0},null,"PNCP"]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"IF(ISERROR(VLOOKUP($A37,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A37,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E34","v":723039.30876114941},{"$f":"C37+D37","v":723039.30876114941},{"$f":"IF(ISERROR(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E37, IF(AND(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E37*(1-VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E37*(VLOOKUP($A37, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E37)))","v":723039.30876114941},{"$f":"F37+G37","v":723039.30876114941},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F37)","v":0},{"$f":"SUM(I37:AB37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":199706.94666591741},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":96071.866154778167},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":358659.12181712355},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":47540.597176485535},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":3798.0203968506225},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":1570.4715574058753},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":15692.284992588315},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G37)","v":0},{"$f":"SUM(AD37:AW37)","v":723039.30876114964},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"SUM(AY37:BR37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37), 0, VLOOKUP(VLOOKUP($A37, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E37)","v":0},{"$f":"SUM(BT37:CM37)","v":0},{"$f":"+E37-AC37-AX37-BS37-CN37","v":-2.3283064365386963E-10},null,"CEN"]
[1825,"Storage Battery Equipment",{"$f":"IF(ISERROR(VLOOKUP($A38,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A38,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E35","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E38, IF(AND(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E38*(1-VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E38*(VLOOKUP($A38, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E38)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F38)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G38)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38), 0, VLOOKUP(VLOOKUP($A38, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E38)","v":0},0,0,null,{"$error":"#N/A"}]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"IF(ISERROR(VLOOKUP($A39,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A39,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E36","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E39, IF(AND(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E39*(1-VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E39*(VLOOKUP($A39, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E39)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F39)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G39)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39), 0, VLOOKUP(VLOOKUP($A39, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E39)","v":0},0,0,null,"TCP"]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"IF(ISERROR(VLOOKUP($A40,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A40,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E37","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E40, IF(AND(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E40*(1-VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E40*(VLOOKUP($A40, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E40)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F40)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G40)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40), 0, VLOOKUP(VLOOKUP($A40, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E40)","v":0},0,0,null,"DCP"]
[1830,"Poles, Towers and Fixtures",{"$f":"IF(ISERROR(VLOOKUP($A41,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A41,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":70521502.905299991},{"$f":"'I4 BO ASSETS'!E38","v":-70521502.905299991},0,{"$f":"IF(ISERROR(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E41, IF(AND(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E41*(1-VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E41*(VLOOKUP($A41, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E41)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F41)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G41)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41), 0, VLOOKUP(VLOOKUP($A41, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E41)","v":0},0,0,null,{"$error":"#N/A"}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"IF(ISERROR(VLOOKUP($A42,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A42,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E39","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E42, IF(AND(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E42*(1-VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E42*(VLOOKUP($A42, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E42)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F42)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G42)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42), 0, VLOOKUP(VLOOKUP($A42, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E42)","v":0},0,0,null,"BCP"]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"IF(ISERROR(VLOOKUP($A43,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A43,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E40","v":55711987.295186996},55711987.295186996,{"$f":"IF(ISERROR(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E43, IF(AND(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E43*(1-VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":33427192.377112195},{"$f":"IF(ISERROR(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E43*(VLOOKUP($A43, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E43)))","v":22284794.918074802},55711987.295186996,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":8577330.4784442335},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":6159079.9272940876},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":16190597.376526255},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":2339438.1709432243},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":140010.9473094159},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":20735.476594979082},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F43)","v":0},33427192.377112195,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":18909757.600952234},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":2160019.3653496196},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":266550.68517719914},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":383.5261657225887},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":732158.50912820804},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":215925.23130181743},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G43)","v":0},22284794.918074805,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43), 0, VLOOKUP(VLOOKUP($A43, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E43)","v":0},0,-3.7252902984619141E-9,null,"PNCP"]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"IF(ISERROR(VLOOKUP($A44,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A44,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E41","v":14809515.610112995},14809515.610112995,{"$f":"IF(ISERROR(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E44, IF(AND(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E44*(1-VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":8885709.3660677969},{"$f":"IF(ISERROR(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E44*(VLOOKUP($A44, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E44)))","v":5923806.244045198},14809515.610112995,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":2466755.1104757669},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":1759941.477742078},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":4613217.9532546438},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":39887.523577328764},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":5907.3010179808571},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F44)","v":0},8885709.3660677988,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":5037621.4812824121},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":557158.72195411846},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":68419.301901272062},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":201253.78517794079},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":59352.953729454806},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G44)","v":0},5923806.244045198,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44), 0, VLOOKUP(VLOOKUP($A44, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E44)","v":0},0,-1.862645149230957E-9,null,"SNCP"]
[1835,"Overhead Conductors and Devices",{"$f":"IF(ISERROR(VLOOKUP($A45,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A45,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":39929633.236399993},{"$f":"'I4 BO ASSETS'!E42","v":-39929633.236399993},0,{"$f":"IF(ISERROR(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E45, IF(AND(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E45*(1-VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E45*(VLOOKUP($A45, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E45)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F45)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G45)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45), 0, VLOOKUP(VLOOKUP($A45, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E45)","v":0},0,0,null,{"$error":"#N/A"}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"IF(ISERROR(VLOOKUP($A46,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A46,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E43","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E46, IF(AND(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E46*(1-VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E46*(VLOOKUP($A46, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E46)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F46)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G46)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46), 0, VLOOKUP(VLOOKUP($A46, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E46)","v":0},0,0,null,"BCP"]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"IF(ISERROR(VLOOKUP($A47,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A47,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E44","v":31544410.256755996},31544410.256755996,{"$f":"IF(ISERROR(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E47, IF(AND(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E47*(1-VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":18926646.154053599},{"$f":"IF(ISERROR(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E47*(VLOOKUP($A47, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E47)))","v":12617764.1027024},31544410.256756,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":4856528.0948647233},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":3487302.3466441664},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":9167198.4925086908},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":1324601.7781333614},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":79274.90970595504},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":11740.532196701757},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F47)","v":0},18926646.154053599,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":10706800.826539161},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":1223013.9388514056},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":150922.35218425546},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":217.15446357446831},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":414551.86767157848},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":122257.96299242566},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G47)","v":0},12617764.1027024,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47), 0, VLOOKUP(VLOOKUP($A47, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E47)","v":0},0,-1.862645149230957E-9,null,"PNCP"]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"IF(ISERROR(VLOOKUP($A48,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A48,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E45","v":8385222.9796439968},8385222.9796439968,{"$f":"IF(ISERROR(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E48, IF(AND(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E48*(1-VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":5031133.7877863981},{"$f":"IF(ISERROR(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E48*(VLOOKUP($A48, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E48)))","v":3354089.1918575987},8385222.9796439968,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":1396689.2761428978},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":996487.80625302892},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":2612027.4430395053},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":22584.518501963139},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":3344.7438490035474},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F48)","v":0},5031133.787786399,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":2852326.8768326188},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":315466.09907000919},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":38739.356347480789},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":113950.91565736428},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":33605.94395012586},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G48)","v":0},3354089.1918575992,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48), 0, VLOOKUP(VLOOKUP($A48, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E48)","v":0},0,-1.3969838619232178E-9,null,"SNCP"]
[1840,"Underground Conduit",{"$f":"IF(ISERROR(VLOOKUP($A49,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A49,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":19241431.27449999},{"$f":"'I4 BO ASSETS'!E46","v":-19241431.27449999},0,{"$f":"IF(ISERROR(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E49, IF(AND(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E49*(1-VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E49*(VLOOKUP($A49, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E49)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F49)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G49)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49), 0, VLOOKUP(VLOOKUP($A49, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E49)","v":0},0,0,null,{"$error":"#N/A"}]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"IF(ISERROR(VLOOKUP($A50,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A50,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E47","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E50, IF(AND(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E50*(1-VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E50*(VLOOKUP($A50, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E50)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F50)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G50)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50), 0, VLOOKUP(VLOOKUP($A50, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E50)","v":0},0,0,null,"BCP"]
["1840-4","Underground Conduit - Primary",{"$f":"IF(ISERROR(VLOOKUP($A51,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A51,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E48","v":8466229.7607799955},8466229.7607799955,{"$f":"IF(ISERROR(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E51, IF(AND(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E51*(1-VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":5079737.8564679967},{"$f":"IF(ISERROR(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E51*(VLOOKUP($A51, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E51)))","v":3386491.9043119983},8466229.7607799955,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":1303447.5000844817},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":935959.89500781405},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":2460391.8116881638},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":355510.94168301759},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":21276.657080376335},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":3151.0509241434825},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F51)","v":0},5079737.8564679977,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":2873606.9263167032},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":328245.69940200128},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":40506.172067540996},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":58.282261967684889},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":111261.91077597855},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":32812.913487806589},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G51)","v":0},3386491.9043119983,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51), 0, VLOOKUP(VLOOKUP($A51, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E51)","v":0},0,-4.6566128730773926E-10,null,"PNCP"]
["1840-5","Underground Conduit - Secondary",{"$f":"IF(ISERROR(VLOOKUP($A52,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A52,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E49","v":10775201.513719995},10775201.513719995,{"$f":"IF(ISERROR(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E52, IF(AND(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E52*(1-VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":6465120.9082319969},{"$f":"IF(ISERROR(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E52*(VLOOKUP($A52, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E52)))","v":4310080.6054879976},10775201.513719995,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":1794777.3647791992},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":1280509.408563995},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":3356514.4452857915},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":29021.617974829602},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":4298.0716281821278},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F52)","v":0},6465120.9082319979,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":3665304.6621994441},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":405381.08485349087},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":49780.950628177023},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":146429.50841757344},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":43184.399389312275},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G52)","v":0},4310080.6054879976,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52), 0, VLOOKUP(VLOOKUP($A52, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E52)","v":0},0,-9.3132257461547852E-10,null,"SNCP"]
[1845,"Underground Conductors and Devices",{"$f":"IF(ISERROR(VLOOKUP($A53,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A53,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":44235663.803099975},{"$f":"'I4 BO ASSETS'!E50","v":-44235663.803099975},0,{"$f":"IF(ISERROR(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E53, IF(AND(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E53*(1-VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E53*(VLOOKUP($A53, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E53)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F53)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G53)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53), 0, VLOOKUP(VLOOKUP($A53, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E53)","v":0},0,0,null,{"$error":"#N/A"}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"IF(ISERROR(VLOOKUP($A54,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A54,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E51","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E54, IF(AND(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E54*(1-VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E54*(VLOOKUP($A54, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E54)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F54)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G54)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54), 0, VLOOKUP(VLOOKUP($A54, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E54)","v":0},0,0,null,"BCP"]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"IF(ISERROR(VLOOKUP($A55,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A55,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E52","v":23444901.815642986},23444901.815642986,{"$f":"IF(ISERROR(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E55, IF(AND(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E55*(1-VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":14066941.089385791},{"$f":"IF(ISERROR(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E55*(VLOOKUP($A55, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E55)))","v":9377960.7262571957},23444901.815642986,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":3609540.4359201505},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":2591884.2816540878},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":6813380.4636701187},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":984490.06909271854},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":58919.867557264486},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":8725.9714914503838},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F55)","v":0},14066941.089385793,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":7957666.4167970559},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":908986.45693947922},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":112170.73642985405},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":161.39674306453821},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":308109.35300240701},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":90866.366345335016},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G55)","v":0},9377960.7262571938,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55), 0, VLOOKUP(VLOOKUP($A55, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E55)","v":0},0,0,null,"PNCP"]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"IF(ISERROR(VLOOKUP($A56,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A56,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E53","v":20790761.987456989},20790761.987456989,{"$f":"IF(ISERROR(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E56, IF(AND(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E56*(1-VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":12474457.192474192},{"$f":"IF(ISERROR(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E56*(VLOOKUP($A56, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E56)))","v":8316304.7949827956},20790761.987456989,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":3463024.7020519213},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":2470744.1714435448},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":6476397.9449054357},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":55997.240611909096},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":8293.1334613830277},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F56)","v":0},12474457.192474192,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":7072208.9741221471},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":782183.2045251762},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":96052.393516904325},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":282535.88144720159},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":83324.341371366929},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G56)","v":0},8316304.7949827965,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56), 0, VLOOKUP(VLOOKUP($A56, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E56)","v":0},0,0,null,"SNCP"]
[1850,"Line Transformers",{"$f":"IF(ISERROR(VLOOKUP($A57,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A57,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":59535619.354099967},{"$f":"'I4 BO ASSETS'!E54","v":0},59535619.354099967,{"$f":"IF(ISERROR(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E57, IF(AND(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E57*(1-VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":35721371.61245998},{"$f":"IF(ISERROR(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E57*(VLOOKUP($A57, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E57)))","v":23814247.741639987},{"$f":"F57+G57","v":59535619.354099967},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":9930369.4994279798},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":7071194.4515643781},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":18535928.434197668},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":160159.73590741726},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":23719.49136253677},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F57)","v":0},35721371.61245998,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":20326622.896958098},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":2236246.0819163253},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":190537.95056051586},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":819235.25777808717},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":241605.55442696044},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G57)","v":0},23814247.741639987,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57), 0, VLOOKUP(VLOOKUP($A57, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E57)","v":0},0,{"$f":"+E57-AC57-AX57-BS57-CN57","v":0},null,"LTNCP"]
[1855,"Services",{"$f":"IF(ISERROR(VLOOKUP($A58,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A58,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":26931809.568600003},{"$f":"'I4 BO ASSETS'!E55","v":0},26931809.568600003,{"$f":"IF(ISERROR(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E58, IF(AND(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E58*(1-VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E58*(VLOOKUP($A58, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E58)))","v":26931809.568600003},{"$f":"F58+G58","v":26931809.568600003},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F58)","v":0},{"$f":"SUM(I58:AB58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":26931809.568600003},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G58)","v":0},{"$f":"SUM(AD58:AW58)","v":26931809.568600003},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"SUM(AY58:BR58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58), 0, VLOOKUP(VLOOKUP($A58, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E58)","v":0},0,0,null,"CWCS"]
[1860,"Meters",{"$f":"IF(ISERROR(VLOOKUP($A59,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A59,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":14300257.300000004},{"$f":"'I4 BO ASSETS'!E56","v":0},14300257.300000004,{"$f":"IF(ISERROR(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E59, IF(AND(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E59*(1-VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E59*(VLOOKUP($A59, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E59)))","v":14300257.300000004},{"$f":"F59+G59","v":14300257.300000004},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F59)","v":0},{"$f":"SUM(I59:AB59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":7805306.871422518},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":2802169.0967711052},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":3602592.8241074225},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":90188.507698958419},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G59)","v":0},{"$f":"SUM(AD59:AW59)","v":14300257.300000006},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"SUM(AY59:BR59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59), 0, VLOOKUP(VLOOKUP($A59, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E59)","v":0},0,-1.862645149230957E-9,null,"CWMC"]
[1905,"Land",{"$f":"IF(ISERROR(VLOOKUP($A60,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A60,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E62","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E60, IF(AND(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E60*(1-VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E60*(VLOOKUP($A60, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E60)))","v":0},{"$f":"F60+G60","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F60)","v":0},{"$f":"SUM(I60:AB60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G60)","v":0},{"$f":"SUM(AD60:AW60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"SUM(AY60:BR60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60), 0, VLOOKUP(VLOOKUP($A60, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E60)","v":0},{"$f":"SUM(BT60:CM60)","v":0},0,null,"NFA ECC"]
[1906,"Land Rights",{"$f":"IF(ISERROR(VLOOKUP($A61,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A61,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E63","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E61, IF(AND(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E61*(1-VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E61*(VLOOKUP($A61, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E61)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F61)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G61)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61), 0, VLOOKUP(VLOOKUP($A61, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E61)","v":0},0,0,null,"NFA ECC"]
[1908,"Buildings and Fixtures",{"$f":"IF(ISERROR(VLOOKUP($A62,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A62,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E64","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E62, IF(AND(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E62*(1-VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E62*(VLOOKUP($A62, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E62)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F62)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G62)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62), 0, VLOOKUP(VLOOKUP($A62, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E62)","v":0},0,0,null,"NFA ECC"]
[1910,"Leasehold Improvements",{"$f":"IF(ISERROR(VLOOKUP($A63,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A63,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E65","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E63, IF(AND(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E63*(1-VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E63*(VLOOKUP($A63, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E63)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F63)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G63)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63), 0, VLOOKUP(VLOOKUP($A63, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E63)","v":0},0,0,null,"NFA ECC"]
[1915,"Office Furniture and Equipment",{"$f":"IF(ISERROR(VLOOKUP($A64,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A64,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":1580629.68},{"$f":"'I4 BO ASSETS'!E66","v":0},1580629.68,{"$f":"IF(ISERROR(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E64, IF(AND(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E64*(1-VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E64*(VLOOKUP($A64, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E64)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F64)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G64)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":765029.83578535437},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":237766.09485531872},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":509022.40966375417},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":45606.352890499707},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":18060.705883852846},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":5110.9308053314153},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":33.350115888739147},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64), 0, VLOOKUP(VLOOKUP($A64, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E64)","v":0},1580629.68,0,null,"NFA ECC"]
[1920,"Computer Equipment - Hardware",{"$f":"IF(ISERROR(VLOOKUP($A65,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A65,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":4289114.38},{"$f":"'I4 BO ASSETS'!E67","v":0},4289114.38,{"$f":"IF(ISERROR(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E65, IF(AND(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E65*(1-VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E65*(VLOOKUP($A65, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E65)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F65)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G65)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":2075945.1194134241},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":645189.69207283994},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":1381256.7008301774},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":123755.02401169442},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":49008.590879670097},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":13868.755654602128},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":90.497137592062401},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65), 0, VLOOKUP(VLOOKUP($A65, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E65)","v":0},4289114.3800000008,0,null,"NFA ECC"]
[1925,"Computer Software",{"$f":"IF(ISERROR(VLOOKUP($A66,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A66,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":7259595.3900000006},{"$f":"'I4 BO ASSETS'!E68","v":0},7259595.3900000006,{"$f":"IF(ISERROR(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E66, IF(AND(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E66*(1-VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E66*(VLOOKUP($A66, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E66)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F66)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G66)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":3513667.4575665421},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":1092024.0635428119},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":2337863.6915141828},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":209463.14838184294},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":82950.11718023922},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":23473.739726937769},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":153.17208744419912},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66), 0, VLOOKUP(VLOOKUP($A66, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E66)","v":0},7259595.3900000006,0,null,"NFA ECC"]
[1930,"Transportation Equipment",{"$f":"IF(ISERROR(VLOOKUP($A67,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A67,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":9277839.4700000007},{"$f":"'I4 BO ASSETS'!E69","v":0},9277839.4700000007,{"$f":"IF(ISERROR(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E67, IF(AND(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E67*(1-VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E67*(VLOOKUP($A67, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E67)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F67)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G67)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":4490504.06682037},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":1395618.2699773423},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":2987814.4534733072},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":267696.11268480471},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":106011.12456984309},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":29999.686931187254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":195.75554314633533},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67), 0, VLOOKUP(VLOOKUP($A67, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E67)","v":0},9277839.4700000007,0,null,"NFA ECC"]
[1935,"Stores Equipment",{"$f":"IF(ISERROR(VLOOKUP($A68,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A68,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":542505.82000000007},{"$f":"'I4 BO ASSETS'!E70","v":0},542505.82000000007,{"$f":"IF(ISERROR(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E68, IF(AND(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E68*(1-VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E68*(VLOOKUP($A68, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E68)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F68)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G68)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":262574.55724050372},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":81606.39515365957},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":174707.34812028261},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":15653.073066469256},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":6198.8194826876943},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":1754.1804652874671},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":11.44647110973866},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68), 0, VLOOKUP(VLOOKUP($A68, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E68)","v":0},542505.82000000007,0,null,"NFA ECC"]
[1940,"Tools, Shop and Garage Equipment",{"$f":"IF(ISERROR(VLOOKUP($A69,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A69,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":1485861.1999999997},{"$f":"'I4 BO ASSETS'!E71","v":0},1485861.1999999997,{"$f":"IF(ISERROR(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E69, IF(AND(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E69*(1-VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E69*(VLOOKUP($A69, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E69)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F69)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G69)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":719161.58744775027},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":223510.55373136967},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":478503.3825569296},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":42871.971272550923},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":16977.855380666173},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":4804.4990396021803},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":31.350571130981805},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69), 0, VLOOKUP(VLOOKUP($A69, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E69)","v":0},1485861.1999999997,0,null,"NFA ECC"]
[1945,"Measurement and Testing Equipment",{"$f":"IF(ISERROR(VLOOKUP($A70,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A70,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":953704.02},{"$f":"'I4 BO ASSETS'!E72","v":0},953704.02,{"$f":"IF(ISERROR(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E70, IF(AND(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E70*(1-VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E70*(VLOOKUP($A70, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E70)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F70)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G70)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":461595.80516571878},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":143460.85193289473},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":307128.68707261601},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":27517.490427744084},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":10897.28228149437},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":3083.7806708693515},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":20.122448662710418},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70), 0, VLOOKUP(VLOOKUP($A70, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E70)","v":0},953704.02000000014,0,null,"NFA ECC"]
[1950,"Power Operated Equipment",{"$f":"IF(ISERROR(VLOOKUP($A71,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A71,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E73","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E71, IF(AND(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E71*(1-VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E71*(VLOOKUP($A71, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E71)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F71)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G71)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71), 0, VLOOKUP(VLOOKUP($A71, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E71)","v":0},0,0,null,"NFA ECC"]
[1955,"Communication Equipment",{"$f":"IF(ISERROR(VLOOKUP($A72,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A72,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":944262.97000000009},{"$f":"'I4 BO ASSETS'!E74","v":0},944262.97000000009,{"$f":"IF(ISERROR(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E72, IF(AND(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E72*(1-VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E72*(VLOOKUP($A72, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E72)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F72)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G72)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":457026.30667879852},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":142040.68273182432},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":304088.31266894424},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":27245.085155715504},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":10789.406268888592},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":3053.2532463307498},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":19.923249498228465},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72), 0, VLOOKUP(VLOOKUP($A72, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E72)","v":0},944262.9700000002,0,null,"NFA ECC"]
[1960,"Miscellaneous Equipment",{"$f":"IF(ISERROR(VLOOKUP($A73,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A73,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":2641900.253},{"$f":"'I4 BO ASSETS'!E75","v":0},2641900.253,{"$f":"IF(ISERROR(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E73, IF(AND(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E73*(1-VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E73*(VLOOKUP($A73, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E73)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F73)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G73)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":1278688.1976769387},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":397407.63703303895},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":850791.58634636155},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":76227.49133738807},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":30187.072941657927},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":8542.5255254415824},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":55.74213917331938},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73), 0, VLOOKUP(VLOOKUP($A73, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E73)","v":0},2641900.2530000005,0,null,"NFA ECC"]
[1970,"Load Management Controls - Customer Premises",{"$f":"IF(ISERROR(VLOOKUP($A74,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A74,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E76","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E74, IF(AND(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E74*(1-VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E74*(VLOOKUP($A74, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E74)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F74)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G74)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74), 0, VLOOKUP(VLOOKUP($A74, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E74)","v":0},0,0,null,"NFA ECC"]
[1975,"Load Management Controls - Utility Premises",{"$f":"IF(ISERROR(VLOOKUP($A75,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A75,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E77","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E75, IF(AND(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E75*(1-VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E75*(VLOOKUP($A75, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E75)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F75)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G75)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75), 0, VLOOKUP(VLOOKUP($A75, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E75)","v":0},0,0,null,"NFA ECC"]
[1980,"System Supervisory Equipment",{"$f":"IF(ISERROR(VLOOKUP($A76,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A76,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":5039924.6099999994},{"$f":"'I4 BO ASSETS'!E78","v":0},5039924.6099999994,{"$f":"IF(ISERROR(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E76, IF(AND(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E76*(1-VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E76*(VLOOKUP($A76, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E76)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F76)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G76)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":2439339.6793351788},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":758130.26165933756},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":1623045.9303445802},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":145418.36282940992},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":57587.55337176875},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":16296.483782208186},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":106.33867751617092},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76), 0, VLOOKUP(VLOOKUP($A76, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E76)","v":0},5039924.6099999994,0,null,"NFA ECC"]
[1990,"Other Tangible Property",{"$f":"IF(ISERROR(VLOOKUP($A77,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A77,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E79","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E77, IF(AND(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E77*(1-VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E77*(VLOOKUP($A77, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E77)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F77)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G77)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77), 0, VLOOKUP(VLOOKUP($A77, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E77)","v":0},0,0,null,"NFA ECC"]
[1995,"Contributions and Grants - Credit",{"$f":"IF(ISERROR(VLOOKUP($A78,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A78,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"'O7 Amortization'!G82","v":-5564598.233451955},{"$f":"'O7 Amortization'!H82","v":-3972760.7055493873},{"$f":"'O7 Amortization'!I82","v":-10425126.285560682},{"$f":"'O7 Amortization'!J82","v":0},{"$f":"'O7 Amortization'!K82","v":0},{"$f":"'O7 Amortization'!L82","v":-544104.9067819803},{"$f":"'O7 Amortization'!M82","v":-90051.547157619527},{"$f":"'O7 Amortization'!N82","v":0},{"$f":"'O7 Amortization'!O82","v":-13501.736303945823},{"$f":"'O7 Amortization'!P82","v":0},{"$f":"'O7 Amortization'!Q82","v":0},{"$f":"'O7 Amortization'!R82","v":0},{"$f":"'O7 Amortization'!S82","v":0},{"$f":"'O7 Amortization'!T82","v":0},{"$f":"'O7 Amortization'!U82","v":0},{"$f":"'O7 Amortization'!V82","v":0},{"$f":"'O7 Amortization'!W82","v":0},{"$f":"'O7 Amortization'!X82","v":0},{"$f":"'O7 Amortization'!Y82","v":0},{"$f":"'O7 Amortization'!Z82","v":0},-20610143.414805569,{"$f":"'O7 Amortization'!AB82","v":-16774816.401999861},{"$f":"'O7 Amortization'!AC82","v":-1324515.2056742928},{"$f":"'O7 Amortization'!AD82","v":-178724.29803482268},{"$f":"'O7 Amortization'!AE82","v":0},{"$f":"'O7 Amortization'!AF82","v":0},{"$f":"'O7 Amortization'!AG82","v":-989.98367695432216},{"$f":"'O7 Amortization'!AH82","v":-459614.1549872983},{"$f":"'O7 Amortization'!AI82","v":0},{"$f":"'O7 Amortization'!AJ82","v":-135547.55082118901},{"$f":"'O7 Amortization'!AK82","v":0},{"$f":"'O7 Amortization'!AL82","v":0},{"$f":"'O7 Amortization'!AM82","v":0},{"$f":"'O7 Amortization'!AN82","v":0},{"$f":"'O7 Amortization'!AO82","v":0},{"$f":"'O7 Amortization'!AP82","v":0},{"$f":"'O7 Amortization'!AQ82","v":0},{"$f":"'O7 Amortization'!AR82","v":0},{"$f":"'O7 Amortization'!AS82","v":0},{"$f":"'O7 Amortization'!AT82","v":0},{"$f":"'O7 Amortization'!AU82","v":0},-18874207.595194422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW82","v":0},{"$f":"'O7 Amortization'!AX82","v":0},{"$f":"'O7 Amortization'!AY82","v":0},{"$f":"'O7 Amortization'!AZ82","v":0},{"$f":"'O7 Amortization'!BA82","v":0},{"$f":"'O7 Amortization'!BB82","v":0},{"$f":"'O7 Amortization'!BC82","v":0},{"$f":"'O7 Amortization'!BD82","v":0},{"$f":"'O7 Amortization'!BE82","v":0},{"$f":"'O7 Amortization'!BF82","v":0},{"$f":"'O7 Amortization'!BG82","v":0},{"$f":"'O7 Amortization'!BH82","v":0},{"$f":"'O7 Amortization'!BI82","v":0},{"$f":"'O7 Amortization'!BJ82","v":0},{"$f":"'O7 Amortization'!BK82","v":0},{"$f":"'O7 Amortization'!BL82","v":0},{"$f":"'O7 Amortization'!BM82","v":0},{"$f":"'O7 Amortization'!BN82","v":0},{"$f":"'O7 Amortization'!BO82","v":0},{"$f":"'O7 Amortization'!BP82","v":0},0,{"$f":"+E78-AC78-AX78-CN78","v":39484351.00999999},null,"Break out"]
[2005,"Property Under Capital Leases",{"$f":"IF(ISERROR(VLOOKUP($A79,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A79,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E80","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E79, IF(AND(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E79*(1-VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E79*(VLOOKUP($A79, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E79)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F79)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G79)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79), 0, VLOOKUP(VLOOKUP($A79, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E79)","v":0},0,0,null,"NFA ECC"]
[2010,"Electric Plant Purchased or Sold",{"$f":"IF(ISERROR(VLOOKUP($A80,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A80,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!E81","v":0},0,{"$f":"IF(ISERROR(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E80, IF(AND(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E80*(1-VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E80*(VLOOKUP($A80, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E80)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F80)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G80)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80), 0, VLOOKUP(VLOOKUP($A80, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E80)","v":0},0,0,null,"NFA ECC"]
[2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",{"$f":"IF(ISERROR(VLOOKUP($A81,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A81,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-146617357.28757501},null,{"$f":"C81+D81","v":-146617357.28757501},null,null,{"$f":"F81+G81","v":0},{"$f":"'O7 Amortization'!G224+'O7 Amortization'!G153","v":-19191183.840412304},{"$f":"'O7 Amortization'!H224+'O7 Amortization'!H153","v":-13291227.761235822},{"$f":"'O7 Amortization'!I224+'O7 Amortization'!I153","v":-34983628.949409232},{"$f":"'O7 Amortization'!J224+'O7 Amortization'!J153","v":0},{"$f":"'O7 Amortization'!K224+'O7 Amortization'!K153","v":0},{"$f":"'O7 Amortization'!L224+'O7 Amortization'!L153","v":-3060826.4334466937},{"$f":"'O7 Amortization'!M224+'O7 Amortization'!M153","v":-294107.87872100936},{"$f":"'O7 Amortization'!N224+'O7 Amortization'!N153","v":0},{"$f":"'O7 Amortization'!O224+'O7 Amortization'!O153","v":-63001.776203463131},{"$f":"'O7 Amortization'!P224+'O7 Amortization'!P153","v":0},{"$f":"'O7 Amortization'!Q224+'O7 Amortization'!Q153","v":0},{"$f":"'O7 Amortization'!R224+'O7 Amortization'!R153","v":0},{"$f":"'O7 Amortization'!S224+'O7 Amortization'!S153","v":0},{"$f":"'O7 Amortization'!T224+'O7 Amortization'!T153","v":0},{"$f":"'O7 Amortization'!U224+'O7 Amortization'!U153","v":0},{"$f":"'O7 Amortization'!V224+'O7 Amortization'!V153","v":0},{"$f":"'O7 Amortization'!W224+'O7 Amortization'!W153","v":0},{"$f":"'O7 Amortization'!X224+'O7 Amortization'!X153","v":0},{"$f":"'O7 Amortization'!Y224+'O7 Amortization'!Y153","v":0},{"$f":"'O7 Amortization'!Z224+'O7 Amortization'!Z153","v":0},{"$f":"SUM(I81:AB81)","v":-70883976.639428526},{"$f":"'O7 Amortization'!AB224+'O7 Amortization'!AB153","v":-43301714.944400713},{"$f":"'O7 Amortization'!AC224+'O7 Amortization'!AC153","v":-4298343.8057823963},{"$f":"'O7 Amortization'!AD224+'O7 Amortization'!AD153","v":-2014681.9718916654},{"$f":"'O7 Amortization'!AE224+'O7 Amortization'!AE153","v":0},{"$f":"'O7 Amortization'!AF224+'O7 Amortization'!AF153","v":0},{"$f":"'O7 Amortization'!AG224+'O7 Amortization'!AG153","v":-69297.929687467549},{"$f":"'O7 Amortization'!AH224+'O7 Amortization'!AH153","v":-1104998.5371201779},{"$f":"'O7 Amortization'!AI224+'O7 Amortization'!AI153","v":0},{"$f":"'O7 Amortization'!AJ224+'O7 Amortization'!AJ153","v":-326202.9025717295},{"$f":"'O7 Amortization'!AK224+'O7 Amortization'!AK153","v":-11191.332406360298},{"$f":"'O7 Amortization'!AL224+'O7 Amortization'!AL153","v":0},{"$f":"'O7 Amortization'!AM224+'O7 Amortization'!AM153","v":0},{"$f":"'O7 Amortization'!AN224+'O7 Amortization'!AN153","v":0},{"$f":"'O7 Amortization'!AO224+'O7 Amortization'!AO153","v":0},{"$f":"'O7 Amortization'!AP224+'O7 Amortization'!AP153","v":0},{"$f":"'O7 Amortization'!AQ224+'O7 Amortization'!AQ153","v":0},{"$f":"'O7 Amortization'!AR224+'O7 Amortization'!AR153","v":0},{"$f":"'O7 Amortization'!AS224+'O7 Amortization'!AS153","v":0},{"$f":"'O7 Amortization'!AT224+'O7 Amortization'!AT153","v":0},{"$f":"'O7 Amortization'!AU224+'O7 Amortization'!AU153","v":0},{"$f":"SUM(AD81:AW81)","v":-51126431.423860505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW224+'O7 Amortization'!AW153","v":-11909842.423850659},{"$f":"'O7 Amortization'!AX224+'O7 Amortization'!AX153","v":-3701498.4135281295},{"$f":"'O7 Amortization'!AY224+'O7 Amortization'!AY153","v":-7924366.3524320358},{"$f":"'O7 Amortization'!AZ224+'O7 Amortization'!AZ153","v":0},{"$f":"'O7 Amortization'!BA224+'O7 Amortization'!BA153","v":0},{"$f":"'O7 Amortization'!BB224+'O7 Amortization'!BB153","v":-709991.23308018793},{"$f":"'O7 Amortization'!BC224+'O7 Amortization'!BC153","v":-281165.71547746909},{"$f":"'O7 Amortization'!BD224+'O7 Amortization'!BD153","v":0},{"$f":"'O7 Amortization'!BE224+'O7 Amortization'!BE153","v":-79566.0217202036},{"$f":"'O7 Amortization'!BF224+'O7 Amortization'!BF153","v":-519.18841131770307},{"$f":"'O7 Amortization'!BG224+'O7 Amortization'!BG153","v":0},{"$f":"'O7 Amortization'!BH224+'O7 Amortization'!BH153","v":0},{"$f":"'O7 Amortization'!BI224+'O7 Amortization'!BI153","v":0},{"$f":"'O7 Amortization'!BJ224+'O7 Amortization'!BJ153","v":0},{"$f":"'O7 Amortization'!BK224+'O7 Amortization'!BK153","v":0},{"$f":"'O7 Amortization'!BL224+'O7 Amortization'!BL153","v":0},{"$f":"'O7 Amortization'!BM224+'O7 Amortization'!BM153","v":0},{"$f":"'O7 Amortization'!BN224+'O7 Amortization'!BN153","v":0},{"$f":"'O7 Amortization'!BO224+'O7 Amortization'!BO153","v":0},{"$f":"'O7 Amortization'!BP224+'O7 Amortization'!BP153","v":0},{"$f":"SUM(BT81:CM81)","v":-24606949.348500006},{"$f":"+E81-AC81-AX81-CN81","v":0.12421403080224991},null,"Break out"]
[2120,"Accumulated Amortization of Electric Utility Plant - Intangibles",{"$f":"IF(ISERROR(VLOOKUP($A82,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A82,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,{"$f":"C82+D82","v":0},null,null,0,{"$f":"'O7 Amortization'!G295","v":0},{"$f":"'O7 Amortization'!H295","v":0},{"$f":"'O7 Amortization'!I295","v":0},{"$f":"'O7 Amortization'!J295","v":0},{"$f":"'O7 Amortization'!K295","v":0},{"$f":"'O7 Amortization'!L295","v":0},{"$f":"'O7 Amortization'!M295","v":0},{"$f":"'O7 Amortization'!N295","v":0},{"$f":"'O7 Amortization'!O295","v":0},{"$f":"'O7 Amortization'!P295","v":0},{"$f":"'O7 Amortization'!Q295","v":0},{"$f":"'O7 Amortization'!R295","v":0},{"$f":"'O7 Amortization'!S295","v":0},{"$f":"'O7 Amortization'!T295","v":0},{"$f":"'O7 Amortization'!U295","v":0},{"$f":"'O7 Amortization'!V295","v":0},{"$f":"'O7 Amortization'!W295","v":0},{"$f":"'O7 Amortization'!X295","v":0},{"$f":"'O7 Amortization'!Y295","v":0},{"$f":"'O7 Amortization'!Z295","v":0},0,{"$f":"'O7 Amortization'!AB295","v":0},{"$f":"'O7 Amortization'!AC295","v":0},{"$f":"'O7 Amortization'!AD295","v":0},{"$f":"'O7 Amortization'!AE295","v":0},{"$f":"'O7 Amortization'!AF295","v":0},{"$f":"'O7 Amortization'!AG295","v":0},{"$f":"'O7 Amortization'!AH295","v":0},{"$f":"'O7 Amortization'!AI295","v":0},{"$f":"'O7 Amortization'!AJ295","v":0},{"$f":"'O7 Amortization'!AK295","v":0},{"$f":"'O7 Amortization'!AL295","v":0},{"$f":"'O7 Amortization'!AM295","v":0},{"$f":"'O7 Amortization'!AN295","v":0},{"$f":"'O7 Amortization'!AO295","v":0},{"$f":"'O7 Amortization'!AP295","v":0},{"$f":"'O7 Amortization'!AQ295","v":0},{"$f":"'O7 Amortization'!AR295","v":0},{"$f":"'O7 Amortization'!AS295","v":0},{"$f":"'O7 Amortization'!AT295","v":0},{"$f":"'O7 Amortization'!AU295","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW295","v":0},{"$f":"'O7 Amortization'!AX295","v":0},{"$f":"'O7 Amortization'!AY295","v":0},{"$f":"'O7 Amortization'!AZ295","v":0},{"$f":"'O7 Amortization'!BA295","v":0},{"$f":"'O7 Amortization'!BB295","v":0},{"$f":"'O7 Amortization'!BC295","v":0},{"$f":"'O7 Amortization'!BD295","v":0},{"$f":"'O7 Amortization'!BE295","v":0},{"$f":"'O7 Amortization'!BF295","v":0},{"$f":"'O7 Amortization'!BG295","v":0},{"$f":"'O7 Amortization'!BH295","v":0},{"$f":"'O7 Amortization'!BI295","v":0},{"$f":"'O7 Amortization'!BJ295","v":0},{"$f":"'O7 Amortization'!BK295","v":0},{"$f":"'O7 Amortization'!BL295","v":0},{"$f":"'O7 Amortization'!BM295","v":0},{"$f":"'O7 Amortization'!BN295","v":0},{"$f":"'O7 Amortization'!BO295","v":0},{"$f":"'O7 Amortization'!BP295","v":0},0,{"$f":"+E82-AC82-AX82-CN82","v":0},null,"Break out"]
[3046,"Balance Transferred From Income",{"$f":"IF(ISERROR(VLOOKUP($A83,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A83,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-8090209.1921304055},null,{"$f":"C83+D83","v":-8090209.1921304055},{"$f":"IF(ISERROR(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E83, IF(AND(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E83*(1-VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E83*(VLOOKUP($A83, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E83)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F83)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G83)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-3800285.6666458012},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-1241429.4789868614},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-2680313.4847365986},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-252599.16756599111},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-89778.942544954727},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-25605.5769480415},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":-196.87470215650728},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"SUM(AY83:BR83)","v":-8090209.1921304045},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83), 0, VLOOKUP(VLOOKUP($A83, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E83)","v":0},0,{"$f":"+E83-AC83-AX83-BS83-CN83","v":-9.3132257461547852E-10},null,"NFA"]
[null,"blank row"]
[4080,"Distribution Services Revenue",{"$f":"IF(ISERROR(VLOOKUP($A85,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A85,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":36454053.625394888},null,{"$f":"C85+D85","v":36454053.625394888},{"$f":"IF(ISERROR(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E85, IF(AND(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E85*(1-VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E85*(VLOOKUP($A85, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E85)))","v":0},{"$f":"F85+G85","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F85)","v":0},{"$f":"SUM(I85:AB85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G85)","v":0},{"$f":"SUM(AD85:AW85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"SUM(AY85:BR85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":19430123.255902316},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":5635854.2150916001},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":10137303.092637124},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":773252.79877731483},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":277681.57987570367},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":198789.40948649688},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":1049.2736243314525},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85), 0, VLOOKUP(VLOOKUP($A85, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E85)","v":0},{"$f":"SUM(BT85:CM85)","v":36454053.625394881},{"$f":"+E85-AC85-AX85-BS85-CN85","v":0},null,"CREV"]
[4082,"Retail Services Revenues",{"$f":"IF(ISERROR(VLOOKUP($A86,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A86,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-29000},null,-29000,{"$f":"IF(ISERROR(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E86, IF(AND(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E86*(1-VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E86*(VLOOKUP($A86, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E86)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F86)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G86)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-17022.59047771684},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-3942.6009634671282},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-7107.0223975597046},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-615.82014664308974},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-241.43480110254237},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-69.15207107822593},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":-1.3791424324617849},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},-28999.999999999993,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86), 0, VLOOKUP(VLOOKUP($A86, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E86)","v":0},0,-7.2759576141834259E-12,null,"CWNB"]
[4084,"Service Transaction Requests (STR) Revenues",{"$f":"IF(ISERROR(VLOOKUP($A87,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A87,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E87, IF(AND(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E87*(1-VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E87*(VLOOKUP($A87, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E87)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F87)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G87)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87), 0, VLOOKUP(VLOOKUP($A87, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E87)","v":0},0,0,null,"CWNB"]
[4086,"SSS Admin Charge",{"$f":"IF(ISERROR(VLOOKUP($A88,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A88,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-156000},null,{"$f":"C88+D88","v":-156000},{"$f":"IF(ISERROR(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E88, IF(AND(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E88*(1-VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E88*(VLOOKUP($A88, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E88)))","v":0},{"$f":"F88+G88","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F88)","v":0},{"$f":"SUM(I88:AB88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G88)","v":0},{"$f":"SUM(AD88:AW88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-132373.7641110585},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-15120.759344356178},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-1865.9317727854304},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-2.6847939176768785},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-5125.3210022301482},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":-1511.5389756520826},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"SUM(AY88:BR88)","v":-156000},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88), 0, VLOOKUP(VLOOKUP($A88, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E88)","v":0},{"$f":"SUM(BT88:CM88)","v":0},{"$f":"+E88-AC88-AX88-BS88-CN88","v":0}]
[4090,"Electric Services Incidental to Energy Sales",{"$f":"IF(ISERROR(VLOOKUP($A89,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A89,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E89, IF(AND(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E89*(1-VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E89*(VLOOKUP($A89, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E89)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F89)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G89)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89), 0, VLOOKUP(VLOOKUP($A89, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E89)","v":0},0,0,null,"CWNB"]
[4205,"Interdepartmental Rents",{"$f":"IF(ISERROR(VLOOKUP($A90,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A90,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E90, IF(AND(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E90*(1-VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E90*(VLOOKUP($A90, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E90)))","v":0},{"$f":"F90+G90","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F90)","v":0},{"$f":"SUM(I90:AB90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G90)","v":0},{"$f":"SUM(AD90:AW90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"SUM(AY90:BR90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90), 0, VLOOKUP(VLOOKUP($A90, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E90)","v":0},{"$f":"SUM(BT90:CM90)","v":0},{"$f":"+E90-AC90-AX90-BS90-CN90","v":0},null,"NFA"]
[4210,"Rent from Electric Property",{"$f":"IF(ISERROR(VLOOKUP($A91,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A91,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-256383},null,-256383,{"$f":"IF(ISERROR(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E91, IF(AND(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E91*(1-VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E91*(VLOOKUP($A91, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E91)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F91)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G91)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-126562.26587946026},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-38320.558133461913},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-75841.021582549103},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-10552.355508906321},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-4016.8876433722949},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":-1089.9112522501337},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},-256383.00000000003,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91), 0, VLOOKUP(VLOOKUP($A91, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E91)","v":0},0,2.9103830456733704E-11,null,"NFA"]
[4215,"Other Utility Operating Income",{"$f":"IF(ISERROR(VLOOKUP($A92,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A92,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E92, IF(AND(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E92*(1-VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E92*(VLOOKUP($A92, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E92)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F92)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G92)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92), 0, VLOOKUP(VLOOKUP($A92, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E92)","v":0},0,0,null,"NFA"]
[4220,"Other Electric Revenues",{"$f":"IF(ISERROR(VLOOKUP($A93,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A93,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-4300},null,-4300,{"$f":"IF(ISERROR(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E93, IF(AND(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E93*(1-VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E93*(VLOOKUP($A93, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E93)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F93)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G93)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-2524.0392777304282},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-584.59255665202249},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-1053.7998727416114},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-91.311263122940886},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-35.798953266928699},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-10.253582952978327},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":-0.20449353308916121},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},-4299.9999999999991,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93), 0, VLOOKUP(VLOOKUP($A93, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E93)","v":0},0,-9.0949470177292824E-13,null,"NFA"]
[4225,"Late Payment Charges",{"$f":"IF(ISERROR(VLOOKUP($A94,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A94,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-242900},null,-242900,{"$f":"IF(ISERROR(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E94, IF(AND(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E94*(1-VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E94*(VLOOKUP($A94, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E94)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F94)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G94)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":-145287.43294842893},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":-44733.738786401067},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":-52530.184018033768},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":-348.64424713621935},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},-242900,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94), 0, VLOOKUP(VLOOKUP($A94, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E94)","v":0},0,0,null,"LPHA"]
[4235,"Miscellaneous Service Revenues",{"$f":"IF(ISERROR(VLOOKUP($A95,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A95,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E95, IF(AND(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E95*(1-VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E95*(VLOOKUP($A95, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E95)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F95)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G95)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95), 0, VLOOKUP(VLOOKUP($A95, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E95)","v":0},0,0,null,"CWNB"]
["4235-1","Account Set Up Charges",{"$f":"IF(ISERROR(VLOOKUP($A96,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A96,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-240200},null,{"$f":"C96+D96","v":-240200},{"$f":"IF(ISERROR(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E96, IF(AND(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E96*(1-VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E96*(VLOOKUP($A96, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E96)))","v":0},{"$f":"F96+G96","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F96)","v":0},{"$f":"SUM(I96:AB96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G96)","v":0},{"$f":"SUM(AD96:AW96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-208717.18728664785},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-26034.638171528881},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-5291.6906244671864},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-6.2905129359691463},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-50.290238007613354},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-93.638052586566289},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":-6.2651138258642893},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"SUM(AY96:BR96)","v":-240199.99999999988},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96), 0, VLOOKUP(VLOOKUP($A96, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E96)","v":0},{"$f":"SUM(BT96:CM96)","v":0},{"$f":"+E96-AC96-AX96-BS96-CN96","v":-1.1641532182693481E-10}]
["4235-90","Miscellaneous Service Revenues - Residual",{"$f":"IF(ISERROR(VLOOKUP($A97,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A97,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-75300},null,{"$f":"C97+D97","v":-75300},{"$f":"IF(ISERROR(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E97, IF(AND(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E97*(1-VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E97*(VLOOKUP($A97, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E97)))","v":0},{"$f":"F97+G97","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F97)","v":0},{"$f":"SUM(I97:AB97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G97)","v":0},{"$f":"SUM(AD97:AW97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-44200.036654209594},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-10237.16732927844},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-18453.751259870543},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-1599.0088635249881},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-626.89794906970485},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-179.55692938587629},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":-3.5810146608404279},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"SUM(AY97:BR97)","v":-75299.999999999985},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97), 0, VLOOKUP(VLOOKUP($A97, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E97)","v":0},{"$f":"SUM(BT97:CM97)","v":0},{"$f":"+E97-AC97-AX97-BS97-CN97","v":-1.4551915228366852E-11}]
[4240,"Provision for Rate Refunds",{"$f":"IF(ISERROR(VLOOKUP($A98,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A98,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E98, IF(AND(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E98*(1-VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E98*(VLOOKUP($A98, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E98)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G98)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98), 0, VLOOKUP(VLOOKUP($A98, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E98)","v":0},0,0,null,"NFA"]
[4245,"Government Assistance Directly Credited to Income",{"$f":"IF(ISERROR(VLOOKUP($A99,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A99,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E99, IF(AND(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E99*(1-VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E99*(VLOOKUP($A99, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E99)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F99)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G99)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99), 0, VLOOKUP(VLOOKUP($A99, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E99)","v":0},0,0,null,"NFA"]
[4305,"Regulatory Debits",{"$f":"IF(ISERROR(VLOOKUP($A100,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A100,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E100, IF(AND(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E100*(1-VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E100*(VLOOKUP($A100, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E100)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G100)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100), 0, VLOOKUP(VLOOKUP($A100, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E100)","v":0},0,0,null,"NFA"]
[4310,"Regulatory Credits",{"$f":"IF(ISERROR(VLOOKUP($A101,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A101,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-7776},null,-7776,{"$f":"IF(ISERROR(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E101, IF(AND(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E101*(1-VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E101*(VLOOKUP($A101, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E101)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G101)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-4564.4021915422809},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-1057.1608652386342},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-1905.6622814973884},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-165.12474001022986},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-64.737828047357567},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-18.542293265664995},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":-0.36980039844216689},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},-7775.9999999999982,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101), 0, VLOOKUP(VLOOKUP($A101, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E101)","v":0},0,-1.8189894035458565E-12,null,"NFA"]
[4315,"Revenues from Electric Plant Leased to Others",{"$f":"IF(ISERROR(VLOOKUP($A102,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A102,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E102, IF(AND(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E102*(1-VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E102*(VLOOKUP($A102, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E102)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F102)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G102)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102), 0, VLOOKUP(VLOOKUP($A102, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E102)","v":0},0,0,null,"NFA"]
[4320,"Expenses of Electric Plant Leased to Others",{"$f":"IF(ISERROR(VLOOKUP($A103,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A103,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E103, IF(AND(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E103*(1-VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E103*(VLOOKUP($A103, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E103)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F103)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G103)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103), 0, VLOOKUP(VLOOKUP($A103, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E103)","v":0},0,0,null,"NFA"]
[4325,"Revenues from Merchandise, Jobbing, Etc.",{"$f":"IF(ISERROR(VLOOKUP($A104,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A104,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E104, IF(AND(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E104*(1-VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E104*(VLOOKUP($A104, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E104)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F104)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G104)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104), 0, VLOOKUP(VLOOKUP($A104, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E104)","v":0},0,0,null,"NFA"]
[4330,"Costs and Expenses of Merchandising, Jobbing, Etc.",{"$f":"IF(ISERROR(VLOOKUP($A105,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A105,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E105, IF(AND(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E105*(1-VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E105*(VLOOKUP($A105, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E105)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F105)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G105)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105), 0, VLOOKUP(VLOOKUP($A105, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E105)","v":0},0,0,null,"NFA"]
[4335,"Profits and Losses from Financial Instrument Hedges",{"$f":"IF(ISERROR(VLOOKUP($A106,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A106,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E106, IF(AND(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E106*(1-VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E106*(VLOOKUP($A106, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E106)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F106)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G106)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106), 0, VLOOKUP(VLOOKUP($A106, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E106)","v":0},0,0,null,"NFA"]
[4340,"Profits and Losses from Financial Instrument Investments",{"$f":"IF(ISERROR(VLOOKUP($A107,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A107,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E107, IF(AND(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E107*(1-VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E107*(VLOOKUP($A107, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E107)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F107)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G107)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107), 0, VLOOKUP(VLOOKUP($A107, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E107)","v":0},0,0,null,"NFA"]
[4345,"Gains from Disposition of Future Use Utility Plant",{"$f":"IF(ISERROR(VLOOKUP($A108,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A108,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E108, IF(AND(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E108*(1-VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E108*(VLOOKUP($A108, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E108)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F108)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G108)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108), 0, VLOOKUP(VLOOKUP($A108, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E108)","v":0},0,0,null,"NFA"]
[4350,"Losses from Disposition of Future Use Utility Plant",{"$f":"IF(ISERROR(VLOOKUP($A109,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A109,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E109, IF(AND(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E109*(1-VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E109*(VLOOKUP($A109, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E109)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F109)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G109)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109), 0, VLOOKUP(VLOOKUP($A109, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E109)","v":0},0,0,null,"NFA"]
[4355,"Gain on Disposition of Utility and Other Property",{"$f":"IF(ISERROR(VLOOKUP($A110,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A110,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E110, IF(AND(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E110*(1-VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E110*(VLOOKUP($A110, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E110)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F110)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G110)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110), 0, VLOOKUP(VLOOKUP($A110, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E110)","v":0},0,0,null,"NFA"]
[4360,"Loss on Disposition of Utility and Other Property",{"$f":"IF(ISERROR(VLOOKUP($A111,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A111,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":10987},null,10987,{"$f":"IF(ISERROR(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E111, IF(AND(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E111*(1-VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E111*(VLOOKUP($A111, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E111)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F111)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G111)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":6449.2138475405154},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":1493.7019581245979},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":2692.5812097237408},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":233.31089486784919},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":91.470488265987342},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":26.199096721947182},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0.52250475536060792},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},10987,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111), 0, VLOOKUP(VLOOKUP($A111, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E111)","v":0},0,0,null,"NFA"]
[4365,"Gains from Disposition of Allowances for Emission",{"$f":"IF(ISERROR(VLOOKUP($A112,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A112,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E112, IF(AND(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E112*(1-VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E112*(VLOOKUP($A112, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E112)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F112)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G112)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112), 0, VLOOKUP(VLOOKUP($A112, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E112)","v":0},0,0,null,"NFA"]
[4370,"Losses from Disposition of Allowances for Emission",{"$f":"IF(ISERROR(VLOOKUP($A113,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A113,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E113, IF(AND(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E113*(1-VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E113*(VLOOKUP($A113, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E113)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F113)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G113)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113), 0, VLOOKUP(VLOOKUP($A113, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E113)","v":0},0,0,null,"NFA"]
[4375,"Revenues from Non-Utility Operations",{"$f":"IF(ISERROR(VLOOKUP($A114,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A114,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-3058784.1},null,{"$f":"C114+D114","v":-3058784.1},{"$f":"IF(ISERROR(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E114, IF(AND(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E114*(1-VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E114*(VLOOKUP($A114, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E114)))","v":0},{"$f":"F114+G114","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F114)","v":0},{"$f":"SUM(I114:AB114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G114)","v":0},{"$f":"SUM(AD114:AW114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-1808825.5841978043},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-413857.69900879136},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-739781.03594140802},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-63821.600468935241},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-25146.005177245443},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-7204.0313682475917},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":-148.14383756823301},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"SUM(AY114:BR114)","v":-3058784.1000000006},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114), 0, VLOOKUP(VLOOKUP($A114, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E114)","v":0},{"$f":"SUM(BT114:CM114)","v":0},{"$f":"+E114-AC114-AX114-BS114-CN114","v":4.6566128730773926E-10}]
[4380,"Expenses of Non-Utility Operations",{"$f":"IF(ISERROR(VLOOKUP($A115,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A115,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":3010050.1},null,{"$f":"C115+D115","v":3010050.1},{"$f":"IF(ISERROR(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E115, IF(AND(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E115*(1-VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E115*(VLOOKUP($A115, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E115)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F115)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G115)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":1766856.9024038147},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":409221.60083945951},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":737672.18891299411},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":63918.948068449892},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":25059.684386282337},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":7177.6275332490022},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":143.14785574985652},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},3010050.0999999992,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115), 0, VLOOKUP(VLOOKUP($A115, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E115)","v":0},0,{"$f":"+E115-AC115-AX115-BS115-CN115","v":9.3132257461547852E-10}]
[4390,"Miscellaneous Non-Operating Income",{"$f":"IF(ISERROR(VLOOKUP($A116,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A116,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-125000},null,-125000,{"$f":"IF(ISERROR(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E116, IF(AND(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E116*(1-VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E116*(VLOOKUP($A116, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E116)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F116)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G116)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-73373.234817745004},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-16993.969670116931},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-30633.717230860799},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-2654.3971838064213},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-1040.6672461316482},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-298.06927188890489},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":-5.9445794502663141},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},-124999.99999999997,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116), 0, VLOOKUP(VLOOKUP($A116, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E116)","v":0},0,-2.9103830456733704E-11,null,"NFA"]
[4395,"Rate-Payer Benefit Including Interest",{"$f":"IF(ISERROR(VLOOKUP($A117,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A117,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E117, IF(AND(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E117*(1-VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E117*(VLOOKUP($A117, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E117)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F117)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G117)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117), 0, VLOOKUP(VLOOKUP($A117, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E117)","v":0},0,0,null,"NFA"]
[4398,"Foreign Exchange Gains and Losses, Including Amortization",{"$f":"IF(ISERROR(VLOOKUP($A118,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A118,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E118, IF(AND(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E118*(1-VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E118*(VLOOKUP($A118, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E118)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F118)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G118)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118), 0, VLOOKUP(VLOOKUP($A118, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E118)","v":0},0,0,null,"NFA"]
[4405,"Interest and Dividend Income",{"$f":"IF(ISERROR(VLOOKUP($A119,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A119,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-7000},null,-7000,{"$f":"IF(ISERROR(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E119, IF(AND(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E119*(1-VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E119*(VLOOKUP($A119, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E119)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F119)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G119)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-4108.9011497937199},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-951.66230152654816},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-1715.4881649282047},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-148.64624229315959},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-58.277365783372296},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-16.691879225778674},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":-0.33289644921491363},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},-6999.9999999999982,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119), 0, VLOOKUP(VLOOKUP($A119, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E119)","v":0},0,-1.8189894035458565E-12,null,"NFA"]
[4415,"Equity in Earnings of Subsidiary Companies",{"$f":"IF(ISERROR(VLOOKUP($A120,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A120,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E120, IF(AND(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E120*(1-VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E120*(VLOOKUP($A120, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E120)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F120)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G120)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120), 0, VLOOKUP(VLOOKUP($A120, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E120)","v":0},0,0,null,"NFA"]
[4705,"Power Purchased",{"$f":"IF(ISERROR(VLOOKUP($A121,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A121,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":141659002.95480162},null,{"$f":"C121+D121","v":141659002.95480162},{"$f":"IF(ISERROR(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E121, IF(AND(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E121*(1-VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E121*(VLOOKUP($A121, 'E1 Categorization'!A34:E125, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E121)))","v":0},{"$f":"F121+G121","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F121)","v":0},{"$f":"SUM(I121:AB121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G121)","v":0},{"$f":"SUM(AD121:AW121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"SUM(AY121:BR121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":39312434.982884273},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":18911805.798183788},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":69930539.58666718},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":9358395.7230819669},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":747642.6454240114},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":309148.28964997671},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":3089035.9289104347},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121), 0, VLOOKUP(VLOOKUP($A121, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E121)","v":0},{"$f":"SUM(BT121:CM121)","v":141659002.95480162},{"$f":"+E121-AC121-AX121-BS121-CN121","v":0},null,"CEN EWMP"]
[4708,"Charges-WMS",{"$f":"IF(ISERROR(VLOOKUP($A122,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A122,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":8476474.1673867833},null,8476474.1673867833,{"$f":"IF(ISERROR(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E122, IF(AND(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E122*(1-VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E122*(VLOOKUP($A122, 'E1 Categorization'!A35:E126, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E122)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F122)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G122)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":2352344.9455296057},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":1131628.9820145653},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":4184445.7461481174},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":559979.93731607322},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":44736.821791661074},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":18498.559473455702},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":184839.17511330618},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122), 0, VLOOKUP(VLOOKUP($A122, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E122)","v":0},8476474.1673867833,0,null,"CEN EWMP"]
[4710,"Cost of Power Adjustments",{"$f":"IF(ISERROR(VLOOKUP($A123,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A123,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":505829.76},null,505829.76,{"$f":"IF(ISERROR(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E123, IF(AND(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E123*(1-VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E123*(VLOOKUP($A123, 'E1 Categorization'!A36:E127, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E123)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F123)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G123)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":140375.12009563335},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":67529.447394982271},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":249704.90627468709},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":33416.549346333828},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":2669.6495952414448},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":1103.8931652508693},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":11030.194127871204},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123), 0, VLOOKUP(VLOOKUP($A123, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E123)","v":0},505829.76000000007,0,null,"CEN EWMP"]
[4712,"Charges-One-Time",{"$f":"IF(ISERROR(VLOOKUP($A124,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A124,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-754013.76750000007},null,-754013.76750000007,{"$f":"IF(ISERROR(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E124, IF(AND(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E124*(1-VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E124*(VLOOKUP($A124, 'E1 Categorization'!A37:E128, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E124)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F124)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G124)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-209249.7941729911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-100662.58862958883},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-372221.94507379562},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-49812.289157282547},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-3979.5059689901441},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-1645.515369535213},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":-16442.129127816726},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124), 0, VLOOKUP(VLOOKUP($A124, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E124)","v":0},-754013.76750000019,0,null,"CEN EWMP"]
[4714,"Charges-NW",{"$f":"IF(ISERROR(VLOOKUP($A125,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A125,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":10190602.728020998},null,10190602.728020998,{"$f":"IF(ISERROR(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E125, IF(AND(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E125*(1-VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E125*(VLOOKUP($A125, 'E1 Categorization'!A38:E129, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E125)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F125)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G125)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":2814693.6561242109},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":1354048.4029843607},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":5054984.6750124348},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":670042.87790178915},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":53529.754950032679},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":22134.414468559018},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":221168.9465796109},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125), 0, VLOOKUP(VLOOKUP($A125, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E125)","v":0},10190602.728020998,0,null,"CEN"]
[4715,"System Control and Load Dispatching",{"$f":"IF(ISERROR(VLOOKUP($A126,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A126,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E126, IF(AND(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E126*(1-VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E126*(VLOOKUP($A126, 'E1 Categorization'!A39:E130, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E126)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F126)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G126)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126), 0, VLOOKUP(VLOOKUP($A126, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E126)","v":0},0,0,null,"CEN EWMP"]
[4716,"Charges-CN",{"$f":"IF(ISERROR(VLOOKUP($A127,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A127,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":3222585.3953379998},null,3222585.3953379998,{"$f":"IF(ISERROR(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E127, IF(AND(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E127*(1-VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E127*(VLOOKUP($A127, 'E1 Categorization'!A40:E131, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E127)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F127)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G127)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":890093.63927367004},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":428192.20064773707},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":1598543.3072137823},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":211888.38876421156},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":16927.772686463799},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":6999.589985448154},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":69940.496766686992},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127), 0, VLOOKUP(VLOOKUP($A127, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E127)","v":0},3222585.3953379998,0,null,"CEN"]
[4730,"Rural Rate Assistance Expense",{"$f":"IF(ISERROR(VLOOKUP($A128,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A128,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E128, IF(AND(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E128*(1-VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E128*(VLOOKUP($A128, 'E1 Categorization'!A43:E134, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E128)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F128)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G128)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128), 0, VLOOKUP(VLOOKUP($A128, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E128)","v":0},0,0,null,"CEN EWMP"]
[4750,"Charges-LV",{"$f":"IF(ISERROR(VLOOKUP($A129,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A129,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":272000},null,{"$f":"C129+D129","v":272000},{"$f":"IF(ISERROR(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E129, IF(AND(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E129*(1-VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E129*(VLOOKUP($A129, 'E1 Categorization'!A44:E135, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E129)))","v":0},{"$f":"F129+G129","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F129)","v":0},{"$f":"SUM(I129:AB129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G129)","v":0},{"$f":"SUM(AD129:AW129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"SUM(AY129:BR129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":75127.712746629986},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":36141.254393033312},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":134923.89687831516},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":17884.286891898068},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":1428.7764654364503},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":590.79535294741481},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":5903.2772717396238},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129), 0, VLOOKUP(VLOOKUP($A129, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E129)","v":0},{"$f":"SUM(BT129:CM129)","v":272000},{"$f":"+E129-AC129-AX129-BS129-CN129","v":0}]
[4751,"Charges-Smart Metering Entity",{"$f":"IF(ISERROR(VLOOKUP($A130,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A130,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,{"$f":"C130+D130","v":0},{"$f":"IF(ISERROR(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E130, IF(AND(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E130*(1-VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E130*(VLOOKUP($A130, 'E1 Categorization'!A45:E136, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E130)))","v":0},{"$f":"F130+G130","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F130)","v":0},{"$f":"SUM(I130:AB130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G130)","v":0},{"$f":"SUM(AD130:AW130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"SUM(AY130:BR130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130), 0, VLOOKUP(VLOOKUP($A130, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E130)","v":0},{"$f":"SUM(BT130:CM130)","v":0},{"$f":"+E130-AC130-AX130-BS130-CN130","v":0}]
[5005,"Operation Supervision and Engineering",{"$f":"IF(ISERROR(VLOOKUP($A131,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A131,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":587988},null,587988,{"$f":"IF(ISERROR(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E131, IF(AND(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E131*(1-VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":352792.8},{"$f":"IF(ISERROR(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E131*(VLOOKUP($A131, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E131)))","v":235195.2},{"$f":"F131+G131","v":587988},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":95138.133849259262},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":66495.762233126457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":174886.99508317321},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":14500.763619795036},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":1482.183920344637},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":288.96129430140508},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F131)","v":0},{"$f":"SUM(I131:AB131)","v":352792.8},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":207006.53978170617},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":17512.838902852312},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":2666.6103174897216},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":93.970822411040686},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":6088.3280357401345},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":1796.4202508160477},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":30.491888984549437},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G131)","v":0},{"$f":"SUM(AD131:AW131)","v":235195.19999999995},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"SUM(AY131:BR131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131), 0, VLOOKUP(VLOOKUP($A131, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E131)","v":0},{"$f":"SUM(BT131:CM131)","v":0},{"$f":"+E131-AC131-AX131-BS131-CN131","v":5.8207660913467407E-11},null,"1815-1855"]
[5010,"Load Dispatching",{"$f":"IF(ISERROR(VLOOKUP($A132,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A132,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":898928},null,898928,{"$f":"IF(ISERROR(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E132, IF(AND(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E132*(1-VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":539356.79999999993},{"$f":"IF(ISERROR(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E132*(VLOOKUP($A132, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E132)))","v":359571.20000000001},898928,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":145449.11186086608},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":101660.07223395698},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":267370.79109799303},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":22169.062020339039},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":2265.9928895616299},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":441.76989728323275},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F132)","v":0},539356.80000000005,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":316475.80357573548},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":26773.983906581809},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":4076.7680283958184},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":143.66450241894728},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":9307.9595918824998},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":2746.4037756307407},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":46.616619354651888},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G132)","v":0},359571.19999999995,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132), 0, VLOOKUP(VLOOKUP($A132, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E132)","v":0},0,0,null,"1815-1855"]
[5012,"Station Buildings and Fixtures Expense",{"$f":"IF(ISERROR(VLOOKUP($A133,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A133,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":249300},null,249300,{"$f":"IF(ISERROR(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E133, IF(AND(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E133*(1-VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":249300},{"$f":"IF(ISERROR(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E133*(VLOOKUP($A133, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E133)))","v":0},249300,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":70532.376812698785},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":44479.681765374655},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":118024.02841074183},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":14958.136188377544},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":906.77591747050678},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":399.00090533667742},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F133)","v":0},249300,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G133)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133), 0, VLOOKUP(VLOOKUP($A133, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E133)","v":0},0,0,null,1808]
[5014,"Transformer Station Equipment - Operation Labour",{"$f":"IF(ISERROR(VLOOKUP($A134,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A134,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":223357},null,223357,{"$f":"IF(ISERROR(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E134, IF(AND(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E134*(1-VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":223357},{"$f":"IF(ISERROR(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E134*(VLOOKUP($A134, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E134)))","v":0},223357,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":63192.53946150808},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":39850.975852662603},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":105742.04939325336},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":13401.542016155006},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":812.41375290196549},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":357.47952351899016},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F134)","v":0},223357,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G134)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134), 0, VLOOKUP(VLOOKUP($A134, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E134)","v":0},0,0,null,1815]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A135,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A135,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":113508},null,113508,{"$f":"IF(ISERROR(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E135, IF(AND(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E135*(1-VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":113508},{"$f":"IF(ISERROR(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E135*(VLOOKUP($A135, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E135)))","v":0},113508,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":32113.8749589082},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":20251.904203065169},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":53737.149686508157},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":6810.5420075024394},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":412.86129498693259},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":181.66784902910379},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F135)","v":0},113508.00000000001,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G135)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135), 0, VLOOKUP(VLOOKUP($A135, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E135)","v":0},0,-1.4551915228366852E-11,null,1815]
[5016,"Distribution Station Equipment - Operation Labour",{"$f":"IF(ISERROR(VLOOKUP($A136,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A136,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":182289},null,182289,{"$f":"IF(ISERROR(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E136, IF(AND(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E136*(1-VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":182289},{"$f":"IF(ISERROR(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E136*(VLOOKUP($A136, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E136)))","v":0},182289,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":46774.882495237485},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":33587.401185247429},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":88292.422883544787},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":12757.692597451438},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":763.52375892512885},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":113.077079593745},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F136)","v":0},182289.00000000003,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G136)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136), 0, VLOOKUP(VLOOKUP($A136, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E136)","v":0},0,-2.9103830456733704E-11,null,1820]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A137,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A137,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":73317},null,73317,{"$f":"IF(ISERROR(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E137, IF(AND(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E137*(1-VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":73317},{"$f":"IF(ISERROR(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E137*(VLOOKUP($A137, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E137)))","v":0},73317,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":18812.951192355689},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":13508.919861861032},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":35511.388885521628},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":5131.1694516254247},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":307.09078130393868},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":45.479827332283364},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F137)","v":0},73316.999999999985,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G137)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137), 0, VLOOKUP(VLOOKUP($A137, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E137)","v":0},0,1.4551915228366852E-11,null,1820]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(VLOOKUP($A138,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A138,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":668122},null,668122,{"$f":"IF(ISERROR(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E138, IF(AND(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E138*(1-VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":400873.2},{"$f":"IF(ISERROR(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E138*(VLOOKUP($A138, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E138)))","v":267248.8},668122,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":104631.8675560424},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":75024.9526911024},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":197095.72446901532},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":22163.879742407764},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":1704.3613821900062},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":252.41415924203494},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F138)","v":0},400873.19999999995,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":226877.90458274996},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":25742.594574074403},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":3173.5117444586213},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":3.6335338632672514},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":8843.1650376745438},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":2607.9905271792113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G138)","v":0},267248.80000000005,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138), 0, VLOOKUP(VLOOKUP($A138, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E138)","v":0},0,0,null,"1830 & 1835"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A139,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A139,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":230961},null,230961,{"$f":"IF(ISERROR(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E139, IF(AND(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E139*(1-VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":138576.6},{"$f":"IF(ISERROR(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E139*(VLOOKUP($A139, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E139)))","v":92384.400000000009},230961,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":36169.862334440579},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":25935.140735508936},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":68133.403209426193},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":7661.7621170777784},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":589.17534401200089},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":87.256259534485665},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F139)","v":0},138576.59999999998,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":78428.711702857443},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":8898.8768300142783},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":1097.0413277992757},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":1.2560649321442308},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":3056.9660036136374},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":901.54807078323711},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G139)","v":0},92384.400000000009,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139), 0, VLOOKUP(VLOOKUP($A139, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E139)","v":0},0,1.4551915228366852E-11,null,"1830 & 1835"]
[5030,"Overhead Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(VLOOKUP($A140,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A140,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E140, IF(AND(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E140*(1-VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E140*(VLOOKUP($A140, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E140)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F140)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G140)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140), 0, VLOOKUP(VLOOKUP($A140, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E140)","v":0},0,0,null,"1830 & 1835"]
[5035,"Overhead Distribution Transformers- Operation",{"$f":"IF(ISERROR(VLOOKUP($A141,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A141,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":5444},null,5444,{"$f":"IF(ISERROR(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E141, IF(AND(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E141*(1-VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":3266.4},{"$f":"IF(ISERROR(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E141*(VLOOKUP($A141, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E141)))","v":2177.6},5444,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":908.04348961833671},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":646.59749931140084},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":1694.9449000537338},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":14.645175640050429},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":2.1689353764782431},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F141)","v":0},3266.4,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":1858.6878956088212},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":204.48470683649808},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":17.422991716638869},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":74.911738413564862},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":22.092667424476762},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G141)","v":0},2177.6,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141), 0, VLOOKUP(VLOOKUP($A141, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E141)","v":0},0,0,null,1850]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",{"$f":"IF(ISERROR(VLOOKUP($A142,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A142,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":54328},null,54328,{"$f":"IF(ISERROR(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E142, IF(AND(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E142*(1-VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":32596.799999999999},{"$f":"IF(ISERROR(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E142*(VLOOKUP($A142, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E142)))","v":21731.200000000001},54328,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":8704.8513892856099},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":6229.9451863840632},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":16352.795653944113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":1146.8636808982455},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":141.40252210409537},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":20.941567383876254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F142)","v":0},32596.800000000003,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":18460.029678205436},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":2075.3051339548624},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":255.4853051440808},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0.18801618080979551},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":726.06400250016304},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":214.12786401464626},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G142)","v":0},21731.199999999997,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142), 0, VLOOKUP(VLOOKUP($A142, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E142)","v":0},0,0,null,"1840 & 1845"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",{"$f":"IF(ISERROR(VLOOKUP($A143,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A143,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":32220},null,32220,{"$f":"IF(ISERROR(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E143, IF(AND(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E143*(1-VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":19332},{"$f":"IF(ISERROR(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E143*(VLOOKUP($A143, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E143)))","v":12888},32220,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":5162.5370299437182},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":3694.758391718718},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":9698.2601231423814},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":680.16396330697739},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":83.860794842327209},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":12.419697045878607},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F143)","v":0},19332.000000000004,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":10947.985499775054},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":1230.7894900608464},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":151.51922639784794},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0.11150569403791068},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":430.60267561027922},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":126.99160246193311},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G143)","v":0},12887.999999999998,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143), 0, VLOOKUP(VLOOKUP($A143, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E143)","v":0},0,-1.8189894035458565E-12,null,"1840 & 1845"]
[5050,"Underground Subtransmission Feeders - Operation",{"$f":"IF(ISERROR(VLOOKUP($A144,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A144,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,{"$f":"C144+D144","v":0},{"$f":"IF(ISERROR(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E144, IF(AND(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E144*(1-VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E144*(VLOOKUP($A144, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E144)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F144)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G144)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144), 0, VLOOKUP(VLOOKUP($A144, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E144)","v":0},0,0,null,"1840 & 1845"]
[5055,"Underground Distribution Transformers - Operation",{"$f":"IF(ISERROR(VLOOKUP($A145,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A145,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":21745},null,21745,{"$f":"IF(ISERROR(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E145, IF(AND(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E145*(1-VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":13047},{"$f":"IF(ISERROR(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E145*(VLOOKUP($A145, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E145)))","v":8698},21745,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":3627.0032479336392},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":2582.708049692581},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":6770.1280036128655},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":58.497307915667996},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":8.6633908452460311},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F145)","v":0},13046.999999999998,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":7424.1675771516939},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":816.77442141066331},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":69.592754386170498},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":299.22038056630566},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":88.244866485166654},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G145)","v":0},8698,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145), 0, VLOOKUP(VLOOKUP($A145, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E145)","v":0},0,1.8189894035458565E-12,null,1850]
[5065,"Meter Expense",{"$f":"IF(ISERROR(VLOOKUP($A146,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A146,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":395613},null,395613,{"$f":"IF(ISERROR(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E146, IF(AND(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E146*(1-VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E146*(VLOOKUP($A146, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E146)))","v":395613},395613,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F146)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":215931.83972459543},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":77521.299066479507},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":99664.818962635676},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":2495.0422462893744},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G146)","v":0},395612.99999999994,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146), 0, VLOOKUP(VLOOKUP($A146, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E146)","v":0},0,5.8207660913467407E-11,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",{"$f":"IF(ISERROR(VLOOKUP($A147,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A147,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E147, IF(AND(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E147*(1-VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E147*(VLOOKUP($A147, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E147)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F147)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G147)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147), 0, VLOOKUP(VLOOKUP($A147, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E147)","v":0},0,0,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A148,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A148,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E148, IF(AND(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E148*(1-VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E148*(VLOOKUP($A148, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E148)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F148)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G148)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148), 0, VLOOKUP(VLOOKUP($A148, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E148)","v":0},0,0,null,"CCA"]
[5085,"Miscellaneous Distribution Expense",{"$f":"IF(ISERROR(VLOOKUP($A149,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A149,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":2062261},null,2062261,{"$f":"IF(ISERROR(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E149, IF(AND(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E149*(1-VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":1237356.5999999999},{"$f":"IF(ISERROR(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E149*(VLOOKUP($A149, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E149)))","v":824904.4},2062261,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":333679.7061336409},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":233221.79554455125},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":613384.33669942222},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":50858.79181772779},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":5198.490604831818},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":1013.4791998260338},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F149)","v":0},1237356.6000000001,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":726037.79964346404},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":61423.098207165989},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":9352.650836337938},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":329.5855735086688},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":21353.7035846199},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":6300.6173984301604},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":106.94475647320337},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G149)","v":0},824904.39999999979,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149), 0, VLOOKUP(VLOOKUP($A149, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E149)","v":0},0,1.1641532182693481E-10,null,"1815-1855"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(VLOOKUP($A150,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A150,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E150, IF(AND(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E150*(1-VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E150*(VLOOKUP($A150, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E150)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F150)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G150)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150), 0, VLOOKUP(VLOOKUP($A150, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E150)","v":0},0,0,null,"1840 & 1845"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"IF(ISERROR(VLOOKUP($A151,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A151,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E151, IF(AND(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E151*(1-VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E151*(VLOOKUP($A151, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E151)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F151)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G151)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151), 0, VLOOKUP(VLOOKUP($A151, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E151)","v":0},0,0,null,"1830 & 1835"]
[5096,"Other Rent",{"$f":"IF(ISERROR(VLOOKUP($A152,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A152,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E152, IF(AND(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E152*(1-VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E152*(VLOOKUP($A152, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E152)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F152)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G152)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152), 0, VLOOKUP(VLOOKUP($A152, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E152)","v":0},0,0,null,"O&M"]
[5105,"Maintenance Supervision and Engineering",{"$f":"IF(ISERROR(VLOOKUP($A153,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A153,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":576135},null,576135,{"$f":"IF(ISERROR(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E153, IF(AND(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E153*(1-VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":345681},{"$f":"IF(ISERROR(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E153*(VLOOKUP($A153, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E153)))","v":230454},576135,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":93220.284674590279},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":65155.302445257919},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":171361.52253488847},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":14208.448893668941},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":1452.30520511942},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":283.13624647499614},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F153)","v":0},345681.00000000006,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":202833.58299341702},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":17159.805032236742},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":2612.8552543027081},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":92.076504571156079},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":5965.5960204479379},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":1760.2069790606331},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":29.877215963783936},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G153)","v":0},230453.99999999997,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153), 0, VLOOKUP(VLOOKUP($A153, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E153)","v":0},0,-2.9103830456733704E-11,null,"1815-1855"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"IF(ISERROR(VLOOKUP($A154,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A154,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":23756},null,23756,{"$f":"IF(ISERROR(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E154, IF(AND(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E154*(1-VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":23756},{"$f":"IF(ISERROR(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E154*(VLOOKUP($A154, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E154)))","v":0},23756,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":6721.0876195847268},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":4238.5050943371052},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":11246.605771863549},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":1425.3729775013917},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":86.40741554524412},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":38.021121167982791},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F154)","v":0},23756,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G154)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154), 0, VLOOKUP(VLOOKUP($A154, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E154)","v":0},0,0,null,1808]
[5112,"Maintenance of Transformer Station Equipment",{"$f":"IF(ISERROR(VLOOKUP($A155,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A155,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":20354},null,20354,{"$f":"IF(ISERROR(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E155, IF(AND(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E155*(1-VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":20354},{"$f":"IF(ISERROR(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E155*(VLOOKUP($A155, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E155)))","v":0},20354,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":5758.588037086527},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":3631.5260435316318},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":9636.0251675581203},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":1221.2511190462756},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":74.033361509003996},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":32.576271268442568},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F155)","v":0},20354.000000000004,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G155)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155), 0, VLOOKUP(VLOOKUP($A155, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E155)","v":0},0,-3.637978807091713E-12,null,1815]
[5114,"Maintenance of Distribution Station Equipment",{"$f":"IF(ISERROR(VLOOKUP($A156,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A156,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":8538},null,8538,{"$f":"IF(ISERROR(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E156, IF(AND(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E156*(1-VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":8538},{"$f":"IF(ISERROR(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E156*(VLOOKUP($A156, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E156)))","v":0},8538,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":2190.8285565466795},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":1573.1570819942099},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":4135.415228454297},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":597.54115386578667},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":35.76170725442978},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":5.2962718845975063},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F156)","v":0},8538,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G156)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156), 0, VLOOKUP(VLOOKUP($A156, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E156)","v":0},0,0,null,1820]
[5120,"Maintenance of Poles, Towers and Fixtures",{"$f":"IF(ISERROR(VLOOKUP($A157,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A157,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":245909},null,245909,{"$f":"IF(ISERROR(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E157, IF(AND(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E157*(1-VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":147545.4},{"$f":"IF(ISERROR(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E157*(VLOOKUP($A157, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E157)))","v":98363.6},245909,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":38510.807784863886},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":27613.685960522627},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":72543.057268659162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":8157.6381313229485},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":627.3072928790881},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":92.903561752269127},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F157)","v":0},147545.39999999997,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":83504.687224847337},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":9474.8200016105766},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":1168.0428118937486},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":1.3373585644271353},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":3254.8155445405318},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":959.89705854336898},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G157)","v":0},98363.599999999977,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157), 0, VLOOKUP(VLOOKUP($A157, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E157)","v":0},0,5.8207660913467407E-11,null,1830]
[5125,"Maintenance of Overhead Conductors and Devices",{"$f":"IF(ISERROR(VLOOKUP($A158,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A158,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":123389},null,123389,{"$f":"IF(ISERROR(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E158, IF(AND(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E158*(1-VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":74033.399999999994},{"$f":"IF(ISERROR(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E158*(VLOOKUP($A158, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E158)))","v":49355.600000000006},123389,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":19323.449169272255},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":13855.633982420026},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":36399.70596164673},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":4093.2329088638771},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":314.76204433777468},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":46.615933459331451},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F158)","v":0},74033.399999999994,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":41899.889194729316},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":4754.1511908011807},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":586.08523688339073},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0.67104227948590656},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":1633.1587506976632},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":481.64458460897225},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G158)","v":0},49355.600000000006,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158), 0, VLOOKUP(VLOOKUP($A158, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E158)","v":0},0,0,null,1835]
[5130,"Maintenance of Overhead Services",{"$f":"IF(ISERROR(VLOOKUP($A159,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A159,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":43828},null,43828,{"$f":"IF(ISERROR(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E159, IF(AND(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E159*(1-VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E159*(VLOOKUP($A159, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E159)))","v":43828},43828,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F159)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":43828},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G159)","v":0},43828,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159), 0, VLOOKUP(VLOOKUP($A159, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E159)","v":0},0,0,null,1855]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",{"$f":"IF(ISERROR(VLOOKUP($A160,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A160,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":295020},null,295020,{"$f":"IF(ISERROR(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E160, IF(AND(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E160*(1-VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":177012},{"$f":"IF(ISERROR(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E160*(VLOOKUP($A160, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E160)))","v":118008},295020,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":46201.881641951062},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":33128.472858144218},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":87030.782750528946},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":9786.8170807204933},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":752.58814254536685},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":111.45752610987985},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F160)","v":0},177011.99999999997,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":100181.58271992674},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":11367.056093413225},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":1401.3150814524629},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":1.6044452365602457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":3904.8415550075347},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":1151.6001049634813},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G160)","v":0},118007.99999999999,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160), 0, VLOOKUP(VLOOKUP($A160, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E160)","v":0},0,4.3655745685100555E-11,null,"1830 & 1835"]
[5145,"Maintenance of Underground Conduit",{"$f":"IF(ISERROR(VLOOKUP($A161,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A161,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E161, IF(AND(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E161*(1-VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E161*(VLOOKUP($A161, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E161)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F161)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G161)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161), 0, VLOOKUP(VLOOKUP($A161, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E161)","v":0},0,0,null,1840]
[5150,"Maintenance of Underground Conductors and Devices",{"$f":"IF(ISERROR(VLOOKUP($A162,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A162,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":2167},null,2167,{"$f":"IF(ISERROR(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E162, IF(AND(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E162*(1-VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":1300.2},{"$f":"IF(ISERROR(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E162*(VLOOKUP($A162, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E162)))","v":866.80000000000007},2167,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":346.46815117786122},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":248.00613158412148},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":651.03464796124626},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":48.227827872550577},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":5.6295159152816394},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0.83372548893920939},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F162)","v":0},1300.2000000000005,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":736.27786206837629},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":82.846380981335841},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":10.200356088315431},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":7.9064427240796709E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":28.934305784343312},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":8.5331886349050432},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G162)","v":0},866.80000000000007,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162), 0, VLOOKUP(VLOOKUP($A162, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E162)","v":0},0,-5.6843418860808015E-13,null,1845]
[5155,"Maintenance of Underground Services",{"$f":"IF(ISERROR(VLOOKUP($A163,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A163,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":199468},null,199468,{"$f":"IF(ISERROR(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E163, IF(AND(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E163*(1-VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E163*(VLOOKUP($A163, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E163)))","v":199468},199468,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F163)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":199468},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G163)","v":0},199468,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163), 0, VLOOKUP(VLOOKUP($A163, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E163)","v":0},0,0,null,1855]
[5160,"Maintenance of Line Transformers",{"$f":"IF(ISERROR(VLOOKUP($A164,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A164,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":74576},null,74576,{"$f":"IF(ISERROR(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E164, IF(AND(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E164*(1-VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":44745.599999999999},{"$f":"IF(ISERROR(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E164*(VLOOKUP($A164, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E164)))","v":29830.400000000001},74576,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":12439.061587394761},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":8857.5780875545606},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":23218.628006320214},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":200.62061324988991},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":29.711705480573372},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F164)","v":0},44745.599999999999,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":25461.702517068967},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":2801.1850655838875},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":238.67322378031966},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":1026.1972453949327},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":302.64194817189184},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G164)","v":0},29830.399999999994,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164), 0, VLOOKUP(VLOOKUP($A164, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E164)","v":0},0,7.2759576141834259E-12,null,1850]
[5175,"Maintenance of Meters",{"$f":"IF(ISERROR(VLOOKUP($A165,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A165,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E165, IF(AND(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E165*(1-VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E165*(VLOOKUP($A165, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E165)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F165)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G165)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165), 0, VLOOKUP(VLOOKUP($A165, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E165)","v":0},{"$f":"SUM(BT165:CM165)","v":0},0,null,1860]
[5305,"Supervision",{"$f":"IF(ISERROR(VLOOKUP($A166,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A166,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":60654},null,60654,{"$f":"IF(ISERROR(VLOOKUP($A166, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A166, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E166, IF(AND(VLOOKUP($A166, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A166, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E166*(1-VLOOKUP($A166, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"E166","v":60654},{"$f":"F166+G166","v":60654},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F166)","v":0},{"$f":"SUM(I166:AB166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":52704.13104781157},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":6574.12549398798},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":1336.2289889110439},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":1.5884461765956395},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":12.699017885569443},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":23.64497269602661},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":1.5820325311988868},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G166)","v":0},{"$f":"SUM(AD166:AW166)","v":60653.999999999993},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"SUM(AY166:BR166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166), 0, VLOOKUP(VLOOKUP($A166, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E166)","v":0},{"$f":"SUM(BT166:CM166)","v":0},{"$f":"+E166-AC166-AX166-BS166-CN166","v":7.2759576141834259E-12},null,"CWNB"]
[5310,"Meter Reading Expense",{"$f":"IF(ISERROR(VLOOKUP($A167,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A167,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":347805},null,347805,{"$f":"IF(ISERROR(VLOOKUP($A167, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A167, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E167, IF(AND(VLOOKUP($A167, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A167, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E167*(1-VLOOKUP($A167, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},347805,347805,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F167)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":237897.70691284747},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":27174.523584487513},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":82289.928988711865},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":221.42025697658593},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":221.42025697658593},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G167)","v":0},{"$f":"SUM(AD167:AW167)","v":347804.99999999994},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167), 0, VLOOKUP(VLOOKUP($A167, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E167)","v":0},0,5.8207660913467407E-11,null,"CWMR"]
[5315,"Customer Billing",{"$f":"IF(ISERROR(VLOOKUP($A168,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A168,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":1730521},null,1730521,{"$f":"IF(ISERROR(VLOOKUP($A168, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A168, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E168, IF(AND(VLOOKUP($A168, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A168, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E168*(1-VLOOKUP($A168, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},1730521,1730521,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F168)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":1503703.0626997382},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":187566.56154551345},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":38123.987307009076},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":45.320003066054383},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":362.31604066266891},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":674.61538884328593},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":45.137015166729789},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G168)","v":0},1730520.9999999991,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168), 0, VLOOKUP(VLOOKUP($A168, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E168)","v":0},0,9.3132257461547852E-10,null,"CWNB"]
[5320,"Collecting",{"$f":"IF(ISERROR(VLOOKUP($A169,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A169,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":795611},null,795611,{"$f":"IF(ISERROR(VLOOKUP($A169, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A169, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E169, IF(AND(VLOOKUP($A169, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A169, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E169*(1-VLOOKUP($A169, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},795611,795611,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F169)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":691330.93294886418},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":86234.156995371624},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":17527.590630403673},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":20.83597538509304},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":166.57563093869803},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":310.15597275791254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":20.75184627855834},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G169)","v":0},795610.99999999977,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169), 0, VLOOKUP(VLOOKUP($A169, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E169)","v":0},0,2.3283064365386963E-10,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",{"$f":"IF(ISERROR(VLOOKUP($A170,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A170,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A170, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A170, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E170, IF(AND(VLOOKUP($A170, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A170, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E170*(1-VLOOKUP($A170, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F170)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G170)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170), 0, VLOOKUP(VLOOKUP($A170, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E170)","v":0},0,0,null,"CWNB"]
[5330,"Collection Charges",{"$f":"IF(ISERROR(VLOOKUP($A171,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A171,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-123860},null,-123860,{"$f":"IF(ISERROR(VLOOKUP($A171, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A171, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E171, IF(AND(VLOOKUP($A171, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A171, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E171*(1-VLOOKUP($A171, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},-123860,-123860,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F171)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-107625.77359418901},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-13424.855470131421},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-2728.679436913013},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-3.2437257795551142},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-25.932343378946669},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-48.284800971574107},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":-3.2306286364344334},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G171)","v":0},-123859.99999999994,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171), 0, VLOOKUP(VLOOKUP($A171, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E171)","v":0},0,-5.8207660913467407E-11,null,"CWNB"]
[5335,"Bad Debt Expense",{"$f":"IF(ISERROR(VLOOKUP($A172,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A172,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":92000},null,92000,{"$f":"IF(ISERROR(VLOOKUP($A172, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A172, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E172, IF(AND(VLOOKUP($A172, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A172, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E172*(1-VLOOKUP($A172, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},92000,92000,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F172)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":24986.705234593159},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":8230.8898084081702},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":58782.404956998667},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G172)","v":0},92000,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172), 0, VLOOKUP(VLOOKUP($A172, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E172)","v":0},0,0,null,"BDHA"]
[5340,"Miscellaneous Customer Accounts Expenses",{"$f":"IF(ISERROR(VLOOKUP($A173,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A173,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A173, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A173, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E173, IF(AND(VLOOKUP($A173, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A173, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E173*(1-VLOOKUP($A173, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},0,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F173)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G173)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173), 0, VLOOKUP(VLOOKUP($A173, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E173)","v":0},0,0,null,"CWNB"]
[5405,"Supervision",{"$f":"IF(ISERROR(VLOOKUP($A174,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A174,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F174)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G174)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174), 0, VLOOKUP(VLOOKUP($A174, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E174)","v":0},0,0,null,"O&M"]
[5410,"Community Relations - Sundry",{"$f":"IF(ISERROR(VLOOKUP($A175,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A175,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":118700},null,118700,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F175)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G175)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":70193.773023823218},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":16060.273385213271},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":28708.142221036498},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":2476.6782250707438},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":975.82265271322478},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":279.56158246376037},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":5.7489096792902963},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175), 0, VLOOKUP(VLOOKUP($A175, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E175)","v":0},118700,0,null,"O&M"]
[5415,"Energy Conservation",{"$f":"IF(ISERROR(VLOOKUP($A176,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A176,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F176)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G176)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176), 0, VLOOKUP(VLOOKUP($A176, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E176)","v":0},0,0,null,"CDMPP"]
[5420,"Community Safety Program",{"$f":"IF(ISERROR(VLOOKUP($A177,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A177,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":23500},null,23500,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F177)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G177)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":11374.075388079407},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":3534.9856451512346},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":7567.8868861289657},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":678.05211207140133},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":268.51741027065992},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":75.986725698639447},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0.49583259969240229},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177), 0, VLOOKUP(VLOOKUP($A177, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E177)","v":0},23500,0,null,"NFA ECC"]
[5425,"Miscellaneous Customer Service and Informational Expenses",{"$f":"IF(ISERROR(VLOOKUP($A178,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A178,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F178)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G178)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178), 0, VLOOKUP(VLOOKUP($A178, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E178)","v":0},0,0,null,"O&M"]
[5505,"Supervision",{"$f":"IF(ISERROR(VLOOKUP($A179,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A179,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F179)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G179)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179), 0, VLOOKUP(VLOOKUP($A179, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E179)","v":0},0,0,null,"O&M"]
[5510,"Demonstrating and Selling Expense",{"$f":"IF(ISERROR(VLOOKUP($A180,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A180,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F180)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G180)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180), 0, VLOOKUP(VLOOKUP($A180, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E180)","v":0},0,0,null,"O&M"]
[5515,"Advertising Expense",{"$f":"IF(ISERROR(VLOOKUP($A181,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A181,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F181)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G181)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181), 0, VLOOKUP(VLOOKUP($A181, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E181)","v":0},0,0,null,"O&M"]
[5520,"Miscellaneous Sales Expense",{"$f":"IF(ISERROR(VLOOKUP($A182,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A182,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F182)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G182)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182), 0, VLOOKUP(VLOOKUP($A182, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E182)","v":0},0,0,null,"O&M"]
[5605,"Executive Salaries and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A183,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A183,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":614683},null,614683,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F183)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G183)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":363495.52639934898},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":83167.455983513471},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":148663.91731131743},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":12825.374906665207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":5053.2569135444237},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":1447.6979965760036},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":29.7704890345004},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183), 0, VLOOKUP(VLOOKUP($A183, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E183)","v":0},614682.99999999988,0,null,"O&M"]
[5610,"Management Salaries and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A184,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A184,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F184)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G184)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184), 0, VLOOKUP(VLOOKUP($A184, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E184)","v":0},0,0,null,"O&M"]
[5615,"General Administrative Salaries and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A185,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A185,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":1517325.57},null,1517325.57,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F185)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G185)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":897277.22547450033},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":205296.23815142846},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":366972.18415480433},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":31659.032852249831},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":12473.805077902325},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":3573.5967772698168},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":73.487511845051955},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185), 0, VLOOKUP(VLOOKUP($A185, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E185)","v":0},1517325.5700000003,0,null,"O&M"]
[5620,"Office Supplies and Expenses",{"$f":"IF(ISERROR(VLOOKUP($A186,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A186,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F186)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G186)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186), 0, VLOOKUP(VLOOKUP($A186, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E186)","v":0},0,0,null,"O&M"]
[5625,"Administrative Expense Transferred Credit",{"$f":"IF(ISERROR(VLOOKUP($A187,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A187,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":-514964},null,-514964,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F187)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G187)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-304526.25216040522},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-69675.338024793324},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-124546.41744493546},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-10744.735682353248},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-4233.4754551964033},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-1212.840360167379},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":-24.94087214899788},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187), 0, VLOOKUP(VLOOKUP($A187, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E187)","v":0},-514964.00000000006,0,null,"O&M"]
[5630,"Outside Services Employed",{"$f":"IF(ISERROR(VLOOKUP($A188,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A188,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":104515},null,104515,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F188)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G188)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":61805.410173419405},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":14141.023360198527},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":25277.434576509095},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":2180.7078744167547},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":859.2089683936199},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":246.15314904127982},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":5.0618980213228761},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188), 0, VLOOKUP(VLOOKUP($A188, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E188)","v":0},104515,0,null,"O&M"]
[5635,"Property Insurance",{"$f":"IF(ISERROR(VLOOKUP($A189,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A189,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F189)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G189)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189), 0, VLOOKUP(VLOOKUP($A189, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E189)","v":0},0,0,null,"NFA ECC"]
[5640,"Injuries and Damages",{"$f":"IF(ISERROR(VLOOKUP($A190,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A190,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":168750},null,168750,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F190)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G190)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":99791.063165713291},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":22832.107276788032},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":40812.965457455008},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":3520.9726241001522},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":1387.2794662624826},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":397.43906521280172},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":8.1729444682412602},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190), 0, VLOOKUP(VLOOKUP($A190, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E190)","v":0},168750.00000000003,0,null,"O&M"]
[5645,"Employee Pensions and Benefits",{"$f":"IF(ISERROR(VLOOKUP($A191,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A191,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":391999},null,391999,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F191)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G191)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":231810.35241420116},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":53038.004268999306},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":94806.765311744617},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":8179.0681343682108},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":3222.5905984914189},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":923.2338733294996},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":18.985398865813959},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191), 0, VLOOKUP(VLOOKUP($A191, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E191)","v":0},391999.00000000006,0,null,"O&M"]
[5650,"Franchise Requirements",{"$f":"IF(ISERROR(VLOOKUP($A192,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A192,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F192)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G192)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192), 0, VLOOKUP(VLOOKUP($A192, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E192)","v":0},0,0,null,"O&M"]
[5655,"Regulatory Expenses",{"$f":"IF(ISERROR(VLOOKUP($A193,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A193,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":564066},null,564066,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F193)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G193)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":333562.9382852221},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":76318.906211488706},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":136421.96251096186},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":11769.250039618822},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":4637.138840988524},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":1328.4851185678472},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":27.318993152136144},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193), 0, VLOOKUP(VLOOKUP($A193, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E193)","v":0},564066,0,null,"O&M"]
[5660,"General Advertising Expenses",{"$f":"IF(ISERROR(VLOOKUP($A194,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A194,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F194)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G194)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194), 0, VLOOKUP(VLOOKUP($A194, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E194)","v":0},{"$f":"SUM(BT194:CM194)","v":0},0,null,"O&M"]
[5665,"Miscellaneous General Expenses",{"$f":"IF(ISERROR(VLOOKUP($A195,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A195,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":264299},null,{"$f":"C195+D195","v":264299},null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F195)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G195)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":156294.38935487322},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":35760.018495690667},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":63921.931599643853},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":5514.6047026787919},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":2172.7797075775284},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":622.47554072105652},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":12.800598814884129},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195), 0, VLOOKUP(VLOOKUP($A195, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E195)","v":0},264299,0,null,"O&M"]
[5670,"Rent",{"$f":"IF(ISERROR(VLOOKUP($A196,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A196,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F196)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G196)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196), 0, VLOOKUP(VLOOKUP($A196, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E196)","v":0},0,0,null,"O&M"]
[5675,"Maintenance of General Plant",{"$f":"IF(ISERROR(VLOOKUP($A197,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A197,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F197)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G197)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197), 0, VLOOKUP(VLOOKUP($A197, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E197)","v":0},0,0,null,"O&M"]
[5680,"Electrical Safety Authority Fees",{"$f":"IF(ISERROR(VLOOKUP($A198,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A198,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":111208},null,111208,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F198)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G198)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":65763.345496489739},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":15046.595472812111},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":26896.167482030556},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":2320.3574730721762},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":914.23155486884832},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":261.91646556554224},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":5.3860551610321421},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198), 0, VLOOKUP(VLOOKUP($A198, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E198)","v":0},111208,0,null,"O&M"]
[5685,"Independent Market Operator Fees and Penalties",{"$f":"IF(ISERROR(VLOOKUP($A199,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A199,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F199)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G199)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199), 0, VLOOKUP(VLOOKUP($A199, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E199)","v":0},0,0,null,"NFA"]
[5705,"Amortization Expense - Property, Plant, and Equipment",{"$f":"IF(ISERROR(VLOOKUP($A200,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A200,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":8151672.1978607923},{"$f":"'I4 BO ASSETS'!D96","v":0},{"$f":"C200+D200","v":8151672.1978607923},null,null,0,{"$f":"'O7 Amortization'!G369","v":1167745.5387436906},{"$f":"'O7 Amortization'!H369","v":788180.58767325559},{"$f":"'O7 Amortization'!I369","v":2079172.2374685833},{"$f":"'O7 Amortization'!J369","v":0},{"$f":"'O7 Amortization'!K369","v":0},{"$f":"'O7 Amortization'!L369","v":209871.94741875579},{"$f":"'O7 Amortization'!M369","v":17075.324010167005},{"$f":"'O7 Amortization'!N369","v":0},{"$f":"'O7 Amortization'!O369","v":4627.0291288705139},{"$f":"'O7 Amortization'!P369","v":0},{"$f":"'O7 Amortization'!Q369","v":0},{"$f":"'O7 Amortization'!R369","v":0},{"$f":"'O7 Amortization'!S369","v":0},{"$f":"'O7 Amortization'!T369","v":0},{"$f":"'O7 Amortization'!U369","v":0},{"$f":"'O7 Amortization'!V369","v":0},{"$f":"'O7 Amortization'!W369","v":0},{"$f":"'O7 Amortization'!X369","v":0},{"$f":"'O7 Amortization'!Y369","v":0},{"$f":"'O7 Amortization'!Z369","v":0},4266672.6644433234,{"$f":"'O7 Amortization'!AB369","v":1964677.4610769057},{"$f":"'O7 Amortization'!AC369","v":307331.9033970263},{"$f":"'O7 Amortization'!AD369","v":239168.32873726788},{"$f":"'O7 Amortization'!AE369","v":0},{"$f":"'O7 Amortization'!AF369","v":0},{"$f":"'O7 Amortization'!AG369","v":6609.009077597927},{"$f":"'O7 Amortization'!AH369","v":48549.617007138484},{"$f":"'O7 Amortization'!AI369","v":0},{"$f":"'O7 Amortization'!AJ369","v":14329.796411849538},{"$f":"'O7 Amortization'!AK369","v":409.03244503312129},{"$f":"'O7 Amortization'!AL369","v":0},{"$f":"'O7 Amortization'!AM369","v":0},{"$f":"'O7 Amortization'!AN369","v":0},{"$f":"'O7 Amortization'!AO369","v":0},{"$f":"'O7 Amortization'!AP369","v":0},{"$f":"'O7 Amortization'!AQ369","v":0},{"$f":"'O7 Amortization'!AR369","v":0},{"$f":"'O7 Amortization'!AS369","v":0},{"$f":"'O7 Amortization'!AT369","v":0},{"$f":"'O7 Amortization'!AU369","v":0},2581075.1481528189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW369","v":631103.57606862881},{"$f":"'O7 Amortization'!AX369","v":196142.71981565648},{"$f":"'O7 Amortization'!AY369","v":419912.85569677863},{"$f":"'O7 Amortization'!AZ369","v":0},{"$f":"'O7 Amortization'!BA369","v":0},{"$f":"'O7 Amortization'!BB369","v":37622.496606416949},{"$f":"'O7 Amortization'!BC369","v":14898.995485479682},{"$f":"'O7 Amortization'!BD369","v":0},{"$f":"'O7 Amortization'!BE369","v":4216.210345538685},{"$f":"'O7 Amortization'!BF369","v":27.511838643626142},{"$f":"'O7 Amortization'!BG369","v":0},{"$f":"'O7 Amortization'!BH369","v":0},{"$f":"'O7 Amortization'!BI369","v":0},{"$f":"'O7 Amortization'!BJ369","v":0},{"$f":"'O7 Amortization'!BK369","v":0},{"$f":"'O7 Amortization'!BL369","v":0},{"$f":"'O7 Amortization'!BM369","v":0},{"$f":"'O7 Amortization'!BN369","v":0},{"$f":"'O7 Amortization'!BO369","v":0},{"$f":"'O7 Amortization'!BP369","v":0},1303924.365857143,{"$f":"+E200-AC200-AX200-CN200","v":1.9407507032155991E-2},null,"Break out"]
[5710,"Amortization of Limited Term Electric Plant",{"$f":"IF(ISERROR(VLOOKUP($A201,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A201,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!D97","v":0},{"$f":"C201+D201","v":0},null,null,0,{"$f":"'O7 Amortization'!G441","v":0},{"$f":"'O7 Amortization'!H441","v":0},{"$f":"'O7 Amortization'!I441","v":0},{"$f":"'O7 Amortization'!J441","v":0},{"$f":"'O7 Amortization'!K441","v":0},{"$f":"'O7 Amortization'!L441","v":0},{"$f":"'O7 Amortization'!M441","v":0},{"$f":"'O7 Amortization'!N441","v":0},{"$f":"'O7 Amortization'!O441","v":0},{"$f":"'O7 Amortization'!P441","v":0},{"$f":"'O7 Amortization'!Q441","v":0},{"$f":"'O7 Amortization'!R441","v":0},{"$f":"'O7 Amortization'!S441","v":0},{"$f":"'O7 Amortization'!T441","v":0},{"$f":"'O7 Amortization'!U441","v":0},{"$f":"'O7 Amortization'!V441","v":0},{"$f":"'O7 Amortization'!W441","v":0},{"$f":"'O7 Amortization'!X441","v":0},{"$f":"'O7 Amortization'!Y441","v":0},{"$f":"'O7 Amortization'!Z441","v":0},0,{"$f":"'O7 Amortization'!AB441","v":0},{"$f":"'O7 Amortization'!AC441","v":0},{"$f":"'O7 Amortization'!AD441","v":0},{"$f":"'O7 Amortization'!AE441","v":0},{"$f":"'O7 Amortization'!AF441","v":0},{"$f":"'O7 Amortization'!AG441","v":0},{"$f":"'O7 Amortization'!AH441","v":0},{"$f":"'O7 Amortization'!AI441","v":0},{"$f":"'O7 Amortization'!AJ441","v":0},{"$f":"'O7 Amortization'!AK441","v":0},{"$f":"'O7 Amortization'!AL441","v":0},{"$f":"'O7 Amortization'!AM441","v":0},{"$f":"'O7 Amortization'!AN441","v":0},{"$f":"'O7 Amortization'!AO441","v":0},{"$f":"'O7 Amortization'!AP441","v":0},{"$f":"'O7 Amortization'!AQ441","v":0},{"$f":"'O7 Amortization'!AR441","v":0},{"$f":"'O7 Amortization'!AS441","v":0},{"$f":"'O7 Amortization'!AT441","v":0},{"$f":"'O7 Amortization'!AU441","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW441","v":0},{"$f":"'O7 Amortization'!AX441","v":0},{"$f":"'O7 Amortization'!AY441","v":0},{"$f":"'O7 Amortization'!AZ441","v":0},{"$f":"'O7 Amortization'!BA441","v":0},{"$f":"'O7 Amortization'!BB441","v":0},{"$f":"'O7 Amortization'!BC441","v":0},{"$f":"'O7 Amortization'!BD441","v":0},{"$f":"'O7 Amortization'!BE441","v":0},{"$f":"'O7 Amortization'!BF441","v":0},{"$f":"'O7 Amortization'!BG441","v":0},{"$f":"'O7 Amortization'!BH441","v":0},{"$f":"'O7 Amortization'!BI441","v":0},{"$f":"'O7 Amortization'!BJ441","v":0},{"$f":"'O7 Amortization'!BK441","v":0},{"$f":"'O7 Amortization'!BL441","v":0},{"$f":"'O7 Amortization'!BM441","v":0},{"$f":"'O7 Amortization'!BN441","v":0},{"$f":"'O7 Amortization'!BO441","v":0},{"$f":"'O7 Amortization'!BP441","v":0},{"$f":"'O7 Amortization'!BQ441","v":0},{"$f":"+E201-AC201-AX201-CN201","v":0},null,"Break out"]
[5715,"Amortization of Intangibles and Other Electric Plant",{"$f":"IF(ISERROR(VLOOKUP($A202,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A202,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!D98","v":0},{"$f":"C202+D202","v":0},null,null,0,{"$f":"'O7 Amortization'!G514","v":0},{"$f":"'O7 Amortization'!H514","v":0},{"$f":"'O7 Amortization'!I514","v":0},{"$f":"'O7 Amortization'!J514","v":0},{"$f":"'O7 Amortization'!K514","v":0},{"$f":"'O7 Amortization'!L514","v":0},{"$f":"'O7 Amortization'!M514","v":0},{"$f":"'O7 Amortization'!N514","v":0},{"$f":"'O7 Amortization'!O514","v":0},{"$f":"'O7 Amortization'!P514","v":0},{"$f":"'O7 Amortization'!Q514","v":0},{"$f":"'O7 Amortization'!R514","v":0},{"$f":"'O7 Amortization'!S514","v":0},{"$f":"'O7 Amortization'!T514","v":0},{"$f":"'O7 Amortization'!U514","v":0},{"$f":"'O7 Amortization'!V514","v":0},{"$f":"'O7 Amortization'!W514","v":0},{"$f":"'O7 Amortization'!X514","v":0},{"$f":"'O7 Amortization'!Y514","v":0},{"$f":"'O7 Amortization'!Z514","v":0},0,{"$f":"'O7 Amortization'!AB514","v":0},{"$f":"'O7 Amortization'!AC514","v":0},{"$f":"'O7 Amortization'!AD514","v":0},{"$f":"'O7 Amortization'!AE514","v":0},{"$f":"'O7 Amortization'!AF514","v":0},{"$f":"'O7 Amortization'!AG514","v":0},{"$f":"'O7 Amortization'!AH514","v":0},{"$f":"'O7 Amortization'!AI514","v":0},{"$f":"'O7 Amortization'!AJ514","v":0},{"$f":"'O7 Amortization'!AK514","v":0},{"$f":"'O7 Amortization'!AL514","v":0},{"$f":"'O7 Amortization'!AM514","v":0},{"$f":"'O7 Amortization'!AN514","v":0},{"$f":"'O7 Amortization'!AO514","v":0},{"$f":"'O7 Amortization'!AP514","v":0},{"$f":"'O7 Amortization'!AQ514","v":0},{"$f":"'O7 Amortization'!AR514","v":0},{"$f":"'O7 Amortization'!AS514","v":0},{"$f":"'O7 Amortization'!AT514","v":0},{"$f":"'O7 Amortization'!AU514","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW514","v":0},{"$f":"'O7 Amortization'!AX514","v":0},{"$f":"'O7 Amortization'!AY514","v":0},{"$f":"'O7 Amortization'!AZ514","v":0},{"$f":"'O7 Amortization'!BA514","v":0},{"$f":"'O7 Amortization'!BB514","v":0},{"$f":"'O7 Amortization'!BC514","v":0},{"$f":"'O7 Amortization'!BD514","v":0},{"$f":"'O7 Amortization'!BE514","v":0},{"$f":"'O7 Amortization'!BF514","v":0},{"$f":"'O7 Amortization'!BG514","v":0},{"$f":"'O7 Amortization'!BH514","v":0},{"$f":"'O7 Amortization'!BI514","v":0},{"$f":"'O7 Amortization'!BJ514","v":0},{"$f":"'O7 Amortization'!BK514","v":0},{"$f":"'O7 Amortization'!BL514","v":0},{"$f":"'O7 Amortization'!BM514","v":0},{"$f":"'O7 Amortization'!BN514","v":0},{"$f":"'O7 Amortization'!BO514","v":0},{"$f":"'O7 Amortization'!BP514","v":0},0,{"$f":"+E202-AC202-AX202-CN202","v":0},null,"Break out"]
[5720,"Amortization of Electric Plant Acquisition Adjustments",{"$f":"IF(ISERROR(VLOOKUP($A203,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A203,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},{"$f":"'I4 BO ASSETS'!D99","v":0},{"$f":"C203+D203","v":0},null,null,0,{"$f":"'O7 Amortization'!G587","v":0},{"$f":"'O7 Amortization'!H587","v":0},{"$f":"'O7 Amortization'!I587","v":0},{"$f":"'O7 Amortization'!J587","v":0},{"$f":"'O7 Amortization'!K587","v":0},{"$f":"'O7 Amortization'!L587","v":0},{"$f":"'O7 Amortization'!M587","v":0},{"$f":"'O7 Amortization'!N587","v":0},{"$f":"'O7 Amortization'!O587","v":0},{"$f":"'O7 Amortization'!P587","v":0},{"$f":"'O7 Amortization'!Q587","v":0},{"$f":"'O7 Amortization'!R587","v":0},{"$f":"'O7 Amortization'!S587","v":0},{"$f":"'O7 Amortization'!T587","v":0},{"$f":"'O7 Amortization'!U587","v":0},{"$f":"'O7 Amortization'!V587","v":0},{"$f":"'O7 Amortization'!W587","v":0},{"$f":"'O7 Amortization'!X587","v":0},{"$f":"'O7 Amortization'!Y587","v":0},{"$f":"'O7 Amortization'!Z587","v":0},0,{"$f":"'O7 Amortization'!AB587","v":0},{"$f":"'O7 Amortization'!AC587","v":0},{"$f":"'O7 Amortization'!AD587","v":0},{"$f":"'O7 Amortization'!AE587","v":0},{"$f":"'O7 Amortization'!AF587","v":0},{"$f":"'O7 Amortization'!AG587","v":0},{"$f":"'O7 Amortization'!AH587","v":0},{"$f":"'O7 Amortization'!AI587","v":0},{"$f":"'O7 Amortization'!AJ587","v":0},{"$f":"'O7 Amortization'!AK587","v":0},{"$f":"'O7 Amortization'!AL587","v":0},{"$f":"'O7 Amortization'!AM587","v":0},{"$f":"'O7 Amortization'!AN587","v":0},{"$f":"'O7 Amortization'!AO587","v":0},{"$f":"'O7 Amortization'!AP587","v":0},{"$f":"'O7 Amortization'!AQ587","v":0},{"$f":"'O7 Amortization'!AR587","v":0},{"$f":"'O7 Amortization'!AS587","v":0},{"$f":"'O7 Amortization'!AT587","v":0},{"$f":"'O7 Amortization'!AU587","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'O7 Amortization'!AW587","v":0},{"$f":"'O7 Amortization'!AX587","v":0},{"$f":"'O7 Amortization'!AY587","v":0},{"$f":"'O7 Amortization'!AZ587","v":0},{"$f":"'O7 Amortization'!BA587","v":0},{"$f":"'O7 Amortization'!BB587","v":0},{"$f":"'O7 Amortization'!BC587","v":0},{"$f":"'O7 Amortization'!BD587","v":0},{"$f":"'O7 Amortization'!BE587","v":0},{"$f":"'O7 Amortization'!BF587","v":0},{"$f":"'O7 Amortization'!BG587","v":0},{"$f":"'O7 Amortization'!BH587","v":0},{"$f":"'O7 Amortization'!BI587","v":0},{"$f":"'O7 Amortization'!BJ587","v":0},{"$f":"'O7 Amortization'!BK587","v":0},{"$f":"'O7 Amortization'!BL587","v":0},{"$f":"'O7 Amortization'!BM587","v":0},{"$f":"'O7 Amortization'!BN587","v":0},{"$f":"'O7 Amortization'!BO587","v":0},{"$f":"'O7 Amortization'!BP587","v":0},0,{"$f":"+E203-AC203-AX203-CN203","v":0},null,"Break out"]
[5730,"Amortization of Unrecovered Plant and Regulatory Study Costs",{"$f":"IF(ISERROR(VLOOKUP($A204,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A204,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204), 0, VLOOKUP(VLOOKUP($A204, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E204)","v":0},0,0,null,"O&M"]
[5735,"Amortization of Deferred Development Costs",{"$f":"IF(ISERROR(VLOOKUP($A205,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A205,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205), 0, VLOOKUP(VLOOKUP($A205, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E205)","v":0},0,0,null,"O&M"]
[5740,"Amortization of Deferred Charges",{"$f":"IF(ISERROR(VLOOKUP($A206,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A206,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206), 0, VLOOKUP(VLOOKUP($A206, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E206)","v":0},0,0,null,"O&M"]
[6005,"Interest on Long Term Debt",{"$f":"IF(ISERROR(VLOOKUP($A207,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A207,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":5337309.1871609986},null,5337309.1871609986,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"SUM(I207:AB207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"SUM(AD207:AW207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"SUM(AY207:BR207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":2507141.5485961824},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":819001.43816482229},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":1768268.4646117326},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":166645.85867947893},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":59229.367681233438},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":16892.626363762993},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":129.88306378549998},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207), 0, VLOOKUP(VLOOKUP($A207, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E207)","v":0},{"$f":"SUM(BT207:CM207)","v":5337309.1871609977},{"$f":"+E207-AC207-AX207-BS207-CN207","v":0},null,"NFA"]
[6105,"Taxes Other Than Income Taxes",{"$f":"IF(ISERROR(VLOOKUP($A208,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A208,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":489734},null,489734,{"$f":"IF(ISERROR(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E208, IF(AND(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E208*(1-VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E208*(VLOOKUP($A208, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E208)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F208)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G208)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":230047.0922902083},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":75148.887998290927},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":162250.519481108},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":15290.877873602589},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":5434.6926765601665},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":1550.0120359397038},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":11.917644290298695},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208), 0, VLOOKUP(VLOOKUP($A208, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E208)","v":0},489734,0,null,"NFA"]
[6110,"Income Taxes",{"$f":"IF(ISERROR(VLOOKUP($A209,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A209,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":803815.38987286913},null,803815.38987286913,null,null,0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":377583.3272314638},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":123344.16786430756},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":266306.7391150755},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":25097.385436723391},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":8920.1272785806923},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":2544.0821527125186},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":19.560794005669646},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209), 0, VLOOKUP(VLOOKUP($A209, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E209)","v":0},803815.38987286913,0,null,"NFA"]
["6205-1","Sub-account LEAP funding",{"$f":"IF(ISERROR(VLOOKUP($A210,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A210,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":42000},null,42000,{"$f":"IF(ISERROR(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E210, IF(AND(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E210*(1-VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E210*(VLOOKUP($A210, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E210)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F210)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G210)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":24836.886832355307},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":5682.6578111116887},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":10157.893624966578},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":876.33096422048231},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":345.27844493644011},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":98.918167341852879},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":2.0341550676511582},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210), 0, VLOOKUP(VLOOKUP($A210, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E210)","v":0},42000,0,null,"O&M"]
[6210,"Life Insurance",{"$f":"IF(ISERROR(VLOOKUP($A211,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A211,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E211, IF(AND(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E211*(1-VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E211*(VLOOKUP($A211, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E211)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F211)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G211)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211), 0, VLOOKUP(VLOOKUP($A211, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E211)","v":0},0,0,null,"O&M"]
[6215,"Penalties",{"$f":"IF(ISERROR(VLOOKUP($A212,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A212,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E212, IF(AND(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E212*(1-VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E212*(VLOOKUP($A212, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E212)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F212)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G212)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212), 0, VLOOKUP(VLOOKUP($A212, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E212)","v":0},0,0,null,"O&M"]
[6225,"Other Deductions",{"$f":"IF(ISERROR(VLOOKUP($A213,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18, 'I3 TB Data'!$A$19:$H$19,0),0)), 0, VLOOKUP($A213,'I3 TB Data'!$A$19:$H$483,MATCH('O5 Details by Class & Accounts'!$C$18,'I3 TB Data'!$A$19:$H$19,0),0))","v":0},null,0,{"$f":"IF(ISERROR(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0, IF(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 'O5 Details by Class & Accounts'!$E213, IF(AND(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E213*(1-VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 0)))","v":0},{"$f":"IF(ISERROR(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)),0, IF(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)=0, 0, IF(AND(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0) >0, VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)<1), 'O5 Details by Class & Accounts'!$E213*(VLOOKUP($A213, 'E1 Categorization'!A33:E124, MATCH(\"Customer Component\", 'E1 Categorization'!$A$33:$E$33,0), 0)), 'O5 Details by Class & Accounts'!$E213)))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!I$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!J$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!K$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!L$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!M$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!N$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!O$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!P$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Q$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!R$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!S$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!T$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!U$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!V$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!W$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!X$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Y$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!Z$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$F213)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AS$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$G213)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!AZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BN$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BO$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BP$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BQ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Misc ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BR$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BT$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BU$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BV$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BW$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BX$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BY$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!BZ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CA$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CB$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CC$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CD$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CE$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CF$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CG$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CH$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CI$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CJ$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CK$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CL$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213), 0, VLOOKUP(VLOOKUP($A213, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH('O5 Details by Class & Accounts'!CM$18, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$E213)","v":0},0,0,null,"O&M"]
[null,null,{"$f":"SUM(C19:C213)","v":453109815.40509576},0,453109815.40509576,215534539.27674305,141233963.6067211,356768502.88346422,34977338.664646208,23803151.04974873,62747933.570712171,0,0,6128315.5003350032,519221.31629758788,0,131131.78521259385,0,0,0,0,0,0,0,0,0,0,0,128307091.88695231,61137246.120788224,7069609.8186895456,3342567.9584428095,0,0,{"$f":"SUM(AI19:AI213)","v":78319.630701166723},1683732.0571714542,0,497514.57399147633,5409.5760343539641,0,0,0,0,0,0,0,0,0,0,73814399.735818997,-4594538.9893865837,-1402548.7233200963,-2876128.0197605812,0,0,-268104.14832676941,-101034.10587466347,0,-29241.780241740569,-219.42521996970223,0,0,0,0,0,0,{"$f":"SUM(BO19:BO213)","v":0},0,0,0,-9271815.1921304073,75117187.985697374,30554633.943123471,97390478.828513339,0,0,12162423.464722635,1364699.9248854672,0,619286.80533976865,3567076.8685512957,0,0,0,0,0,0,0,0,0,0,220775787.82083327,39484351.15362151]
[null,null,null,null,null,null,null,"O5 Summary","O4 Summary"]
[null,null,null,null,null,{"$f":"IF(ISERROR(F214-AC214), \"-\", F214-AC214)","v":87227447.389790744},{"$f":"IF(ISERROR(G214-AX214), \"-\", G214-AX214)","v":67419563.870902106},{"$f":"IF(ISERROR(AC214+AX214+BS214+CN214), \"-\", AC214+AX214+BS214+CN214)","v":413625464.25147414},{"$f":"IF(ISERROR(+'O4 Summary by Class & Accounts'!D215), \"-\", +'O4 Summary by Class & Accounts'!D215)","v":413625464.25147426}]
[null,null,null,null,null,null,null,{"$f":"IF(ISERROR('E5 Reconciliation'!L212), \"-\", 'E5 Reconciliation'!L212)","v":0.14362153131514788}]
[null,null,null,null,{"$f":"IF(ISERROR(E214-H218), \"-\", E214-H218)","v":1.1920928955078125E-7},null,null,{"$f":"IF(ISERROR(AC214+AX214+BS214+CN214+CO214), \"-\", AC214+AX214+BS214+CN214+CO214)","v":453109815.40509564}]
[]
[]
[]
[]
[null,"Grouping by Allocator",{"$f":"E18","v":"Adjusted TB"},"Demand","Customer","Total","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Total - Demand","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light",{"$f":"AK18","v":"Sentinel"},"Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Total - Customer","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7",{"$f":"BQ18","v":"Rate class 8"},"Rate class 9","Total - Mis","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Total - A&G"]
[null,1808,{"$f":"SUMIF($CQ$19:$CQ$213, $B224, E$19:E$213)","v":273056},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, F$19:F$213)","v":273056},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, G$19:G$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, H$19:H$213)","v":273056},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, I$19:I$213)","v":77253.464432283508},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, J$19:J$213)","v":48718.186859711757},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, K$19:K$213)","v":129270.63418260537},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, L$19:L$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, M$19:M$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, N$19:N$213)","v":16383.509165878935},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, O$19:O$213)","v":993.18333301575092},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, P$19:P$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, Q$19:Q$213)","v":437.02202650466023},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, R$19:R$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, S$19:S$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, T$19:T$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, U$19:U$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, V$19:V$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, W$19:W$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, X$19:X$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, Y$19:Y$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, Z$19:Z$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AA$19:AA$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AB$19:AB$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AC$19:AC$213)","v":273056},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AD$19:AD$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AE$19:AE$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AF$19:AF$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AG$19:AG$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AH$19:AH$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AI$19:AI$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AJ$19:AJ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AK$19:AK$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AL$19:AL$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AM$19:AM$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AN$19:AN$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AO$19:AO$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AP$19:AP$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AQ$19:AQ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AR$19:AR$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AS$19:AS$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AT$19:AT$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AU$19:AU$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AV$19:AV$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AW$19:AW$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AX$19:AX$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AY$19:AY$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, AZ$19:AZ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BA$19:BA$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BB$19:BB$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BC$19:BC$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BD$19:BD$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BE$19:BE$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BF$19:BF$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BG$19:BG$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BH$19:BH$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BI$19:BI$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BJ$19:BJ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BK$19:BK$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BL$19:BL$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BM$19:BM$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BN$19:BN$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BO$19:BO$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BP$19:BP$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BQ$19:BQ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BR$19:BR$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BS$19:BS$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BT$19:BT$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BU$19:BU$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BV$19:BV$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BW$19:BW$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BX$19:BX$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BY$19:BY$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, BZ$19:BZ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CA$19:CA$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CB$19:CB$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CC$19:CC$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CD$19:CD$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CE$19:CE$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CF$19:CF$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CG$19:CG$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CH$19:CH$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CI$19:CI$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CJ$19:CJ$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CK$19:CK$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CL$19:CL$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CM$19:CM$213)","v":0},{"$f":"SUMIF($CQ$19:$CQ$213, $B224, CN$19:CN$213)","v":0}]
[null,1815,357219,357219,0,357219,101065.00245750282,63734.406099259402,169115.22424731962,0,0,21433.33514270372,1299.3084093979021,0,571.72364381653654,0,0,0,0,0,0,0,0,0,0,0,357219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1820,264144,264144,0,264144,67778.66224413985,48669.478129102674,127939.2269975207,0,0,18486.403202942649,1106.3762474834975,0,163.85317881062588,0,0,0,0,0,0,0,0,0,0,0,264144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1830,245909,147545.4,98363.6,245909,38510.807784863886,27613.685960522627,72543.057268659162,0,0,8157.6381313229485,627.3072928790881,0,92.903561752269127,0,0,0,0,0,0,0,0,0,0,0,147545.39999999997,83504.687224847337,9474.8200016105766,1168.0428118937486,0,0,1.3373585644271353,3254.8155445405318,0,959.89705854336898,0,0,0,0,0,0,0,0,0,0,0,98363.599999999977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,123389,74033.399999999994,49355.600000000006,123389,19323.449169272255,13855.633982420026,36399.70596164673,0,0,4093.2329088638771,314.76204433777468,0,46.615933459331451,0,0,0,0,0,0,0,0,0,0,0,74033.399999999994,41899.889194729316,4754.1511908011807,586.08523688339073,0,0,0.67104227948590656,1633.1587506976632,0,481.64458460897225,0,0,0,0,0,0,0,0,0,0,0,49355.600000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,2167,1300.2,866.80000000000007,2167,346.46815117786122,248.00613158412148,651.03464796124626,0,0,48.227827872550577,5.6295159152816394,0,0.83372548893920939,0,0,0,0,0,0,0,0,0,0,0,1300.2000000000005,736.27786206837629,82.846380981335841,10.200356088315431,0,0,7.9064427240796709E-3,28.934305784343312,0,8.5331886349050432,0,0,0,0,0,0,0,0,0,0,0,866.80000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1850,101765,61059,40706,101765,16974.108324946737,12086.883636558543,31683.700909986816,0,0,0,273.76309680560837,0,40.544031702297644,0,0,0,0,0,0,0,0,0,0,0,61059,34744.557989829482,3822.4441938310488,325.68896988312906,0,0,0,1400.3293643748032,0,412.97948208153525,0,0,0,0,0,0,0,0,0,0,0,40705.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1855,243296,0,243296,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1815-1855",4125312,2475187.1999999997,1650124.8,4125312,667487.23651835648,466532.93245689257,1227003.645415477,0,0,101737.06635153081,10398.972619857504,0,2027.3466378856676,0,0,0,0,0,0,0,0,0,0,0,2475187.2000000002,1452353.7259943227,122869.72604883683,18708.884436526187,0,0,659.29740290981283,42715.587232690465,0,12603.648403937583,213.9304807761886,0,0,0,0,0,0,0,0,0,0,1650124.7999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",1194103,716461.8,477641.2,1194103,187003.61153243404,134088.56628475554,352259.91042897047,0,0,39612.458940206037,3046.124868747374,0,451.12794488640043,0,0,0,0,0,0,0,0,0,0,0,716461.79999999993,405488.19900553412,46008.527497501906,5671.8681537103603,0,0,6.4940440319717272,15804.972596295716,0,4661.1387029259295,0,0,0,0,0,0,0,0,0,0,0,477641.20000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1840 & 1845",86548,51928.800000000003,34619.199999999997,86548,13867.388419229328,9924.7035781027807,26051.055777086494,0,0,1827.0276442052229,225.26331694642258,0,33.361264429754861,0,0,0,0,0,0,0,0,0,0,0,51928.800000000003,29408.015177980487,3306.0946240157091,407.00453154192871,0,0,0.2995218748477062,1156.6666781104423,0,341.11946647657936,0,0,0,0,0,0,0,0,0,0,0,34619.199999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BDHA",92000,0,92000,92000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24986.705234593159,8230.8898084081702,58782.404956998667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Break Out",-138465685.08971423,0,0,0,-23588036.535120569,-16475807.879111951,-43329582.997501329,0,0,-3395059.3928099182,-367084.10186846188,0,-71876.48337853844,0,0,0,0,0,0,0,0,0,0,0,-87227447.389790758,-58111853.885323666,-5315527.1080596624,-1954237.9411892202,0,0,-63678.904286823941,-1516063.0751003379,0,-447420.65698106895,-10782.299961327177,0,0,0,0,0,0,0,0,0,0,-67419563.870902106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11278738.847782031,-3505355.6937124729,-7504453.4967352571,0,0,-672368.73647377093,-266266.71999198943,0,-75349.811374664918,-491.67657267407691,0,0,0,0,0,0,0,0,0,0,-23303024.982642863]
[null,"CCA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CDMPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CEN",14136227.432120148,0,723039.30876114941,723039.30876114941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199706.94666591741,96071.866154778167,358659.12181712355,0,0,47540.597176485535,3798.0203968506225,0,1570.4715574058753,15692.284992588315,0,0,0,0,0,0,0,0,0,0,723039.30876114964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3704787.295397881,1782240.6036320978,6653527.9822262172,0,0,881931.26666600071,70457.527636496481,0,29134.004454007172,291109.44334629789,0,0,0,0,0,0,0,0,0,0,13413188.123358998]
[null,"CEN EWMP",149887293.11468837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41595905.254336514,20010301.638963748,73992468.294016197,0,0,9901979.9205870908,791069.61084192374,0,327105.22691914812,3268463.1690237955,0,0,0,0,0,0,0,0,0,0,149887293.11468837]
[null,"CREV",36454053.625394888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19430123.255902316,5635854.2150916001,10137303.092637124,0,0,773252.79877731483,277681.57987570367,0,198789.40948649688,1049.2736243314525,0,0,0,0,0,0,0,0,0,0,36454053.625394881]
[null,"CWCS",26931809.568600003,0,26931809.568600003,26931809.568600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26931809.568600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26931809.568600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMC",14695870.300000004,0,14695870.300000004,14695870.300000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8021238.7111471137,2879690.3958375845,3702257.643070058,0,0,92683.549945247796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14695870.300000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMR",347805,0,347805,347805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237897.70691284747,27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0,347804.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWNB",2433926,0,2462926,2462926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2140112.3531022249,266949.98856474162,54259.127489410785,0,0,64.500698848187938,515.6583461079897,0,960.13153332565093,64.240265340052588,0,0,0,0,0,0,0,0,0,0,2462925.9999999991,-17022.59047771684,-3942.6009634671282,-7107.0223975597046,0,0,-615.82014664308974,-241.43480110254237,0,-69.15207107822593,-1.3791424324617849,0,0,0,0,0,0,0,0,0,0,-28999.999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DCP",28975055.130874123,28975055.130874123,0,28975055.130874123,8197671.5068573412,5169680.0295044808,13717419.695022456,0,0,1738519.1364354698,105390.62254334897,0,46374.140511026533,0,0,0,0,0,0,0,0,0,0,0,28975055.130874127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LPHA",-242900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145287.43294842893,-44733.738786401067,-52530.184018033768,0,0,0,0,0,-348.64424713621935,0,0,0,0,0,0,0,0,0,0,0,-242900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LTNCP",59535619.354099967,35721371.61245998,23814247.741639987,59535619.354099967,9930369.4994279798,7071194.4515643781,18535928.434197668,0,0,0,160159.73590741726,0,23719.49136253677,0,0,0,0,0,0,0,0,0,0,0,35721371.61245998,20326622.896958098,2236246.0819163253,190537.95056051586,0,0,0,819235.25777808717,0,241605.55442696044,0,0,0,0,0,0,0,0,0,0,0,23814247.741639987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NFA",-1848822.6150965379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4004969.2961145323,-1297843.720555733,-2788770.5926594515,0,0,-265977.69160926231,-94903.84109329035,0,-27012.846130903014,-203.20396723215921,0,0,0,0,0,0,0,0,0,0,-8479681.1921304036,3114771.9681178546,1017494.4940274208,2196825.7232079161,0,0,207034.1219898049,73584.187636374292,0,20986.720552415216,161.3615020814683,0,0,0,0,0,0,0,0,0,0,6630858.5770338671]
[null,"NFA ECC",34038837.792999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16474906.688518656,5120289.4883355889,10961790.389477264,0,0,982132.16417019081,388937.04565103934,0,110063.82257349671,718.19427376217811,0,0,0,0,0,0,0,0,0,0,34038837.792999998]
[null,"O&M",3382581.5700000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000304.6584595414,457667.94239245099,818092.94680553442,0,0,70577.642114107919,27807.916770482432,0,7966.6373759220824,163.82608196092644,0,0,0,0,0,0,0,0,0,0,3382581.5700000003]
[null,"PNCP",123719972.78960481,76052961.138258427,47667011.6513464,123719972.78960483,19514991.6926249,14013030.501438472,36836562.855492704,0,0,5322648.6476299809,318550.44882395444,0,47176.992248412382,0,0,0,0,0,0,0,0,0,0,0,76052961.138258427,40447831.770605154,4620265.4605425056,570149.94585884956,0,0,820.3596343292802,1566081.6405781722,0,461862.47412738472,0,0,0,0,0,0,0,0,0,0,0,47667011.6513464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SNCP",54760702.090933979,32856421.254560381,21904280.83637359,54760702.090933979,9121246.4534497857,6507682.8640026469,17058157.786485374,0,0,0,147490.90066603059,0,21843.24995654956,0,0,0,0,0,0,0,0,0,0,0,32856421.254560389,18627461.994436622,2060189.1104027948,252992.00239383421,0,0,0,744170.09070008015,0,219467.63844025988,0,0,0,0,0,0,0,0,0,0,0,21904280.83637359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TCP",37506795.340590134,37506795.340590134,0,37506795.340590134,10611485.848372556,6691898.5992317935,17756530.601178054,0,0,2250428.2097639451,136423.01947991236,0,60029.062563870575,0,0,0,0,0,0,0,0,0,0,0,37506795.340590134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",{"$f":"SUM(C224:C257)","v":453358049.40509564},215534539.27674305,141233963.60672113,356768502.88346416,34977338.664646201,23803151.049748734,62747933.570712164,0,0,6128315.5003350042,519221.31629758794,0,131131.78521259385,0,0,0,0,0,0,0,0,0,0,0,128307091.8869523,61137246.120788231,7069609.818689541,3342567.9584428095,0,0,78319.630701166723,1683732.057171454,0,497514.57399147644,5409.576034353965,0,0,0,0,0,0,0,0,0,0,73814399.735819027,-4167279.3195406781,-1346520.0603056012,-2848407.7990750452,0,0,-266593.51175590541,-95145.275894392893,0,-27430.642449117458,-204.58310966462099,0,0,0,0,0,0,0,{"$f":"SUM(BN224:BN257)","v":0},0,0,-8751581.1921304036,75042060.272950739,30518492.68873043,97255554.931635007,0,0,12144539.177830739,1363271.1484200305,0,618696.00998682121,3561173.5912795556,0,0,0,0,0,0,0,0,0,0,220503787.82083327]

{"sheet":"O6 Source Data for E2","index":26,"n_rows":338,"n_cols":48,"rows_kept":338,"cut":false,"hidden":false,"merged":[[300,0,300,1],[299,2,299,3],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[299,24,299,25],[19,23,20,26],[259,0,259,1],[258,2,258,3],[258,24,258,25],[19,2,20,6]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O6 Composite Allocator Detail Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O6 Composite Allocator Detail Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Demand Allocators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocators"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Demand Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Customer Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total"]
["Composite allocators"]
[]
["Rate Base"]
[1565,"Conservation and Demand Management",{"$f":"SUM(D27:W27)","v":0},{"$f":"+'O5 Details by Class & Accounts'!I19","v":0},{"$f":"+'O5 Details by Class & Accounts'!J19","v":0},{"$f":"+'O5 Details by Class & Accounts'!K19","v":0},{"$f":"+'O5 Details by Class & Accounts'!L19","v":0},{"$f":"+'O5 Details by Class & Accounts'!M19","v":0},{"$f":"+'O5 Details by Class & Accounts'!N19","v":0},{"$f":"+'O5 Details by Class & Accounts'!O19","v":0},{"$f":"+'O5 Details by Class & Accounts'!P19","v":0},{"$f":"+'O5 Details by Class & Accounts'!Q19","v":0},{"$f":"+'O5 Details by Class & Accounts'!R19","v":0},{"$f":"+'O5 Details by Class & Accounts'!S19","v":0},{"$f":"+'O5 Details by Class & Accounts'!T19","v":0},{"$f":"+'O5 Details by Class & Accounts'!U19","v":0},{"$f":"+'O5 Details by Class & Accounts'!V19","v":0},{"$f":"+'O5 Details by Class & Accounts'!W19","v":0},{"$f":"+'O5 Details by Class & Accounts'!X19","v":0},{"$f":"+'O5 Details by Class & Accounts'!Y19","v":0},{"$f":"+'O5 Details by Class & Accounts'!Z19","v":0},{"$f":"+'O5 Details by Class & Accounts'!AA19","v":0},{"$f":"+'O5 Details by Class & Accounts'!AB19","v":0},{"$f":"SUM(Y27:AR27)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD19","v":0},{"$f":"'O5 Details by Class & Accounts'!AE19","v":0},{"$f":"'O5 Details by Class & Accounts'!AF19","v":0},{"$f":"'O5 Details by Class & Accounts'!AG19","v":0},{"$f":"'O5 Details by Class & Accounts'!AH19","v":0},{"$f":"'O5 Details by Class & Accounts'!AI19","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ19","v":0},{"$f":"'O5 Details by Class & Accounts'!AK19","v":0},{"$f":"'O5 Details by Class & Accounts'!AL19","v":0},{"$f":"'O5 Details by Class & Accounts'!AM19","v":0},{"$f":"'O5 Details by Class & Accounts'!AN19","v":0},{"$f":"'O5 Details by Class & Accounts'!AO19","v":0},{"$f":"'O5 Details by Class & Accounts'!AP19","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ19","v":0},{"$f":"'O5 Details by Class & Accounts'!AR19","v":0},{"$f":"'O5 Details by Class & Accounts'!AS19","v":0},{"$f":"'O5 Details by Class & Accounts'!AT19","v":0},{"$f":"'O5 Details by Class & Accounts'!AU19","v":0},{"$f":"'O5 Details by Class & Accounts'!AV19","v":0},{"$f":"'O5 Details by Class & Accounts'!AW19","v":0},{"$f":"C27+X27","v":0},null,null,"CDMPP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1805-1","Land Station >50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I22","v":197707.88151710687},{"$f":"'O5 Details by Class & Accounts'!J22","v":124680.09798875834},{"$f":"'O5 Details by Class & Accounts'!K22","v":330830.77133736189},{"$f":"'O5 Details by Class & Accounts'!L22","v":0},{"$f":"'O5 Details by Class & Accounts'!M22","v":0},{"$f":"'O5 Details by Class & Accounts'!N22","v":41928.849570769751},{"$f":"'O5 Details by Class & Accounts'!O22","v":2541.7652680257825},{"$f":"'O5 Details by Class & Accounts'!P22","v":0},{"$f":"'O5 Details by Class & Accounts'!Q22","v":1118.4313826117859},{"$f":"'O5 Details by Class & Accounts'!R22","v":0},{"$f":"'O5 Details by Class & Accounts'!S22","v":0},{"$f":"'O5 Details by Class & Accounts'!T22","v":0},{"$f":"'O5 Details by Class & Accounts'!U22","v":0},{"$f":"'O5 Details by Class & Accounts'!V22","v":0},{"$f":"'O5 Details by Class & Accounts'!W22","v":0},{"$f":"'O5 Details by Class & Accounts'!X22","v":0},{"$f":"'O5 Details by Class & Accounts'!Y22","v":0},{"$f":"'O5 Details by Class & Accounts'!Z22","v":0},{"$f":"'O5 Details by Class & Accounts'!AA22","v":0},{"$f":"'O5 Details by Class & Accounts'!AB22","v":0},{"$f":"SUM(Y29:AR29)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD22","v":0},{"$f":"'O5 Details by Class & Accounts'!AE22","v":0},{"$f":"'O5 Details by Class & Accounts'!AF22","v":0},{"$f":"'O5 Details by Class & Accounts'!AG22","v":0},{"$f":"'O5 Details by Class & Accounts'!AH22","v":0},{"$f":"'O5 Details by Class & Accounts'!AI22","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ22","v":0},{"$f":"'O5 Details by Class & Accounts'!AK22","v":0},{"$f":"'O5 Details by Class & Accounts'!AL22","v":0},{"$f":"'O5 Details by Class & Accounts'!AM22","v":0},{"$f":"'O5 Details by Class & Accounts'!AN22","v":0},{"$f":"'O5 Details by Class & Accounts'!AO22","v":0},{"$f":"'O5 Details by Class & Accounts'!AP22","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ22","v":0},{"$f":"'O5 Details by Class & Accounts'!AR22","v":0},{"$f":"'O5 Details by Class & Accounts'!AS22","v":0},{"$f":"'O5 Details by Class & Accounts'!AT22","v":0},{"$f":"'O5 Details by Class & Accounts'!AU22","v":0},{"$f":"'O5 Details by Class & Accounts'!AV22","v":0},{"$f":"'O5 Details by Class & Accounts'!AW22","v":0},{"$f":"C29+X29","v":0},null,null,"TCP"]
["1805-2","Land Station <50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I23","v":459744.53546137485},{"$f":"'O5 Details by Class & Accounts'!J23","v":289927.71199240553},{"$f":"'O5 Details by Class & Accounts'!K23","v":769304.88616693497},{"$f":"'O5 Details by Class & Accounts'!L23","v":0},{"$f":"'O5 Details by Class & Accounts'!M23","v":0},{"$f":"'O5 Details by Class & Accounts'!N23","v":97500.207479970806},{"$f":"'O5 Details by Class & Accounts'!O23","v":5910.5518881363332},{"$f":"'O5 Details by Class & Accounts'!P23","v":0},{"$f":"'O5 Details by Class & Accounts'!Q23","v":2600.7699465425089},{"$f":"'O5 Details by Class & Accounts'!R23","v":0},{"$f":"'O5 Details by Class & Accounts'!S23","v":0},{"$f":"'O5 Details by Class & Accounts'!T23","v":0},{"$f":"'O5 Details by Class & Accounts'!U23","v":0},{"$f":"'O5 Details by Class & Accounts'!V23","v":0},{"$f":"'O5 Details by Class & Accounts'!W23","v":0},{"$f":"'O5 Details by Class & Accounts'!X23","v":0},{"$f":"'O5 Details by Class & Accounts'!Y23","v":0},{"$f":"'O5 Details by Class & Accounts'!Z23","v":0},{"$f":"'O5 Details by Class & Accounts'!AA23","v":0},{"$f":"'O5 Details by Class & Accounts'!AB23","v":0},{"$f":"SUM(Y30:AR30)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD23","v":0},{"$f":"'O5 Details by Class & Accounts'!AE23","v":0},{"$f":"'O5 Details by Class & Accounts'!AF23","v":0},{"$f":"'O5 Details by Class & Accounts'!AG23","v":0},{"$f":"'O5 Details by Class & Accounts'!AH23","v":0},{"$f":"'O5 Details by Class & Accounts'!AI23","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ23","v":0},{"$f":"'O5 Details by Class & Accounts'!AK23","v":0},{"$f":"'O5 Details by Class & Accounts'!AL23","v":0},{"$f":"'O5 Details by Class & Accounts'!AM23","v":0},{"$f":"'O5 Details by Class & Accounts'!AN23","v":0},{"$f":"'O5 Details by Class & Accounts'!AO23","v":0},{"$f":"'O5 Details by Class & Accounts'!AP23","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ23","v":0},{"$f":"'O5 Details by Class & Accounts'!AR23","v":0},{"$f":"'O5 Details by Class & Accounts'!AS23","v":0},{"$f":"'O5 Details by Class & Accounts'!AT23","v":0},{"$f":"'O5 Details by Class & Accounts'!AU23","v":0},{"$f":"'O5 Details by Class & Accounts'!AV23","v":0},{"$f":"'O5 Details by Class & Accounts'!AW23","v":0},{"$f":"C30+X30","v":0},null,null,"DCP"]
[1805,"Total",{"$f":"SUM(D31:W31)","v":2323796.4599999995},{"$f":"SUM(D29:D30)","v":657452.41697848169},{"$f":"SUM(E29:E30)","v":414607.80998116388},1100135.6575042969,0,0,139429.05705074055,8452.3171561621166,0,3719.2013291542949,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y31:AR31)","v":0},{"$f":"Y29+Y30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2323796.4599999995,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1806-1","Land Rights Station >50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I25","v":0},{"$f":"'O5 Details by Class & Accounts'!J25","v":0},{"$f":"'O5 Details by Class & Accounts'!K25","v":0},{"$f":"'O5 Details by Class & Accounts'!L25","v":0},{"$f":"'O5 Details by Class & Accounts'!M25","v":0},{"$f":"'O5 Details by Class & Accounts'!N25","v":0},{"$f":"'O5 Details by Class & Accounts'!O25","v":0},{"$f":"'O5 Details by Class & Accounts'!P25","v":0},{"$f":"'O5 Details by Class & Accounts'!Q25","v":0},{"$f":"'O5 Details by Class & Accounts'!R25","v":0},{"$f":"'O5 Details by Class & Accounts'!S25","v":0},{"$f":"'O5 Details by Class & Accounts'!T25","v":0},{"$f":"'O5 Details by Class & Accounts'!U25","v":0},{"$f":"'O5 Details by Class & Accounts'!V25","v":0},{"$f":"'O5 Details by Class & Accounts'!W25","v":0},{"$f":"'O5 Details by Class & Accounts'!X25","v":0},{"$f":"'O5 Details by Class & Accounts'!Y25","v":0},{"$f":"'O5 Details by Class & Accounts'!Z25","v":0},{"$f":"'O5 Details by Class & Accounts'!AA25","v":0},{"$f":"'O5 Details by Class & Accounts'!AB25","v":0},{"$f":"SUM(Y33:AR33)","v":0},{"$f":"'O5 Details by Class & Accounts'!AD25","v":0},{"$f":"'O5 Details by Class & Accounts'!AE25","v":0},{"$f":"'O5 Details by Class & Accounts'!AF25","v":0},{"$f":"'O5 Details by Class & Accounts'!AG25","v":0},{"$f":"'O5 Details by Class & Accounts'!AH25","v":0},{"$f":"'O5 Details by Class & Accounts'!AI25","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ25","v":0},{"$f":"'O5 Details by Class & Accounts'!AK25","v":0},{"$f":"'O5 Details by Class & Accounts'!AL25","v":0},{"$f":"'O5 Details by Class & Accounts'!AM25","v":0},{"$f":"'O5 Details by Class & Accounts'!AN25","v":0},{"$f":"'O5 Details by Class & Accounts'!AO25","v":0},{"$f":"'O5 Details by Class & Accounts'!AP25","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ25","v":0},{"$f":"'O5 Details by Class & Accounts'!AR25","v":0},{"$f":"'O5 Details by Class & Accounts'!AS25","v":0},{"$f":"'O5 Details by Class & Accounts'!AT25","v":0},{"$f":"'O5 Details by Class & Accounts'!AU25","v":0},{"$f":"'O5 Details by Class & Accounts'!AV25","v":0},{"$f":"'O5 Details by Class & Accounts'!AW25","v":0},0,null,null,"TCP"]
["1806-2","Land Rights Station <50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I26","v":203366.66975923802},{"$f":"'O5 Details by Class & Accounts'!J26","v":128248.68750128872},{"$f":"'O5 Details by Class & Accounts'!K26","v":340299.79839189065},{"$f":"'O5 Details by Class & Accounts'!L26","v":0},{"$f":"'O5 Details by Class & Accounts'!M26","v":0},{"$f":"'O5 Details by Class & Accounts'!N26","v":43128.935673238193},{"$f":"'O5 Details by Class & Accounts'!O26","v":2614.5155868425727},{"$f":"'O5 Details by Class & Accounts'!P26","v":0},{"$f":"'O5 Details by Class & Accounts'!Q26","v":1150.4430875017929},{"$f":"'O5 Details by Class & Accounts'!R26","v":0},{"$f":"'O5 Details by Class & Accounts'!S26","v":0},{"$f":"'O5 Details by Class & Accounts'!T26","v":0},{"$f":"'O5 Details by Class & Accounts'!U26","v":0},{"$f":"'O5 Details by Class & Accounts'!V26","v":0},{"$f":"'O5 Details by Class & Accounts'!W26","v":0},{"$f":"'O5 Details by Class & Accounts'!X26","v":0},{"$f":"'O5 Details by Class & Accounts'!Y26","v":0},{"$f":"'O5 Details by Class & Accounts'!Z26","v":0},{"$f":"'O5 Details by Class & Accounts'!AA26","v":0},{"$f":"'O5 Details by Class & Accounts'!AB26","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD26","v":0},{"$f":"'O5 Details by Class & Accounts'!AE26","v":0},{"$f":"'O5 Details by Class & Accounts'!AF26","v":0},{"$f":"'O5 Details by Class & Accounts'!AG26","v":0},{"$f":"'O5 Details by Class & Accounts'!AH26","v":0},{"$f":"'O5 Details by Class & Accounts'!AI26","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ26","v":0},{"$f":"'O5 Details by Class & Accounts'!AK26","v":0},{"$f":"'O5 Details by Class & Accounts'!AL26","v":0},{"$f":"'O5 Details by Class & Accounts'!AM26","v":0},{"$f":"'O5 Details by Class & Accounts'!AN26","v":0},{"$f":"'O5 Details by Class & Accounts'!AO26","v":0},{"$f":"'O5 Details by Class & Accounts'!AP26","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ26","v":0},{"$f":"'O5 Details by Class & Accounts'!AR26","v":0},{"$f":"'O5 Details by Class & Accounts'!AS26","v":0},{"$f":"'O5 Details by Class & Accounts'!AT26","v":0},{"$f":"'O5 Details by Class & Accounts'!AU26","v":0},{"$f":"'O5 Details by Class & Accounts'!AV26","v":0},{"$f":"'O5 Details by Class & Accounts'!AW26","v":0},0,null,null,"DCP"]
[1806,"Total",{"$f":"SUM(D35:W35)","v":718809.04999999993},{"$f":"D33+D34","v":203366.66975923802},{"$f":"E33+E34","v":128248.68750128872},340299.79839189065,0,0,43128.935673238193,2614.5155868425727,0,1150.4430875017929,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y33+Y34","v":0},{"$f":"Z33+Z34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,718809.04999999993,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1808-1","Buildings and Fixtures > 50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I28","v":1100559.9124983344},{"$f":"'O5 Details by Class & Accounts'!J28","v":694043.74109849904},{"$f":"'O5 Details by Class & Accounts'!K28","v":1841601.2652651861},{"$f":"'O5 Details by Class & Accounts'!L28","v":0},{"$f":"'O5 Details by Class & Accounts'!M28","v":0},{"$f":"'O5 Details by Class & Accounts'!N28","v":233400.96844226934},{"$f":"'O5 Details by Class & Accounts'!O28","v":14148.980503479403},{"$f":"'O5 Details by Class & Accounts'!P28","v":0},{"$f":"'O5 Details by Class & Accounts'!Q28","v":6225.8557177252114},{"$f":"'O5 Details by Class & Accounts'!R28","v":0},{"$f":"'O5 Details by Class & Accounts'!S28","v":0},{"$f":"'O5 Details by Class & Accounts'!T28","v":0},{"$f":"'O5 Details by Class & Accounts'!U28","v":0},{"$f":"'O5 Details by Class & Accounts'!V28","v":0},{"$f":"'O5 Details by Class & Accounts'!W28","v":0},{"$f":"'O5 Details by Class & Accounts'!X28","v":0},{"$f":"'O5 Details by Class & Accounts'!Y28","v":0},{"$f":"'O5 Details by Class & Accounts'!Z28","v":0},{"$f":"'O5 Details by Class & Accounts'!AA28","v":0},{"$f":"'O5 Details by Class & Accounts'!AB28","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD28","v":0},{"$f":"'O5 Details by Class & Accounts'!AE28","v":0},{"$f":"'O5 Details by Class & Accounts'!AF28","v":0},{"$f":"'O5 Details by Class & Accounts'!AG28","v":0},{"$f":"'O5 Details by Class & Accounts'!AH28","v":0},{"$f":"'O5 Details by Class & Accounts'!AI28","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ28","v":0},{"$f":"'O5 Details by Class & Accounts'!AK28","v":0},{"$f":"'O5 Details by Class & Accounts'!AL28","v":0},{"$f":"'O5 Details by Class & Accounts'!AM28","v":0},{"$f":"'O5 Details by Class & Accounts'!AN28","v":0},{"$f":"'O5 Details by Class & Accounts'!AO28","v":0},{"$f":"'O5 Details by Class & Accounts'!AP28","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ28","v":0},{"$f":"'O5 Details by Class & Accounts'!AR28","v":0},{"$f":"'O5 Details by Class & Accounts'!AS28","v":0},{"$f":"'O5 Details by Class & Accounts'!AT28","v":0},{"$f":"'O5 Details by Class & Accounts'!AU28","v":0},{"$f":"'O5 Details by Class & Accounts'!AV28","v":0},{"$f":"'O5 Details by Class & Accounts'!AW28","v":0},0,null,null,"TCP"]
["1808-2","Buildings and Fixtures < 50 KV",null,{"$f":"'O5 Details by Class & Accounts'!I29","v":7534560.3016367285},{"$f":"'O5 Details by Class & Accounts'!J29","v":4751503.6300107865},{"$f":"'O5 Details by Class & Accounts'!K29","v":12607815.010463631},{"$f":"'O5 Details by Class & Accounts'!L29","v":0},{"$f":"'O5 Details by Class & Accounts'!M29","v":0},{"$f":"'O5 Details by Class & Accounts'!N29","v":1597889.9932822608},{"$f":"'O5 Details by Class & Accounts'!O29","v":96865.555068370071},{"$f":"'O5 Details by Class & Accounts'!P29","v":0},{"$f":"'O5 Details by Class & Accounts'!Q29","v":42622.92747698223},{"$f":"'O5 Details by Class & Accounts'!R29","v":0},{"$f":"'O5 Details by Class & Accounts'!S29","v":0},{"$f":"'O5 Details by Class & Accounts'!T29","v":0},{"$f":"'O5 Details by Class & Accounts'!U29","v":0},{"$f":"'O5 Details by Class & Accounts'!V29","v":0},{"$f":"'O5 Details by Class & Accounts'!W29","v":0},{"$f":"'O5 Details by Class & Accounts'!X29","v":0},{"$f":"'O5 Details by Class & Accounts'!Y29","v":0},{"$f":"'O5 Details by Class & Accounts'!Z29","v":0},{"$f":"'O5 Details by Class & Accounts'!AA29","v":0},{"$f":"'O5 Details by Class & Accounts'!AB29","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD29","v":0},{"$f":"'O5 Details by Class & Accounts'!AE29","v":0},{"$f":"'O5 Details by Class & Accounts'!AF29","v":0},{"$f":"'O5 Details by Class & Accounts'!AG29","v":0},{"$f":"'O5 Details by Class & Accounts'!AH29","v":0},{"$f":"'O5 Details by Class & Accounts'!AI29","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ29","v":0},{"$f":"'O5 Details by Class & Accounts'!AK29","v":0},{"$f":"'O5 Details by Class & Accounts'!AL29","v":0},{"$f":"'O5 Details by Class & Accounts'!AM29","v":0},{"$f":"'O5 Details by Class & Accounts'!AN29","v":0},{"$f":"'O5 Details by Class & Accounts'!AO29","v":0},{"$f":"'O5 Details by Class & Accounts'!AP29","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ29","v":0},{"$f":"'O5 Details by Class & Accounts'!AR29","v":0},{"$f":"'O5 Details by Class & Accounts'!AS29","v":0},{"$f":"'O5 Details by Class & Accounts'!AT29","v":0},{"$f":"'O5 Details by Class & Accounts'!AU29","v":0},{"$f":"'O5 Details by Class & Accounts'!AV29","v":0},{"$f":"'O5 Details by Class & Accounts'!AW29","v":0},0,null,null,"DCP"]
[1808,"Total",{"$f":"SUM(D39:W39)","v":30521238.141464252},{"$f":"D37+D38","v":8635120.2141350619},{"$f":"E37+E38","v":5445547.3711092854},14449416.275728816,0,0,1831290.9617245302,111014.53557184947,0,48848.783194707445,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y37+Y38","v":0},{"$f":"Z37+Z38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30521238.141464252,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1810-1","Leasehold Improvements >50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I31","v":0},{"$f":"'O5 Details by Class & Accounts'!J31","v":0},{"$f":"'O5 Details by Class & Accounts'!K31","v":0},{"$f":"'O5 Details by Class & Accounts'!L31","v":0},{"$f":"'O5 Details by Class & Accounts'!M31","v":0},{"$f":"'O5 Details by Class & Accounts'!N31","v":0},{"$f":"'O5 Details by Class & Accounts'!O31","v":0},{"$f":"'O5 Details by Class & Accounts'!P31","v":0},{"$f":"'O5 Details by Class & Accounts'!Q31","v":0},{"$f":"'O5 Details by Class & Accounts'!R31","v":0},{"$f":"'O5 Details by Class & Accounts'!S31","v":0},{"$f":"'O5 Details by Class & Accounts'!T31","v":0},{"$f":"'O5 Details by Class & Accounts'!U31","v":0},{"$f":"'O5 Details by Class & Accounts'!V31","v":0},{"$f":"'O5 Details by Class & Accounts'!W31","v":0},{"$f":"'O5 Details by Class & Accounts'!X31","v":0},{"$f":"'O5 Details by Class & Accounts'!Y31","v":0},{"$f":"'O5 Details by Class & Accounts'!Z31","v":0},{"$f":"'O5 Details by Class & Accounts'!AA31","v":0},{"$f":"'O5 Details by Class & Accounts'!AB31","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD31","v":0},{"$f":"'O5 Details by Class & Accounts'!AE31","v":0},{"$f":"'O5 Details by Class & Accounts'!AF31","v":0},{"$f":"'O5 Details by Class & Accounts'!AG31","v":0},{"$f":"'O5 Details by Class & Accounts'!AH31","v":0},{"$f":"'O5 Details by Class & Accounts'!AI31","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ31","v":0},{"$f":"'O5 Details by Class & Accounts'!AK31","v":0},{"$f":"'O5 Details by Class & Accounts'!AL31","v":0},{"$f":"'O5 Details by Class & Accounts'!AM31","v":0},{"$f":"'O5 Details by Class & Accounts'!AN31","v":0},{"$f":"'O5 Details by Class & Accounts'!AO31","v":0},{"$f":"'O5 Details by Class & Accounts'!AP31","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ31","v":0},{"$f":"'O5 Details by Class & Accounts'!AR31","v":0},{"$f":"'O5 Details by Class & Accounts'!AS31","v":0},{"$f":"'O5 Details by Class & Accounts'!AT31","v":0},{"$f":"'O5 Details by Class & Accounts'!AU31","v":0},{"$f":"'O5 Details by Class & Accounts'!AV31","v":0},{"$f":"'O5 Details by Class & Accounts'!AW31","v":0},0,null,null,"TCP"]
["1810-2","Leasehold Improvements <50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I32","v":0},{"$f":"'O5 Details by Class & Accounts'!J32","v":0},{"$f":"'O5 Details by Class & Accounts'!K32","v":0},{"$f":"'O5 Details by Class & Accounts'!L32","v":0},{"$f":"'O5 Details by Class & Accounts'!M32","v":0},{"$f":"'O5 Details by Class & Accounts'!N32","v":0},{"$f":"'O5 Details by Class & Accounts'!O32","v":0},{"$f":"'O5 Details by Class & Accounts'!P32","v":0},{"$f":"'O5 Details by Class & Accounts'!Q32","v":0},{"$f":"'O5 Details by Class & Accounts'!R32","v":0},{"$f":"'O5 Details by Class & Accounts'!S32","v":0},{"$f":"'O5 Details by Class & Accounts'!T32","v":0},{"$f":"'O5 Details by Class & Accounts'!U32","v":0},{"$f":"'O5 Details by Class & Accounts'!V32","v":0},{"$f":"'O5 Details by Class & Accounts'!W32","v":0},{"$f":"'O5 Details by Class & Accounts'!X32","v":0},{"$f":"'O5 Details by Class & Accounts'!Y32","v":0},{"$f":"'O5 Details by Class & Accounts'!Z32","v":0},{"$f":"'O5 Details by Class & Accounts'!AA32","v":0},{"$f":"'O5 Details by Class & Accounts'!AB32","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD32","v":0},{"$f":"'O5 Details by Class & Accounts'!AE32","v":0},{"$f":"'O5 Details by Class & Accounts'!AF32","v":0},{"$f":"'O5 Details by Class & Accounts'!AG32","v":0},{"$f":"'O5 Details by Class & Accounts'!AH32","v":0},{"$f":"'O5 Details by Class & Accounts'!AI32","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ32","v":0},{"$f":"'O5 Details by Class & Accounts'!AK32","v":0},{"$f":"'O5 Details by Class & Accounts'!AL32","v":0},{"$f":"'O5 Details by Class & Accounts'!AM32","v":0},{"$f":"'O5 Details by Class & Accounts'!AN32","v":0},{"$f":"'O5 Details by Class & Accounts'!AO32","v":0},{"$f":"'O5 Details by Class & Accounts'!AP32","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ32","v":0},{"$f":"'O5 Details by Class & Accounts'!AR32","v":0},{"$f":"'O5 Details by Class & Accounts'!AS32","v":0},{"$f":"'O5 Details by Class & Accounts'!AT32","v":0},{"$f":"'O5 Details by Class & Accounts'!AU32","v":0},{"$f":"'O5 Details by Class & Accounts'!AV32","v":0},{"$f":"'O5 Details by Class & Accounts'!AW32","v":0},0,null,null,"DCP"]
[1810,"Total",{"$f":"SUM(D43:W43)","v":0},{"$f":"D41+D42","v":0},{"$f":"E41+E42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y41+Y42","v":0},{"$f":"Z41+Z42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"SUM(D45:W45)","v":32918006.820000004},{"$f":"'O5 Details by Class & Accounts'!I33","v":9313218.0543571152},{"$f":"'O5 Details by Class & Accounts'!J33","v":5873174.7601445364},{"$f":"'O5 Details by Class & Accounts'!K33","v":15584098.564575506},{"$f":"'O5 Details by Class & Accounts'!L33","v":0},{"$f":"'O5 Details by Class & Accounts'!M33","v":0},{"$f":"'O5 Details by Class & Accounts'!N33","v":1975098.3917509059},{"$f":"'O5 Details by Class & Accounts'!O33","v":119732.27370840716},{"$f":"'O5 Details by Class & Accounts'!P33","v":0},{"$f":"'O5 Details by Class & Accounts'!Q33","v":52684.77546353358},{"$f":"'O5 Details by Class & Accounts'!R33","v":0},{"$f":"'O5 Details by Class & Accounts'!S33","v":0},{"$f":"'O5 Details by Class & Accounts'!T33","v":0},{"$f":"'O5 Details by Class & Accounts'!U33","v":0},{"$f":"'O5 Details by Class & Accounts'!V33","v":0},{"$f":"'O5 Details by Class & Accounts'!W33","v":0},{"$f":"'O5 Details by Class & Accounts'!X33","v":0},{"$f":"'O5 Details by Class & Accounts'!Y33","v":0},{"$f":"'O5 Details by Class & Accounts'!Z33","v":0},{"$f":"'O5 Details by Class & Accounts'!AA33","v":0},{"$f":"'O5 Details by Class & Accounts'!AB33","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD33","v":0},{"$f":"'O5 Details by Class & Accounts'!AE33","v":0},{"$f":"'O5 Details by Class & Accounts'!AF33","v":0},{"$f":"'O5 Details by Class & Accounts'!AG33","v":0},{"$f":"'O5 Details by Class & Accounts'!AH33","v":0},{"$f":"'O5 Details by Class & Accounts'!AI33","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ33","v":0},{"$f":"'O5 Details by Class & Accounts'!AK33","v":0},{"$f":"'O5 Details by Class & Accounts'!AL33","v":0},{"$f":"'O5 Details by Class & Accounts'!AM33","v":0},{"$f":"'O5 Details by Class & Accounts'!AN33","v":0},{"$f":"'O5 Details by Class & Accounts'!AO33","v":0},{"$f":"'O5 Details by Class & Accounts'!AP33","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ33","v":0},{"$f":"'O5 Details by Class & Accounts'!AR33","v":0},{"$f":"'O5 Details by Class & Accounts'!AS33","v":0},{"$f":"'O5 Details by Class & Accounts'!AT33","v":0},{"$f":"'O5 Details by Class & Accounts'!AU33","v":0},{"$f":"'O5 Details by Class & Accounts'!AV33","v":0},{"$f":"'O5 Details by Class & Accounts'!AW33","v":0},32918006.820000004,null,null,"TCP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"SUM(D47:W47)","v":0},{"$f":"'O5 Details by Class & Accounts'!I35","v":0},{"$f":"'O5 Details by Class & Accounts'!J35","v":0},{"$f":"'O5 Details by Class & Accounts'!K35","v":0},{"$f":"'O5 Details by Class & Accounts'!L35","v":0},{"$f":"'O5 Details by Class & Accounts'!M35","v":0},{"$f":"'O5 Details by Class & Accounts'!N35","v":0},{"$f":"'O5 Details by Class & Accounts'!O35","v":0},{"$f":"'O5 Details by Class & Accounts'!P35","v":0},{"$f":"'O5 Details by Class & Accounts'!Q35","v":0},{"$f":"'O5 Details by Class & Accounts'!R35","v":0},{"$f":"'O5 Details by Class & Accounts'!S35","v":0},{"$f":"'O5 Details by Class & Accounts'!T35","v":0},{"$f":"'O5 Details by Class & Accounts'!U35","v":0},{"$f":"'O5 Details by Class & Accounts'!V35","v":0},{"$f":"'O5 Details by Class & Accounts'!W35","v":0},{"$f":"'O5 Details by Class & Accounts'!X35","v":0},{"$f":"'O5 Details by Class & Accounts'!Y35","v":0},{"$f":"'O5 Details by Class & Accounts'!Z35","v":0},{"$f":"'O5 Details by Class & Accounts'!AA35","v":0},{"$f":"'O5 Details by Class & Accounts'!AB35","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD35","v":0},{"$f":"'O5 Details by Class & Accounts'!AE35","v":0},{"$f":"'O5 Details by Class & Accounts'!AF35","v":0},{"$f":"'O5 Details by Class & Accounts'!AG35","v":0},{"$f":"'O5 Details by Class & Accounts'!AH35","v":0},{"$f":"'O5 Details by Class & Accounts'!AI35","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ35","v":0},{"$f":"'O5 Details by Class & Accounts'!AK35","v":0},{"$f":"'O5 Details by Class & Accounts'!AL35","v":0},{"$f":"'O5 Details by Class & Accounts'!AM35","v":0},{"$f":"'O5 Details by Class & Accounts'!AN35","v":0},{"$f":"'O5 Details by Class & Accounts'!AO35","v":0},{"$f":"'O5 Details by Class & Accounts'!AP35","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ35","v":0},{"$f":"'O5 Details by Class & Accounts'!AR35","v":0},{"$f":"'O5 Details by Class & Accounts'!AS35","v":0},{"$f":"'O5 Details by Class & Accounts'!AT35","v":0},{"$f":"'O5 Details by Class & Accounts'!AU35","v":0},{"$f":"'O5 Details by Class & Accounts'!AV35","v":0},{"$f":"'O5 Details by Class & Accounts'!AW35","v":0},0,null,null,"DCP"]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"SUM(D48:W48)","v":4552443.6612388492},{"$f":"'O5 Details by Class & Accounts'!I36","v":1168145.1833113127},{"$f":"'O5 Details by Class & Accounts'!J36","v":838804.05083831633},{"$f":"'O5 Details by Class & Accounts'!K36","v":2204994.7110994812},{"$f":"'O5 Details by Class & Accounts'!L36","v":0},{"$f":"'O5 Details by Class & Accounts'!M36","v":0},{"$f":"'O5 Details by Class & Accounts'!N36","v":318607.68777765846},{"$f":"'O5 Details by Class & Accounts'!O36","v":19068.067170942635},{"$f":"'O5 Details by Class & Accounts'!P36","v":0},{"$f":"'O5 Details by Class & Accounts'!Q36","v":2823.961041137673},{"$f":"'O5 Details by Class & Accounts'!R36","v":0},{"$f":"'O5 Details by Class & Accounts'!S36","v":0},{"$f":"'O5 Details by Class & Accounts'!T36","v":0},{"$f":"'O5 Details by Class & Accounts'!U36","v":0},{"$f":"'O5 Details by Class & Accounts'!V36","v":0},{"$f":"'O5 Details by Class & Accounts'!W36","v":0},{"$f":"'O5 Details by Class & Accounts'!X36","v":0},{"$f":"'O5 Details by Class & Accounts'!Y36","v":0},{"$f":"'O5 Details by Class & Accounts'!Z36","v":0},{"$f":"'O5 Details by Class & Accounts'!AA36","v":0},{"$f":"'O5 Details by Class & Accounts'!AB36","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD36","v":0},{"$f":"'O5 Details by Class & Accounts'!AE36","v":0},{"$f":"'O5 Details by Class & Accounts'!AF36","v":0},{"$f":"'O5 Details by Class & Accounts'!AG36","v":0},{"$f":"'O5 Details by Class & Accounts'!AH36","v":0},{"$f":"'O5 Details by Class & Accounts'!AI36","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ36","v":0},{"$f":"'O5 Details by Class & Accounts'!AK36","v":0},{"$f":"'O5 Details by Class & Accounts'!AL36","v":0},{"$f":"'O5 Details by Class & Accounts'!AM36","v":0},{"$f":"'O5 Details by Class & Accounts'!AN36","v":0},{"$f":"'O5 Details by Class & Accounts'!AO36","v":0},{"$f":"'O5 Details by Class & Accounts'!AP36","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ36","v":0},{"$f":"'O5 Details by Class & Accounts'!AR36","v":0},{"$f":"'O5 Details by Class & Accounts'!AS36","v":0},{"$f":"'O5 Details by Class & Accounts'!AT36","v":0},{"$f":"'O5 Details by Class & Accounts'!AU36","v":0},{"$f":"'O5 Details by Class & Accounts'!AV36","v":0},{"$f":"'O5 Details by Class & Accounts'!AW36","v":0},4552443.6612388492,null,null,"PNCP"]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"SUM(D49:W49)","v":0},{"$f":"'O5 Details by Class & Accounts'!I37","v":0},{"$f":"'O5 Details by Class & Accounts'!J37","v":0},{"$f":"'O5 Details by Class & Accounts'!K37","v":0},{"$f":"'O5 Details by Class & Accounts'!L37","v":0},{"$f":"'O5 Details by Class & Accounts'!M37","v":0},{"$f":"'O5 Details by Class & Accounts'!N37","v":0},{"$f":"'O5 Details by Class & Accounts'!O37","v":0},{"$f":"'O5 Details by Class & Accounts'!P37","v":0},{"$f":"'O5 Details by Class & Accounts'!Q37","v":0},{"$f":"'O5 Details by Class & Accounts'!R37","v":0},{"$f":"'O5 Details by Class & Accounts'!S37","v":0},{"$f":"'O5 Details by Class & Accounts'!T37","v":0},{"$f":"'O5 Details by Class & Accounts'!U37","v":0},{"$f":"'O5 Details by Class & Accounts'!V37","v":0},{"$f":"'O5 Details by Class & Accounts'!W37","v":0},{"$f":"'O5 Details by Class & Accounts'!X37","v":0},{"$f":"'O5 Details by Class & Accounts'!Y37","v":0},{"$f":"'O5 Details by Class & Accounts'!Z37","v":0},{"$f":"'O5 Details by Class & Accounts'!AA37","v":0},{"$f":"'O5 Details by Class & Accounts'!AB37","v":0},723039.30876114964,{"$f":"'O5 Details by Class & Accounts'!AD37","v":199706.94666591741},{"$f":"'O5 Details by Class & Accounts'!AE37","v":96071.866154778167},{"$f":"'O5 Details by Class & Accounts'!AF37","v":358659.12181712355},{"$f":"'O5 Details by Class & Accounts'!AG37","v":0},{"$f":"'O5 Details by Class & Accounts'!AH37","v":0},{"$f":"'O5 Details by Class & Accounts'!AI37","v":47540.597176485535},{"$f":"'O5 Details by Class & Accounts'!AJ37","v":3798.0203968506225},{"$f":"'O5 Details by Class & Accounts'!AK37","v":0},{"$f":"'O5 Details by Class & Accounts'!AL37","v":1570.4715574058753},{"$f":"'O5 Details by Class & Accounts'!AM37","v":15692.284992588315},{"$f":"'O5 Details by Class & Accounts'!AN37","v":0},{"$f":"'O5 Details by Class & Accounts'!AO37","v":0},{"$f":"'O5 Details by Class & Accounts'!AP37","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ37","v":0},{"$f":"'O5 Details by Class & Accounts'!AR37","v":0},{"$f":"'O5 Details by Class & Accounts'!AS37","v":0},{"$f":"'O5 Details by Class & Accounts'!AT37","v":0},{"$f":"'O5 Details by Class & Accounts'!AU37","v":0},{"$f":"'O5 Details by Class & Accounts'!AV37","v":0},{"$f":"'O5 Details by Class & Accounts'!AW37","v":0},723039.30876114964,null,null,"CEN"]
[1820,"Total",{"$f":"SUM(D50:W50)","v":4552443.6612388492},{"$f":"D47+D48+D49","v":1168145.1833113127},{"$f":"E47+E48+E49","v":838804.05083831633},2204994.7110994812,0,0,318607.68777765846,19068.067170942635,0,2823.961041137673,0,0,0,0,0,0,0,0,0,0,0,723039.30876114964,199706.94666591741,96071.866154778167,358659.12181712355,0,0,47540.597176485535,3798.0203968506225,0,1570.4715574058753,15692.284992588315,0,0,0,0,0,0,0,0,0,0,5275482.9699999988,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1815 & 1820","Total",{"$f":"C45+C50","v":37470450.481238857},{"$f":"D45+D50","v":10481363.237668429},6711978.8109828532,17789093.275674988,0,0,2293706.0795285646,138800.34087934979,0,55508.736504671251,0,0,0,0,0,0,0,0,0,0,0,723039.30876114964,199706.94666591741,96071.866154778167,358659.12181712355,0,0,47540.597176485535,3798.0203968506225,0,1570.4715574058753,15692.284992588315,0,0,0,0,0,0,0,0,0,0,38193489.790000007,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1825-1","Storage Battery Equipment > 50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I39","v":0},{"$f":"'O5 Details by Class & Accounts'!J39","v":0},{"$f":"'O5 Details by Class & Accounts'!K39","v":0},{"$f":"'O5 Details by Class & Accounts'!L39","v":0},{"$f":"'O5 Details by Class & Accounts'!M39","v":0},{"$f":"'O5 Details by Class & Accounts'!N39","v":0},{"$f":"'O5 Details by Class & Accounts'!O39","v":0},{"$f":"'O5 Details by Class & Accounts'!P39","v":0},{"$f":"'O5 Details by Class & Accounts'!Q39","v":0},{"$f":"'O5 Details by Class & Accounts'!R39","v":0},{"$f":"'O5 Details by Class & Accounts'!S39","v":0},{"$f":"'O5 Details by Class & Accounts'!T39","v":0},{"$f":"'O5 Details by Class & Accounts'!U39","v":0},{"$f":"'O5 Details by Class & Accounts'!V39","v":0},{"$f":"'O5 Details by Class & Accounts'!W39","v":0},{"$f":"'O5 Details by Class & Accounts'!X39","v":0},{"$f":"'O5 Details by Class & Accounts'!Y39","v":0},{"$f":"'O5 Details by Class & Accounts'!Z39","v":0},{"$f":"'O5 Details by Class & Accounts'!AA39","v":0},{"$f":"'O5 Details by Class & Accounts'!AB39","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD39","v":0},{"$f":"'O5 Details by Class & Accounts'!AE39","v":0},{"$f":"'O5 Details by Class & Accounts'!AF39","v":0},{"$f":"'O5 Details by Class & Accounts'!AG39","v":0},{"$f":"'O5 Details by Class & Accounts'!AH39","v":0},{"$f":"'O5 Details by Class & Accounts'!AI39","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ39","v":0},{"$f":"'O5 Details by Class & Accounts'!AK39","v":0},{"$f":"'O5 Details by Class & Accounts'!AL39","v":0},{"$f":"'O5 Details by Class & Accounts'!AM39","v":0},{"$f":"'O5 Details by Class & Accounts'!AN39","v":0},{"$f":"'O5 Details by Class & Accounts'!AO39","v":0},{"$f":"'O5 Details by Class & Accounts'!AP39","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ39","v":0},{"$f":"'O5 Details by Class & Accounts'!AR39","v":0},{"$f":"'O5 Details by Class & Accounts'!AS39","v":0},{"$f":"'O5 Details by Class & Accounts'!AT39","v":0},{"$f":"'O5 Details by Class & Accounts'!AU39","v":0},{"$f":"'O5 Details by Class & Accounts'!AV39","v":0},{"$f":"'O5 Details by Class & Accounts'!AW39","v":0},0,null,null,"TCP"]
["1825-2","Storage Battery Equipment <50 kV",null,{"$f":"'O5 Details by Class & Accounts'!I40","v":0},{"$f":"'O5 Details by Class & Accounts'!J40","v":0},{"$f":"'O5 Details by Class & Accounts'!K40","v":0},{"$f":"'O5 Details by Class & Accounts'!L40","v":0},{"$f":"'O5 Details by Class & Accounts'!M40","v":0},{"$f":"'O5 Details by Class & Accounts'!N40","v":0},{"$f":"'O5 Details by Class & Accounts'!O40","v":0},{"$f":"'O5 Details by Class & Accounts'!P40","v":0},{"$f":"'O5 Details by Class & Accounts'!Q40","v":0},{"$f":"'O5 Details by Class & Accounts'!R40","v":0},{"$f":"'O5 Details by Class & Accounts'!S40","v":0},{"$f":"'O5 Details by Class & Accounts'!T40","v":0},{"$f":"'O5 Details by Class & Accounts'!U40","v":0},{"$f":"'O5 Details by Class & Accounts'!V40","v":0},{"$f":"'O5 Details by Class & Accounts'!W40","v":0},{"$f":"'O5 Details by Class & Accounts'!X40","v":0},{"$f":"'O5 Details by Class & Accounts'!Y40","v":0},{"$f":"'O5 Details by Class & Accounts'!Z40","v":0},{"$f":"'O5 Details by Class & Accounts'!AA40","v":0},{"$f":"'O5 Details by Class & Accounts'!AB40","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD40","v":0},{"$f":"'O5 Details by Class & Accounts'!AE40","v":0},{"$f":"'O5 Details by Class & Accounts'!AF40","v":0},{"$f":"'O5 Details by Class & Accounts'!AG40","v":0},{"$f":"'O5 Details by Class & Accounts'!AH40","v":0},{"$f":"'O5 Details by Class & Accounts'!AI40","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ40","v":0},{"$f":"'O5 Details by Class & Accounts'!AK40","v":0},{"$f":"'O5 Details by Class & Accounts'!AL40","v":0},{"$f":"'O5 Details by Class & Accounts'!AM40","v":0},{"$f":"'O5 Details by Class & Accounts'!AN40","v":0},{"$f":"'O5 Details by Class & Accounts'!AO40","v":0},{"$f":"'O5 Details by Class & Accounts'!AP40","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ40","v":0},{"$f":"'O5 Details by Class & Accounts'!AR40","v":0},{"$f":"'O5 Details by Class & Accounts'!AS40","v":0},{"$f":"'O5 Details by Class & Accounts'!AT40","v":0},{"$f":"'O5 Details by Class & Accounts'!AU40","v":0},{"$f":"'O5 Details by Class & Accounts'!AV40","v":0},{"$f":"'O5 Details by Class & Accounts'!AW40","v":0},0,null,null,"DCP"]
[1825,"Total",{"$f":"SUM(D56:W56)","v":0},{"$f":"D54+D55","v":0},{"$f":"E54+E55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y54+Y55","v":0},{"$f":"Z54+Z55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",null,{"$f":"'O5 Details by Class & Accounts'!I42","v":0},{"$f":"'O5 Details by Class & Accounts'!J42","v":0},{"$f":"'O5 Details by Class & Accounts'!K42","v":0},{"$f":"'O5 Details by Class & Accounts'!L42","v":0},{"$f":"'O5 Details by Class & Accounts'!M42","v":0},{"$f":"'O5 Details by Class & Accounts'!N42","v":0},{"$f":"'O5 Details by Class & Accounts'!O42","v":0},{"$f":"'O5 Details by Class & Accounts'!P42","v":0},{"$f":"'O5 Details by Class & Accounts'!Q42","v":0},{"$f":"'O5 Details by Class & Accounts'!R42","v":0},{"$f":"'O5 Details by Class & Accounts'!S42","v":0},{"$f":"'O5 Details by Class & Accounts'!T42","v":0},{"$f":"'O5 Details by Class & Accounts'!U42","v":0},{"$f":"'O5 Details by Class & Accounts'!V42","v":0},{"$f":"'O5 Details by Class & Accounts'!W42","v":0},{"$f":"'O5 Details by Class & Accounts'!X42","v":0},{"$f":"'O5 Details by Class & Accounts'!Y42","v":0},{"$f":"'O5 Details by Class & Accounts'!Z42","v":0},{"$f":"'O5 Details by Class & Accounts'!AA42","v":0},{"$f":"'O5 Details by Class & Accounts'!AB42","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD42","v":0},{"$f":"'O5 Details by Class & Accounts'!AE42","v":0},{"$f":"'O5 Details by Class & Accounts'!AF42","v":0},{"$f":"'O5 Details by Class & Accounts'!AG42","v":0},{"$f":"'O5 Details by Class & Accounts'!AH42","v":0},{"$f":"'O5 Details by Class & Accounts'!AI42","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ42","v":0},{"$f":"'O5 Details by Class & Accounts'!AK42","v":0},{"$f":"'O5 Details by Class & Accounts'!AL42","v":0},{"$f":"'O5 Details by Class & Accounts'!AM42","v":0},{"$f":"'O5 Details by Class & Accounts'!AN42","v":0},{"$f":"'O5 Details by Class & Accounts'!AO42","v":0},{"$f":"'O5 Details by Class & Accounts'!AP42","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ42","v":0},{"$f":"'O5 Details by Class & Accounts'!AR42","v":0},{"$f":"'O5 Details by Class & Accounts'!AS42","v":0},{"$f":"'O5 Details by Class & Accounts'!AT42","v":0},{"$f":"'O5 Details by Class & Accounts'!AU42","v":0},{"$f":"'O5 Details by Class & Accounts'!AV42","v":0},{"$f":"'O5 Details by Class & Accounts'!AW42","v":0},0,null,null,"BCP"]
["1830-4","Poles, Towers and Fixtures - Primary",null,{"$f":"'O5 Details by Class & Accounts'!I43","v":8577330.4784442335},{"$f":"'O5 Details by Class & Accounts'!J43","v":6159079.9272940876},{"$f":"'O5 Details by Class & Accounts'!K43","v":16190597.376526255},{"$f":"'O5 Details by Class & Accounts'!L43","v":0},{"$f":"'O5 Details by Class & Accounts'!M43","v":0},{"$f":"'O5 Details by Class & Accounts'!N43","v":2339438.1709432243},{"$f":"'O5 Details by Class & Accounts'!O43","v":140010.9473094159},{"$f":"'O5 Details by Class & Accounts'!P43","v":0},{"$f":"'O5 Details by Class & Accounts'!Q43","v":20735.476594979082},{"$f":"'O5 Details by Class & Accounts'!R43","v":0},{"$f":"'O5 Details by Class & Accounts'!S43","v":0},{"$f":"'O5 Details by Class & Accounts'!T43","v":0},{"$f":"'O5 Details by Class & Accounts'!U43","v":0},{"$f":"'O5 Details by Class & Accounts'!V43","v":0},{"$f":"'O5 Details by Class & Accounts'!W43","v":0},{"$f":"'O5 Details by Class & Accounts'!X43","v":0},{"$f":"'O5 Details by Class & Accounts'!Y43","v":0},{"$f":"'O5 Details by Class & Accounts'!Z43","v":0},{"$f":"'O5 Details by Class & Accounts'!AA43","v":0},{"$f":"'O5 Details by Class & Accounts'!AB43","v":0},22284794.918074805,{"$f":"'O5 Details by Class & Accounts'!AD43","v":18909757.600952234},{"$f":"'O5 Details by Class & Accounts'!AE43","v":2160019.3653496196},{"$f":"'O5 Details by Class & Accounts'!AF43","v":266550.68517719914},{"$f":"'O5 Details by Class & Accounts'!AG43","v":0},{"$f":"'O5 Details by Class & Accounts'!AH43","v":0},{"$f":"'O5 Details by Class & Accounts'!AI43","v":383.5261657225887},{"$f":"'O5 Details by Class & Accounts'!AJ43","v":732158.50912820804},{"$f":"'O5 Details by Class & Accounts'!AK43","v":0},{"$f":"'O5 Details by Class & Accounts'!AL43","v":215925.23130181743},{"$f":"'O5 Details by Class & Accounts'!AM43","v":0},{"$f":"'O5 Details by Class & Accounts'!AN43","v":0},{"$f":"'O5 Details by Class & Accounts'!AO43","v":0},{"$f":"'O5 Details by Class & Accounts'!AP43","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ43","v":0},{"$f":"'O5 Details by Class & Accounts'!AR43","v":0},{"$f":"'O5 Details by Class & Accounts'!AS43","v":0},{"$f":"'O5 Details by Class & Accounts'!AT43","v":0},{"$f":"'O5 Details by Class & Accounts'!AU43","v":0},{"$f":"'O5 Details by Class & Accounts'!AV43","v":0},{"$f":"'O5 Details by Class & Accounts'!AW43","v":0},22284794.918074805,null,null,"PNCP"]
["1830-5","Poles, Towers and Fixtures - Secondary",null,{"$f":"'O5 Details by Class & Accounts'!I44","v":2466755.1104757669},{"$f":"'O5 Details by Class & Accounts'!J44","v":1759941.477742078},{"$f":"'O5 Details by Class & Accounts'!K44","v":4613217.9532546438},{"$f":"'O5 Details by Class & Accounts'!L44","v":0},{"$f":"'O5 Details by Class & Accounts'!M44","v":0},{"$f":"'O5 Details by Class & Accounts'!N44","v":0},{"$f":"'O5 Details by Class & Accounts'!O44","v":39887.523577328764},{"$f":"'O5 Details by Class & Accounts'!P44","v":0},{"$f":"'O5 Details by Class & Accounts'!Q44","v":5907.3010179808571},{"$f":"'O5 Details by Class & Accounts'!R44","v":0},{"$f":"'O5 Details by Class & Accounts'!S44","v":0},{"$f":"'O5 Details by Class & Accounts'!T44","v":0},{"$f":"'O5 Details by Class & Accounts'!U44","v":0},{"$f":"'O5 Details by Class & Accounts'!V44","v":0},{"$f":"'O5 Details by Class & Accounts'!W44","v":0},{"$f":"'O5 Details by Class & Accounts'!X44","v":0},{"$f":"'O5 Details by Class & Accounts'!Y44","v":0},{"$f":"'O5 Details by Class & Accounts'!Z44","v":0},{"$f":"'O5 Details by Class & Accounts'!AA44","v":0},{"$f":"'O5 Details by Class & Accounts'!AB44","v":0},5923806.244045198,{"$f":"'O5 Details by Class & Accounts'!AD44","v":5037621.4812824121},{"$f":"'O5 Details by Class & Accounts'!AE44","v":557158.72195411846},{"$f":"'O5 Details by Class & Accounts'!AF44","v":68419.301901272062},{"$f":"'O5 Details by Class & Accounts'!AG44","v":0},{"$f":"'O5 Details by Class & Accounts'!AH44","v":0},{"$f":"'O5 Details by Class & Accounts'!AI44","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ44","v":201253.78517794079},{"$f":"'O5 Details by Class & Accounts'!AK44","v":0},{"$f":"'O5 Details by Class & Accounts'!AL44","v":59352.953729454806},{"$f":"'O5 Details by Class & Accounts'!AM44","v":0},{"$f":"'O5 Details by Class & Accounts'!AN44","v":0},{"$f":"'O5 Details by Class & Accounts'!AO44","v":0},{"$f":"'O5 Details by Class & Accounts'!AP44","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ44","v":0},{"$f":"'O5 Details by Class & Accounts'!AR44","v":0},{"$f":"'O5 Details by Class & Accounts'!AS44","v":0},{"$f":"'O5 Details by Class & Accounts'!AT44","v":0},{"$f":"'O5 Details by Class & Accounts'!AU44","v":0},{"$f":"'O5 Details by Class & Accounts'!AV44","v":0},{"$f":"'O5 Details by Class & Accounts'!AW44","v":0},5923806.244045198,null,null,"SNCP"]
[1830,"Total",{"$f":"SUM(D61:W61)","v":42312901.743179999},{"$f":"D58+D59+D60","v":11044085.588920001},{"$f":"E58+E59+E60","v":7919021.4050361654},20803815.329780899,0,0,2339438.1709432243,179898.47088674468,0,26642.777612959937,0,0,0,0,0,0,0,0,0,0,0,28208601.162120003,{"$f":"Y59+Y60","v":23947379.082234647},{"$f":"Z59+Z60","v":2717178.0873037381},334969.98707847123,0,0,383.5261657225887,933412.29430614877,0,275278.18503127224,0,0,0,0,0,0,0,0,0,0,0,70521502.905300006,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",null,{"$f":"'O5 Details by Class & Accounts'!I46","v":0},{"$f":"'O5 Details by Class & Accounts'!J46","v":0},{"$f":"'O5 Details by Class & Accounts'!K46","v":0},{"$f":"'O5 Details by Class & Accounts'!L46","v":0},{"$f":"'O5 Details by Class & Accounts'!M46","v":0},{"$f":"'O5 Details by Class & Accounts'!N46","v":0},{"$f":"'O5 Details by Class & Accounts'!O46","v":0},{"$f":"'O5 Details by Class & Accounts'!P46","v":0},{"$f":"'O5 Details by Class & Accounts'!Q46","v":0},{"$f":"'O5 Details by Class & Accounts'!R46","v":0},{"$f":"'O5 Details by Class & Accounts'!S46","v":0},{"$f":"'O5 Details by Class & Accounts'!T46","v":0},{"$f":"'O5 Details by Class & Accounts'!U46","v":0},{"$f":"'O5 Details by Class & Accounts'!V46","v":0},{"$f":"'O5 Details by Class & Accounts'!W46","v":0},{"$f":"'O5 Details by Class & Accounts'!X46","v":0},{"$f":"'O5 Details by Class & Accounts'!Y46","v":0},{"$f":"'O5 Details by Class & Accounts'!Z46","v":0},{"$f":"'O5 Details by Class & Accounts'!AA46","v":0},{"$f":"'O5 Details by Class & Accounts'!AB46","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD46","v":0},{"$f":"'O5 Details by Class & Accounts'!AE46","v":0},{"$f":"'O5 Details by Class & Accounts'!AF46","v":0},{"$f":"'O5 Details by Class & Accounts'!AG46","v":0},{"$f":"'O5 Details by Class & Accounts'!AH46","v":0},{"$f":"'O5 Details by Class & Accounts'!AI46","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ46","v":0},{"$f":"'O5 Details by Class & Accounts'!AK46","v":0},{"$f":"'O5 Details by Class & Accounts'!AL46","v":0},{"$f":"'O5 Details by Class & Accounts'!AM46","v":0},{"$f":"'O5 Details by Class & Accounts'!AN46","v":0},{"$f":"'O5 Details by Class & Accounts'!AO46","v":0},{"$f":"'O5 Details by Class & Accounts'!AP46","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ46","v":0},{"$f":"'O5 Details by Class & Accounts'!AR46","v":0},{"$f":"'O5 Details by Class & Accounts'!AS46","v":0},{"$f":"'O5 Details by Class & Accounts'!AT46","v":0},{"$f":"'O5 Details by Class & Accounts'!AU46","v":0},{"$f":"'O5 Details by Class & Accounts'!AV46","v":0},{"$f":"'O5 Details by Class & Accounts'!AW46","v":0},0,null,null,"BCP"]
["1835-4","Overhead Conductors and Devices - Primary",null,{"$f":"'O5 Details by Class & Accounts'!I47","v":4856528.0948647233},{"$f":"'O5 Details by Class & Accounts'!J47","v":3487302.3466441664},{"$f":"'O5 Details by Class & Accounts'!K47","v":9167198.4925086908},{"$f":"'O5 Details by Class & Accounts'!L47","v":0},{"$f":"'O5 Details by Class & Accounts'!M47","v":0},{"$f":"'O5 Details by Class & Accounts'!N47","v":1324601.7781333614},{"$f":"'O5 Details by Class & Accounts'!O47","v":79274.90970595504},{"$f":"'O5 Details by Class & Accounts'!P47","v":0},{"$f":"'O5 Details by Class & Accounts'!Q47","v":11740.532196701757},{"$f":"'O5 Details by Class & Accounts'!R47","v":0},{"$f":"'O5 Details by Class & Accounts'!S47","v":0},{"$f":"'O5 Details by Class & Accounts'!T47","v":0},{"$f":"'O5 Details by Class & Accounts'!U47","v":0},{"$f":"'O5 Details by Class & Accounts'!V47","v":0},{"$f":"'O5 Details by Class & Accounts'!W47","v":0},{"$f":"'O5 Details by Class & Accounts'!X47","v":0},{"$f":"'O5 Details by Class & Accounts'!Y47","v":0},{"$f":"'O5 Details by Class & Accounts'!Z47","v":0},{"$f":"'O5 Details by Class & Accounts'!AA47","v":0},{"$f":"'O5 Details by Class & Accounts'!AB47","v":0},12617764.1027024,{"$f":"'O5 Details by Class & Accounts'!AD47","v":10706800.826539161},{"$f":"'O5 Details by Class & Accounts'!AE47","v":1223013.9388514056},{"$f":"'O5 Details by Class & Accounts'!AF47","v":150922.35218425546},{"$f":"'O5 Details by Class & Accounts'!AG47","v":0},{"$f":"'O5 Details by Class & Accounts'!AH47","v":0},{"$f":"'O5 Details by Class & Accounts'!AI47","v":217.15446357446831},{"$f":"'O5 Details by Class & Accounts'!AJ47","v":414551.86767157848},{"$f":"'O5 Details by Class & Accounts'!AK47","v":0},{"$f":"'O5 Details by Class & Accounts'!AL47","v":122257.96299242566},{"$f":"'O5 Details by Class & Accounts'!AM47","v":0},{"$f":"'O5 Details by Class & Accounts'!AN47","v":0},{"$f":"'O5 Details by Class & Accounts'!AO47","v":0},{"$f":"'O5 Details by Class & Accounts'!AP47","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ47","v":0},{"$f":"'O5 Details by Class & Accounts'!AR47","v":0},{"$f":"'O5 Details by Class & Accounts'!AS47","v":0},{"$f":"'O5 Details by Class & Accounts'!AT47","v":0},{"$f":"'O5 Details by Class & Accounts'!AU47","v":0},{"$f":"'O5 Details by Class & Accounts'!AV47","v":0},{"$f":"'O5 Details by Class & Accounts'!AW47","v":0},12617764.1027024,null,null,"PNCP"]
["1835-5","Overhead Conductors and Devices - Secondary",null,{"$f":"'O5 Details by Class & Accounts'!I48","v":1396689.2761428978},{"$f":"'O5 Details by Class & Accounts'!J48","v":996487.80625302892},{"$f":"'O5 Details by Class & Accounts'!K48","v":2612027.4430395053},{"$f":"'O5 Details by Class & Accounts'!L48","v":0},{"$f":"'O5 Details by Class & Accounts'!M48","v":0},{"$f":"'O5 Details by Class & Accounts'!N48","v":0},{"$f":"'O5 Details by Class & Accounts'!O48","v":22584.518501963139},{"$f":"'O5 Details by Class & Accounts'!P48","v":0},{"$f":"'O5 Details by Class & Accounts'!Q48","v":3344.7438490035474},{"$f":"'O5 Details by Class & Accounts'!R48","v":0},{"$f":"'O5 Details by Class & Accounts'!S48","v":0},{"$f":"'O5 Details by Class & Accounts'!T48","v":0},{"$f":"'O5 Details by Class & Accounts'!U48","v":0},{"$f":"'O5 Details by Class & Accounts'!V48","v":0},{"$f":"'O5 Details by Class & Accounts'!W48","v":0},{"$f":"'O5 Details by Class & Accounts'!X48","v":0},{"$f":"'O5 Details by Class & Accounts'!Y48","v":0},{"$f":"'O5 Details by Class & Accounts'!Z48","v":0},{"$f":"'O5 Details by Class & Accounts'!AA48","v":0},{"$f":"'O5 Details by Class & Accounts'!AB48","v":0},3354089.1918575992,{"$f":"'O5 Details by Class & Accounts'!AD48","v":2852326.8768326188},{"$f":"'O5 Details by Class & Accounts'!AE48","v":315466.09907000919},{"$f":"'O5 Details by Class & Accounts'!AF48","v":38739.356347480789},{"$f":"'O5 Details by Class & Accounts'!AG48","v":0},{"$f":"'O5 Details by Class & Accounts'!AH48","v":0},{"$f":"'O5 Details by Class & Accounts'!AI48","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ48","v":113950.91565736428},{"$f":"'O5 Details by Class & Accounts'!AK48","v":0},{"$f":"'O5 Details by Class & Accounts'!AL48","v":33605.94395012586},{"$f":"'O5 Details by Class & Accounts'!AM48","v":0},{"$f":"'O5 Details by Class & Accounts'!AN48","v":0},{"$f":"'O5 Details by Class & Accounts'!AO48","v":0},{"$f":"'O5 Details by Class & Accounts'!AP48","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ48","v":0},{"$f":"'O5 Details by Class & Accounts'!AR48","v":0},{"$f":"'O5 Details by Class & Accounts'!AS48","v":0},{"$f":"'O5 Details by Class & Accounts'!AT48","v":0},{"$f":"'O5 Details by Class & Accounts'!AU48","v":0},{"$f":"'O5 Details by Class & Accounts'!AV48","v":0},{"$f":"'O5 Details by Class & Accounts'!AW48","v":0},3354089.1918575992,null,null,"SNCP"]
[1835,"Total",{"$f":"SUM(D66:W66)","v":23957779.941839997},{"$f":"D63+D64+D65","v":6253217.3710076213},{"$f":"E63+E64+E65","v":4483790.152897195},11779225.935548196,0,0,1324601.7781333614,101859.42820791819,0,15085.276045705305,0,0,0,0,0,0,0,0,0,0,0,15971853.29456,{"$f":"Y63+Y64+Y65","v":13559127.70337178},{"$f":"Z63+Z64+Z65","v":1538480.0379214147},189661.70853173625,0,0,217.15446357446831,528502.78332894272,0,155863.90694255152,0,0,0,0,0,0,0,0,0,0,0,39929633.236399993,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1830 & 1835","Total",{"$f":"C61+C66","v":66270681.68502},{"$f":"D61+D66","v":17297302.959927622},{"$f":"E61+E66","v":12402811.55793336},{"$f":"F61+F66","v":32583041.265329093},0,0,3664039.9490765855,281757.89909466286,0,41728.053658665245,0,0,0,0,0,0,0,0,0,0,0,44180454.45668,37506506.785606429,4255658.1252251528,524631.69561020751,0,0,600.68062929705707,1461915.0776350915,0,431142.09197382373,0,0,0,0,0,0,0,0,0,0,0,110451136.1417,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1840-3","Underground Conduit - Bulk Delivery",null,{"$f":"'O5 Details by Class & Accounts'!I50","v":0},{"$f":"'O5 Details by Class & Accounts'!J50","v":0},{"$f":"'O5 Details by Class & Accounts'!K50","v":0},{"$f":"'O5 Details by Class & Accounts'!L50","v":0},{"$f":"'O5 Details by Class & Accounts'!M50","v":0},{"$f":"'O5 Details by Class & Accounts'!N50","v":0},{"$f":"'O5 Details by Class & Accounts'!O50","v":0},{"$f":"'O5 Details by Class & Accounts'!P50","v":0},{"$f":"'O5 Details by Class & Accounts'!Q50","v":0},{"$f":"'O5 Details by Class & Accounts'!R50","v":0},{"$f":"'O5 Details by Class & Accounts'!S50","v":0},{"$f":"'O5 Details by Class & Accounts'!T50","v":0},{"$f":"'O5 Details by Class & Accounts'!U50","v":0},{"$f":"'O5 Details by Class & Accounts'!V50","v":0},{"$f":"'O5 Details by Class & Accounts'!W50","v":0},{"$f":"'O5 Details by Class & Accounts'!X50","v":0},{"$f":"'O5 Details by Class & Accounts'!Y50","v":0},{"$f":"'O5 Details by Class & Accounts'!Z50","v":0},{"$f":"'O5 Details by Class & Accounts'!AA50","v":0},{"$f":"'O5 Details by Class & Accounts'!AB50","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD50","v":0},{"$f":"'O5 Details by Class & Accounts'!AE50","v":0},{"$f":"'O5 Details by Class & Accounts'!AF50","v":0},{"$f":"'O5 Details by Class & Accounts'!AG50","v":0},{"$f":"'O5 Details by Class & Accounts'!AH50","v":0},{"$f":"'O5 Details by Class & Accounts'!AI50","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ50","v":0},{"$f":"'O5 Details by Class & Accounts'!AK50","v":0},{"$f":"'O5 Details by Class & Accounts'!AL50","v":0},{"$f":"'O5 Details by Class & Accounts'!AM50","v":0},{"$f":"'O5 Details by Class & Accounts'!AN50","v":0},{"$f":"'O5 Details by Class & Accounts'!AO50","v":0},{"$f":"'O5 Details by Class & Accounts'!AP50","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ50","v":0},{"$f":"'O5 Details by Class & Accounts'!AR50","v":0},{"$f":"'O5 Details by Class & Accounts'!AS50","v":0},{"$f":"'O5 Details by Class & Accounts'!AT50","v":0},{"$f":"'O5 Details by Class & Accounts'!AU50","v":0},{"$f":"'O5 Details by Class & Accounts'!AV50","v":0},{"$f":"'O5 Details by Class & Accounts'!AW50","v":0},0,null,null,"BCP"]
["1840-4","Underground Conduit - Primary",null,{"$f":"'O5 Details by Class & Accounts'!I51","v":1303447.5000844817},{"$f":"'O5 Details by Class & Accounts'!J51","v":935959.89500781405},{"$f":"'O5 Details by Class & Accounts'!K51","v":2460391.8116881638},{"$f":"'O5 Details by Class & Accounts'!L51","v":0},{"$f":"'O5 Details by Class & Accounts'!M51","v":0},{"$f":"'O5 Details by Class & Accounts'!N51","v":355510.94168301759},{"$f":"'O5 Details by Class & Accounts'!O51","v":21276.657080376335},{"$f":"'O5 Details by Class & Accounts'!P51","v":0},{"$f":"'O5 Details by Class & Accounts'!Q51","v":3151.0509241434825},{"$f":"'O5 Details by Class & Accounts'!R51","v":0},{"$f":"'O5 Details by Class & Accounts'!S51","v":0},{"$f":"'O5 Details by Class & Accounts'!T51","v":0},{"$f":"'O5 Details by Class & Accounts'!U51","v":0},{"$f":"'O5 Details by Class & Accounts'!V51","v":0},{"$f":"'O5 Details by Class & Accounts'!W51","v":0},{"$f":"'O5 Details by Class & Accounts'!X51","v":0},{"$f":"'O5 Details by Class & Accounts'!Y51","v":0},{"$f":"'O5 Details by Class & Accounts'!Z51","v":0},{"$f":"'O5 Details by Class & Accounts'!AA51","v":0},{"$f":"'O5 Details by Class & Accounts'!AB51","v":0},3386491.9043119983,{"$f":"'O5 Details by Class & Accounts'!AD51","v":2873606.9263167032},{"$f":"'O5 Details by Class & Accounts'!AE51","v":328245.69940200128},{"$f":"'O5 Details by Class & Accounts'!AF51","v":40506.172067540996},{"$f":"'O5 Details by Class & Accounts'!AG51","v":0},{"$f":"'O5 Details by Class & Accounts'!AH51","v":0},{"$f":"'O5 Details by Class & Accounts'!AI51","v":58.282261967684889},{"$f":"'O5 Details by Class & Accounts'!AJ51","v":111261.91077597855},{"$f":"'O5 Details by Class & Accounts'!AK51","v":0},{"$f":"'O5 Details by Class & Accounts'!AL51","v":32812.913487806589},{"$f":"'O5 Details by Class & Accounts'!AM51","v":0},{"$f":"'O5 Details by Class & Accounts'!AN51","v":0},{"$f":"'O5 Details by Class & Accounts'!AO51","v":0},{"$f":"'O5 Details by Class & Accounts'!AP51","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ51","v":0},{"$f":"'O5 Details by Class & Accounts'!AR51","v":0},{"$f":"'O5 Details by Class & Accounts'!AS51","v":0},{"$f":"'O5 Details by Class & Accounts'!AT51","v":0},{"$f":"'O5 Details by Class & Accounts'!AU51","v":0},{"$f":"'O5 Details by Class & Accounts'!AV51","v":0},{"$f":"'O5 Details by Class & Accounts'!AW51","v":0},3386491.9043119983,null,null,"PNCP"]
["1840-5","Underground Conduit - Secondary",null,{"$f":"'O5 Details by Class & Accounts'!I52","v":1794777.3647791992},{"$f":"'O5 Details by Class & Accounts'!J52","v":1280509.408563995},{"$f":"'O5 Details by Class & Accounts'!K52","v":3356514.4452857915},{"$f":"'O5 Details by Class & Accounts'!L52","v":0},{"$f":"'O5 Details by Class & Accounts'!M52","v":0},{"$f":"'O5 Details by Class & Accounts'!N52","v":0},{"$f":"'O5 Details by Class & Accounts'!O52","v":29021.617974829602},{"$f":"'O5 Details by Class & Accounts'!P52","v":0},{"$f":"'O5 Details by Class & Accounts'!Q52","v":4298.0716281821278},{"$f":"'O5 Details by Class & Accounts'!R52","v":0},{"$f":"'O5 Details by Class & Accounts'!S52","v":0},{"$f":"'O5 Details by Class & Accounts'!T52","v":0},{"$f":"'O5 Details by Class & Accounts'!U52","v":0},{"$f":"'O5 Details by Class & Accounts'!V52","v":0},{"$f":"'O5 Details by Class & Accounts'!W52","v":0},{"$f":"'O5 Details by Class & Accounts'!X52","v":0},{"$f":"'O5 Details by Class & Accounts'!Y52","v":0},{"$f":"'O5 Details by Class & Accounts'!Z52","v":0},{"$f":"'O5 Details by Class & Accounts'!AA52","v":0},{"$f":"'O5 Details by Class & Accounts'!AB52","v":0},4310080.6054879976,{"$f":"'O5 Details by Class & Accounts'!AD52","v":3665304.6621994441},{"$f":"'O5 Details by Class & Accounts'!AE52","v":405381.08485349087},{"$f":"'O5 Details by Class & Accounts'!AF52","v":49780.950628177023},{"$f":"'O5 Details by Class & Accounts'!AG52","v":0},{"$f":"'O5 Details by Class & Accounts'!AH52","v":0},{"$f":"'O5 Details by Class & Accounts'!AI52","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ52","v":146429.50841757344},{"$f":"'O5 Details by Class & Accounts'!AK52","v":0},{"$f":"'O5 Details by Class & Accounts'!AL52","v":43184.399389312275},{"$f":"'O5 Details by Class & Accounts'!AM52","v":0},{"$f":"'O5 Details by Class & Accounts'!AN52","v":0},{"$f":"'O5 Details by Class & Accounts'!AO52","v":0},{"$f":"'O5 Details by Class & Accounts'!AP52","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ52","v":0},{"$f":"'O5 Details by Class & Accounts'!AR52","v":0},{"$f":"'O5 Details by Class & Accounts'!AS52","v":0},{"$f":"'O5 Details by Class & Accounts'!AT52","v":0},{"$f":"'O5 Details by Class & Accounts'!AU52","v":0},{"$f":"'O5 Details by Class & Accounts'!AV52","v":0},{"$f":"'O5 Details by Class & Accounts'!AW52","v":0},4310080.6054879976,null,null,"SNCP"]
[1840,"Total",{"$f":"SUM(D73:W73)","v":11544858.764699994},{"$f":"D70+D71+D72","v":3098224.8648636807},{"$f":"E70+E71+E72","v":2216469.3035718091},5816906.2569739558,0,0,355510.94168301759,50298.275055205937,0,7449.1225523256107,0,0,0,0,0,0,0,0,0,0,0,7696572.5097999964,{"$f":"Y70+Y71+Y72","v":6538911.5885161478},{"$f":"Z70+Z71+Z72","v":733626.78425549215},90287.122695718019,0,0,58.282261967684889,257691.41919355199,0,75997.312877118864,0,0,0,0,0,0,0,0,0,0,0,19241431.27449999,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",null,{"$f":"'O5 Details by Class & Accounts'!I54","v":0},{"$f":"'O5 Details by Class & Accounts'!J54","v":0},{"$f":"'O5 Details by Class & Accounts'!K54","v":0},{"$f":"'O5 Details by Class & Accounts'!L54","v":0},{"$f":"'O5 Details by Class & Accounts'!M54","v":0},{"$f":"'O5 Details by Class & Accounts'!N54","v":0},{"$f":"'O5 Details by Class & Accounts'!O54","v":0},{"$f":"'O5 Details by Class & Accounts'!P54","v":0},{"$f":"'O5 Details by Class & Accounts'!Q54","v":0},{"$f":"'O5 Details by Class & Accounts'!R54","v":0},{"$f":"'O5 Details by Class & Accounts'!S54","v":0},{"$f":"'O5 Details by Class & Accounts'!T54","v":0},{"$f":"'O5 Details by Class & Accounts'!U54","v":0},{"$f":"'O5 Details by Class & Accounts'!V54","v":0},{"$f":"'O5 Details by Class & Accounts'!W54","v":0},{"$f":"'O5 Details by Class & Accounts'!X54","v":0},{"$f":"'O5 Details by Class & Accounts'!Y54","v":0},{"$f":"'O5 Details by Class & Accounts'!Z54","v":0},{"$f":"'O5 Details by Class & Accounts'!AA54","v":0},{"$f":"'O5 Details by Class & Accounts'!AB54","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD54","v":0},{"$f":"'O5 Details by Class & Accounts'!AE54","v":0},{"$f":"'O5 Details by Class & Accounts'!AF54","v":0},{"$f":"'O5 Details by Class & Accounts'!AG54","v":0},{"$f":"'O5 Details by Class & Accounts'!AH54","v":0},{"$f":"'O5 Details by Class & Accounts'!AI54","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ54","v":0},{"$f":"'O5 Details by Class & Accounts'!AK54","v":0},{"$f":"'O5 Details by Class & Accounts'!AL54","v":0},{"$f":"'O5 Details by Class & Accounts'!AM54","v":0},{"$f":"'O5 Details by Class & Accounts'!AN54","v":0},{"$f":"'O5 Details by Class & Accounts'!AO54","v":0},{"$f":"'O5 Details by Class & Accounts'!AP54","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ54","v":0},{"$f":"'O5 Details by Class & Accounts'!AR54","v":0},{"$f":"'O5 Details by Class & Accounts'!AS54","v":0},{"$f":"'O5 Details by Class & Accounts'!AT54","v":0},{"$f":"'O5 Details by Class & Accounts'!AU54","v":0},{"$f":"'O5 Details by Class & Accounts'!AV54","v":0},{"$f":"'O5 Details by Class & Accounts'!AW54","v":0},0,null,null,"BCP"]
["1845-4","Underground Conductors and Devices - Primary",null,{"$f":"'O5 Details by Class & Accounts'!I55","v":3609540.4359201505},{"$f":"'O5 Details by Class & Accounts'!J55","v":2591884.2816540878},{"$f":"'O5 Details by Class & Accounts'!K55","v":6813380.4636701187},{"$f":"'O5 Details by Class & Accounts'!L55","v":0},{"$f":"'O5 Details by Class & Accounts'!M55","v":0},{"$f":"'O5 Details by Class & Accounts'!N55","v":984490.06909271854},{"$f":"'O5 Details by Class & Accounts'!O55","v":58919.867557264486},{"$f":"'O5 Details by Class & Accounts'!P55","v":0},{"$f":"'O5 Details by Class & Accounts'!Q55","v":8725.9714914503838},{"$f":"'O5 Details by Class & Accounts'!R55","v":0},{"$f":"'O5 Details by Class & Accounts'!S55","v":0},{"$f":"'O5 Details by Class & Accounts'!T55","v":0},{"$f":"'O5 Details by Class & Accounts'!U55","v":0},{"$f":"'O5 Details by Class & Accounts'!V55","v":0},{"$f":"'O5 Details by Class & Accounts'!W55","v":0},{"$f":"'O5 Details by Class & Accounts'!X55","v":0},{"$f":"'O5 Details by Class & Accounts'!Y55","v":0},{"$f":"'O5 Details by Class & Accounts'!Z55","v":0},{"$f":"'O5 Details by Class & Accounts'!AA55","v":0},{"$f":"'O5 Details by Class & Accounts'!AB55","v":0},9377960.7262571938,{"$f":"'O5 Details by Class & Accounts'!AD55","v":7957666.4167970559},{"$f":"'O5 Details by Class & Accounts'!AE55","v":908986.45693947922},{"$f":"'O5 Details by Class & Accounts'!AF55","v":112170.73642985405},{"$f":"'O5 Details by Class & Accounts'!AG55","v":0},{"$f":"'O5 Details by Class & Accounts'!AH55","v":0},{"$f":"'O5 Details by Class & Accounts'!AI55","v":161.39674306453821},{"$f":"'O5 Details by Class & Accounts'!AJ55","v":308109.35300240701},{"$f":"'O5 Details by Class & Accounts'!AK55","v":0},{"$f":"'O5 Details by Class & Accounts'!AL55","v":90866.366345335016},{"$f":"'O5 Details by Class & Accounts'!AM55","v":0},{"$f":"'O5 Details by Class & Accounts'!AN55","v":0},{"$f":"'O5 Details by Class & Accounts'!AO55","v":0},{"$f":"'O5 Details by Class & Accounts'!AP55","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ55","v":0},{"$f":"'O5 Details by Class & Accounts'!AR55","v":0},{"$f":"'O5 Details by Class & Accounts'!AS55","v":0},{"$f":"'O5 Details by Class & Accounts'!AT55","v":0},{"$f":"'O5 Details by Class & Accounts'!AU55","v":0},{"$f":"'O5 Details by Class & Accounts'!AV55","v":0},{"$f":"'O5 Details by Class & Accounts'!AW55","v":0},9377960.7262571938,null,null,"PNCP"]
["1845-5","Underground Conductors and Devices - Secondary",null,{"$f":"'O5 Details by Class & Accounts'!I56","v":3463024.7020519213},{"$f":"'O5 Details by Class & Accounts'!J56","v":2470744.1714435448},{"$f":"'O5 Details by Class & Accounts'!K56","v":6476397.9449054357},{"$f":"'O5 Details by Class & Accounts'!L56","v":0},{"$f":"'O5 Details by Class & Accounts'!M56","v":0},{"$f":"'O5 Details by Class & Accounts'!N56","v":0},{"$f":"'O5 Details by Class & Accounts'!O56","v":55997.240611909096},{"$f":"'O5 Details by Class & Accounts'!P56","v":0},{"$f":"'O5 Details by Class & Accounts'!Q56","v":8293.1334613830277},{"$f":"'O5 Details by Class & Accounts'!R56","v":0},{"$f":"'O5 Details by Class & Accounts'!S56","v":0},{"$f":"'O5 Details by Class & Accounts'!T56","v":0},{"$f":"'O5 Details by Class & Accounts'!U56","v":0},{"$f":"'O5 Details by Class & Accounts'!V56","v":0},{"$f":"'O5 Details by Class & Accounts'!W56","v":0},{"$f":"'O5 Details by Class & Accounts'!X56","v":0},{"$f":"'O5 Details by Class & Accounts'!Y56","v":0},{"$f":"'O5 Details by Class & Accounts'!Z56","v":0},{"$f":"'O5 Details by Class & Accounts'!AA56","v":0},{"$f":"'O5 Details by Class & Accounts'!AB56","v":0},8316304.7949827965,{"$f":"'O5 Details by Class & Accounts'!AD56","v":7072208.9741221471},{"$f":"'O5 Details by Class & Accounts'!AE56","v":782183.2045251762},{"$f":"'O5 Details by Class & Accounts'!AF56","v":96052.393516904325},{"$f":"'O5 Details by Class & Accounts'!AG56","v":0},{"$f":"'O5 Details by Class & Accounts'!AH56","v":0},{"$f":"'O5 Details by Class & Accounts'!AI56","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ56","v":282535.88144720159},{"$f":"'O5 Details by Class & Accounts'!AK56","v":0},{"$f":"'O5 Details by Class & Accounts'!AL56","v":83324.341371366929},{"$f":"'O5 Details by Class & Accounts'!AM56","v":0},{"$f":"'O5 Details by Class & Accounts'!AN56","v":0},{"$f":"'O5 Details by Class & Accounts'!AO56","v":0},{"$f":"'O5 Details by Class & Accounts'!AP56","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ56","v":0},{"$f":"'O5 Details by Class & Accounts'!AR56","v":0},{"$f":"'O5 Details by Class & Accounts'!AS56","v":0},{"$f":"'O5 Details by Class & Accounts'!AT56","v":0},{"$f":"'O5 Details by Class & Accounts'!AU56","v":0},{"$f":"'O5 Details by Class & Accounts'!AV56","v":0},{"$f":"'O5 Details by Class & Accounts'!AW56","v":0},8316304.7949827965,null,null,"SNCP"]
[1845,"Total",{"$f":"SUM(D78:W78)","v":26541398.281859979},{"$f":"D75+D76+D77","v":7072565.1379720718},{"$f":"E75+E76+E77","v":5062628.4530976322},13289778.408575553,0,0,984490.06909271854,114917.10816917359,0,17019.104952833412,0,0,0,0,0,0,0,0,0,0,0,17694265.521239992,{"$f":"Y75+Y76+Y77","v":15029875.390919203},{"$f":"Z75+Z76+Z77","v":1691169.6614646553},208223.12994675839,0,0,161.39674306453821,590645.2344496086,0,174190.70771670196,0,0,0,0,0,0,0,0,0,0,0,44235663.803099975,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1840 & 1845","Total",{"$f":"C73+C78","v":38086257.046559975},{"$f":"D73+D78","v":10170790.002835752},7279097.7566694412,19106684.665549509,0,0,1340001.0107757361,165215.38322437953,0,24468.227505159022,0,0,0,0,0,0,0,0,0,0,0,25390838.03103999,21568786.979435351,2424796.4457201473,298510.25264247641,0,0,219.6790050322231,848336.65364316059,0,250188.02059382084,0,0,0,0,0,0,0,0,0,0,0,63477095.077599965,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[1850,"Line Transformers",{"$f":"SUM(D82:W82)","v":35721371.61245998},{"$f":"'O5 Details by Class & Accounts'!I57","v":9930369.4994279798},{"$f":"'O5 Details by Class & Accounts'!J57","v":7071194.4515643781},{"$f":"'O5 Details by Class & Accounts'!K57","v":18535928.434197668},{"$f":"'O5 Details by Class & Accounts'!L57","v":0},{"$f":"'O5 Details by Class & Accounts'!M57","v":0},{"$f":"'O5 Details by Class & Accounts'!N57","v":0},{"$f":"'O5 Details by Class & Accounts'!O57","v":160159.73590741726},{"$f":"'O5 Details by Class & Accounts'!P57","v":0},{"$f":"'O5 Details by Class & Accounts'!Q57","v":23719.49136253677},{"$f":"'O5 Details by Class & Accounts'!R57","v":0},{"$f":"'O5 Details by Class & Accounts'!S57","v":0},{"$f":"'O5 Details by Class & Accounts'!T57","v":0},{"$f":"'O5 Details by Class & Accounts'!U57","v":0},{"$f":"'O5 Details by Class & Accounts'!V57","v":0},{"$f":"'O5 Details by Class & Accounts'!W57","v":0},{"$f":"'O5 Details by Class & Accounts'!X57","v":0},{"$f":"'O5 Details by Class & Accounts'!Y57","v":0},{"$f":"'O5 Details by Class & Accounts'!Z57","v":0},{"$f":"'O5 Details by Class & Accounts'!AA57","v":0},{"$f":"'O5 Details by Class & Accounts'!AB57","v":0},23814247.741639987,{"$f":"'O5 Details by Class & Accounts'!AD57","v":20326622.896958098},{"$f":"'O5 Details by Class & Accounts'!AE57","v":2236246.0819163253},{"$f":"'O5 Details by Class & Accounts'!AF57","v":190537.95056051586},{"$f":"'O5 Details by Class & Accounts'!AG57","v":0},{"$f":"'O5 Details by Class & Accounts'!AH57","v":0},{"$f":"'O5 Details by Class & Accounts'!AI57","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ57","v":819235.25777808717},{"$f":"'O5 Details by Class & Accounts'!AK57","v":0},{"$f":"'O5 Details by Class & Accounts'!AL57","v":241605.55442696044},{"$f":"'O5 Details by Class & Accounts'!AM57","v":0},{"$f":"'O5 Details by Class & Accounts'!AN57","v":0},{"$f":"'O5 Details by Class & Accounts'!AO57","v":0},{"$f":"'O5 Details by Class & Accounts'!AP57","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ57","v":0},{"$f":"'O5 Details by Class & Accounts'!AR57","v":0},{"$f":"'O5 Details by Class & Accounts'!AS57","v":0},{"$f":"'O5 Details by Class & Accounts'!AT57","v":0},{"$f":"'O5 Details by Class & Accounts'!AU57","v":0},{"$f":"'O5 Details by Class & Accounts'!AV57","v":0},{"$f":"'O5 Details by Class & Accounts'!AW57","v":0},59535619.354099967,null,null,"LTNCP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1815- 1850","Total",{"$f":"SUM(D84:W84)","v":177548760.82527879},{"$f":"D82+D78+D73+D66+D61+D56+D50+D45","v":47879825.699859783},{"$f":"E82+E78+E73+E66+E61+E56+E50+E45","v":33465082.577150032},88014747.640751258,0,0,7297747.0393808857,745933.35910580948,0,145424.5090310323,0,0,0,0,0,0,0,0,0,0,0,94108579.538121119,79601623.608665779,9012772.5190164037,1372339.0206303233,0,0,48360.956810814816,3133285.00945319,0,924506.13855201099,15692.284992588315,0,0,0,0,0,0,0,0,0,0,271657340.36339992,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[1855,"Services",{"$f":"SUM(D86:W86)","v":0},{"$f":"'O5 Details by Class & Accounts'!I58","v":0},{"$f":"'O5 Details by Class & Accounts'!J58","v":0},{"$f":"'O5 Details by Class & Accounts'!K58","v":0},{"$f":"'O5 Details by Class & Accounts'!L58","v":0},{"$f":"'O5 Details by Class & Accounts'!M58","v":0},{"$f":"'O5 Details by Class & Accounts'!N58","v":0},{"$f":"'O5 Details by Class & Accounts'!O58","v":0},{"$f":"'O5 Details by Class & Accounts'!P58","v":0},{"$f":"'O5 Details by Class & Accounts'!Q58","v":0},{"$f":"'O5 Details by Class & Accounts'!R58","v":0},{"$f":"'O5 Details by Class & Accounts'!S58","v":0},{"$f":"'O5 Details by Class & Accounts'!T58","v":0},{"$f":"'O5 Details by Class & Accounts'!U58","v":0},{"$f":"'O5 Details by Class & Accounts'!V58","v":0},{"$f":"'O5 Details by Class & Accounts'!W58","v":0},{"$f":"'O5 Details by Class & Accounts'!X58","v":0},{"$f":"'O5 Details by Class & Accounts'!Y58","v":0},{"$f":"'O5 Details by Class & Accounts'!Z58","v":0},{"$f":"'O5 Details by Class & Accounts'!AA58","v":0},{"$f":"'O5 Details by Class & Accounts'!AB58","v":0},26931809.568600003,{"$f":"'O5 Details by Class & Accounts'!AD58","v":26931809.568600003},{"$f":"'O5 Details by Class & Accounts'!AE58","v":0},{"$f":"'O5 Details by Class & Accounts'!AF58","v":0},{"$f":"'O5 Details by Class & Accounts'!AG58","v":0},{"$f":"'O5 Details by Class & Accounts'!AH58","v":0},{"$f":"'O5 Details by Class & Accounts'!AI58","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ58","v":0},{"$f":"'O5 Details by Class & Accounts'!AK58","v":0},{"$f":"'O5 Details by Class & Accounts'!AL58","v":0},{"$f":"'O5 Details by Class & Accounts'!AM58","v":0},{"$f":"'O5 Details by Class & Accounts'!AN58","v":0},{"$f":"'O5 Details by Class & Accounts'!AO58","v":0},{"$f":"'O5 Details by Class & Accounts'!AP58","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ58","v":0},{"$f":"'O5 Details by Class & Accounts'!AR58","v":0},{"$f":"'O5 Details by Class & Accounts'!AS58","v":0},{"$f":"'O5 Details by Class & Accounts'!AT58","v":0},{"$f":"'O5 Details by Class & Accounts'!AU58","v":0},{"$f":"'O5 Details by Class & Accounts'!AV58","v":0},{"$f":"'O5 Details by Class & Accounts'!AW58","v":0},26931809.568600003,null,null,"CWCS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1815- 1855","Total",{"$f":"SUM(D88:W88)","v":177548760.82527879},{"$f":"D84+D86","v":47879825.699859783},{"$f":"E84+E86","v":33465082.577150032},88014747.640751258,0,{"$f":"H84+H86","v":0},7297747.0393808857,745933.35910580948,0,145424.5090310323,0,0,0,0,0,0,0,0,0,0,0,121040389.10672112,106533433.17726578,9012772.5190164037,1372339.0206303233,0,0,48360.956810814816,3133285.00945319,0,924506.13855201099,15692.284992588315,{"$f":"AI84+AI86","v":0},0,0,0,0,0,0,0,0,0,298589149.93199992,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[1860,"Meters",{"$f":"SUM(D90:W90)","v":0},{"$f":"'O5 Details by Class & Accounts'!I59","v":0},{"$f":"'O5 Details by Class & Accounts'!J59","v":0},{"$f":"'O5 Details by Class & Accounts'!K59","v":0},{"$f":"'O5 Details by Class & Accounts'!L59","v":0},{"$f":"'O5 Details by Class & Accounts'!M59","v":0},{"$f":"'O5 Details by Class & Accounts'!N59","v":0},{"$f":"'O5 Details by Class & Accounts'!O59","v":0},{"$f":"'O5 Details by Class & Accounts'!P59","v":0},{"$f":"'O5 Details by Class & Accounts'!Q59","v":0},{"$f":"'O5 Details by Class & Accounts'!R59","v":0},{"$f":"'O5 Details by Class & Accounts'!S59","v":0},{"$f":"'O5 Details by Class & Accounts'!T59","v":0},{"$f":"'O5 Details by Class & Accounts'!U59","v":0},{"$f":"'O5 Details by Class & Accounts'!V59","v":0},{"$f":"'O5 Details by Class & Accounts'!W59","v":0},{"$f":"'O5 Details by Class & Accounts'!X59","v":0},{"$f":"'O5 Details by Class & Accounts'!Y59","v":0},{"$f":"'O5 Details by Class & Accounts'!Z59","v":0},{"$f":"'O5 Details by Class & Accounts'!AA59","v":0},{"$f":"'O5 Details by Class & Accounts'!AB59","v":0},14300257.300000006,{"$f":"'O5 Details by Class & Accounts'!AD59","v":7805306.871422518},{"$f":"'O5 Details by Class & Accounts'!AE59","v":2802169.0967711052},{"$f":"'O5 Details by Class & Accounts'!AF59","v":3602592.8241074225},{"$f":"'O5 Details by Class & Accounts'!AG59","v":0},{"$f":"'O5 Details by Class & Accounts'!AH59","v":0},{"$f":"'O5 Details by Class & Accounts'!AI59","v":90188.507698958419},{"$f":"'O5 Details by Class & Accounts'!AJ59","v":0},{"$f":"'O5 Details by Class & Accounts'!AK59","v":0},{"$f":"'O5 Details by Class & Accounts'!AL59","v":0},{"$f":"'O5 Details by Class & Accounts'!AM59","v":0},{"$f":"'O5 Details by Class & Accounts'!AN59","v":0},{"$f":"'O5 Details by Class & Accounts'!AO59","v":0},{"$f":"'O5 Details by Class & Accounts'!AP59","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ59","v":0},{"$f":"'O5 Details by Class & Accounts'!AR59","v":0},{"$f":"'O5 Details by Class & Accounts'!AS59","v":0},{"$f":"'O5 Details by Class & Accounts'!AT59","v":0},{"$f":"'O5 Details by Class & Accounts'!AU59","v":0},{"$f":"'O5 Details by Class & Accounts'!AV59","v":0},{"$f":"'O5 Details by Class & Accounts'!AW59","v":0},14300257.300000006,null,null,"CWMC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1815-1860","Total",{"$f":"SUM(D92:W92)","v":177548760.82527879},{"$f":"D88+D90","v":47879825.699859783},33465082.577150032,88014747.640751258,0,0,7297747.0393808857,745933.35910580948,0,145424.5090310323,0,0,0,0,0,0,0,0,0,0,0,135340646.40672109,{"$f":"Y88+Y90","v":114338740.04868829},11814941.61578751,4974931.8447377458,0,0,138549.46450977324,3133285.00945319,0,924506.13855201099,15692.284992588315,0,0,0,0,0,0,0,0,0,0,312889407.23199987,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["1565-1860","Total",{"$f":"SUM(D94:W94)","v":211112604.47674304},{"$f":"D27+D31+D35+D39+D43+D45+D50+D56+D61+D66+D73+D78+D82+D86+D90+SUM('I9 Direct Allocation'!AC27:AC40)","v":57375765.000732563},{"$f":"E27+E31+E35+E39+E43+E45+E50+E56+E61+E66+E73+E78+E82+E86+E90+SUM('I9 Direct Allocation'!AD27:AD40)","v":39453486.445741773},{"$f":"F27+F31+F35+F39+F43+F45+F50+F56+F61+F66+F73+F78+F82+F86+F90+SUM('I9 Direct Allocation'!AE27:AE40)","v":103904599.37237625},{"$f":"G27+G31+G35+G39+G43+G45+G50+G56+G61+G66+G73+G78+G82+G86+G90+SUM('I9 Direct Allocation'!AF27:AF40)","v":0},{"$f":"H27+H31+H35+H39+H43+H45+H50+H56+H61+H66+H73+H78+H82+H86+H90+SUM('I9 Direct Allocation'!AG27:AG40)","v":0},{"$f":"I27+I31+I35+I39+I43+I45+I50+I56+I61+I66+I73+I78+I82+I86+I90+SUM('I9 Direct Allocation'!AH27:AH40)","v":9311595.9938293956},{"$f":"J27+J31+J35+J39+J43+J45+J50+J56+J61+J66+J73+J78+J82+J86+J90+SUM('I9 Direct Allocation'!AI27:AI40)","v":868014.72742066358},{"$f":"K27+K31+K35+K39+K43+K45+K50+K56+K61+K66+K73+K78+K82+K86+K90+SUM('I9 Direct Allocation'!AJ27:AJ40)","v":0},{"$f":"L27+L31+L35+L39+L43+L45+L50+L56+L61+L66+L73+L78+L82+L86+L90+SUM('I9 Direct Allocation'!AK27:AK40)","v":199142.9366423958},{"$f":"M27+M31+M35+M39+M43+M45+M50+M56+M61+M66+M73+M78+M82+M86+M90+SUM('I9 Direct Allocation'!AL27:AL40)","v":0},{"$f":"N27+N31+N35+N39+N43+N45+N50+N56+N61+N66+N73+N78+N82+N86+N90+SUM('I9 Direct Allocation'!AM27:AM40)","v":0},{"$f":"O27+O31+O35+O39+O43+O45+O50+O56+O61+O66+O73+O78+O82+O86+O90+SUM('I9 Direct Allocation'!AN27:AN40)","v":0},{"$f":"P27+P31+P35+P39+P43+P45+P50+P56+P61+P66+P73+P78+P82+P86+P90+SUM('I9 Direct Allocation'!AO27:AO40)","v":0},{"$f":"Q27+Q31+Q35+Q39+Q43+Q45+Q50+Q56+Q61+Q66+Q73+Q78+Q82+Q86+Q90+SUM('I9 Direct Allocation'!AP27:AP40)","v":0},{"$f":"R27+R31+R35+R39+R43+R45+R50+R56+R61+R66+R73+R78+R82+R86+R90+SUM('I9 Direct Allocation'!AQ27:AQ40)","v":0},{"$f":"S27+S31+S35+S39+S43+S45+S50+S56+S61+S66+S73+S78+S82+S86+S90+SUM('I9 Direct Allocation'!AR27:AR40)","v":0},{"$f":"T27+T31+T35+T39+T43+T45+T50+T56+T61+T66+T73+T78+T82+T86+T90+SUM('I9 Direct Allocation'!AS27:AS40)","v":0},{"$f":"U27+U31+U35+U39+U43+U45+U50+U56+U61+U66+U73+U78+U82+U86+U90+SUM('I9 Direct Allocation'!AT27:AT40)","v":0},{"$f":"V27+V31+V35+V39+V43+V45+V50+V56+V61+V66+V73+V78+V82+V86+V90+SUM('I9 Direct Allocation'!AU27:AU40)","v":0},{"$f":"W27+W31+W35+W39+W43+W45+W50+W56+W61+W66+W73+W78+W82+W86+W90+SUM('I9 Direct Allocation'!AV27:AV40)","v":0},135340646.40672112,{"$f":"Y27+Y31+Y35+Y39+Y43+Y45+Y50+Y56+Y61+Y66+Y73+Y78+Y82+Y86+Y90+SUM('I9 Direct Allocation'!BA27:BA40)","v":114338740.04868831},{"$f":"Z27+Z31+Z35+Z39+Z43+Z45+Z50+Z56+Z61+Z66+Z73+Z78+Z82+Z86+Z90+SUM('I9 Direct Allocation'!BB27:BB40)","v":11814941.61578751},{"$f":"AA27+AA31+AA35+AA39+AA43+AA45+AA50+AA56+AA61+AA66+AA73+AA78+AA82+AA86+AA90+SUM('I9 Direct Allocation'!BC27:BC40)","v":4974931.8447377458},{"$f":"AB27+AB31+AB35+AB39+AB43+AB45+AB50+AB56+AB61+AB66+AB73+AB78+AB82+AB86+AB90+SUM('I9 Direct Allocation'!BD27:BD40)","v":0},{"$f":"AC27+AC31+AC35+AC39+AC43+AC45+AC50+AC56+AC61+AC66+AC73+AC78+AC82+AC86+AC90+SUM('I9 Direct Allocation'!BE27:BE40)","v":0},{"$f":"AD27+AD31+AD35+AD39+AD43+AD45+AD50+AD56+AD61+AD66+AD73+AD78+AD82+AD86+AD90+SUM('I9 Direct Allocation'!BF27:BF40)","v":138549.46450977324},{"$f":"AE27+AE31+AE35+AE39+AE43+AE45+AE50+AE56+AE61+AE66+AE73+AE78+AE82+AE86+AE90+SUM('I9 Direct Allocation'!BG27:BG40)","v":3133285.00945319},{"$f":"AF27+AF31+AF35+AF39+AF43+AF45+AF50+AF56+AF61+AF66+AF73+AF78+AF82+AF86+AF90+SUM('I9 Direct Allocation'!BH27:BH40)","v":0},{"$f":"AG27+AG31+AG35+AG39+AG43+AG45+AG50+AG56+AG61+AG66+AG73+AG78+AG82+AG86+AG90+SUM('I9 Direct Allocation'!BI27:BI40)","v":924506.13855201087},{"$f":"AH27+AH31+AH35+AH39+AH43+AH45+AH50+AH56+AH61+AH66+AH73+AH78+AH82+AH86+AH90+SUM('I9 Direct Allocation'!BJ27:BJ40)","v":15692.284992588315},{"$f":"AI27+AI31+AI35+AI39+AI43+AI45+AI50+AI56+AI61+AI66+AI73+AI78+AI82+AI86+AI90+SUM('I9 Direct Allocation'!BK27:BK40)","v":0},{"$f":"AJ27+AJ31+AJ35+AJ39+AJ43+AJ45+AJ50+AJ56+AJ61+AJ66+AJ73+AJ78+AJ82+AJ86+AJ90+SUM('I9 Direct Allocation'!BL27:BL40)","v":0},{"$f":"AK27+AK31+AK35+AK39+AK43+AK45+AK50+AK56+AK61+AK66+AK73+AK78+AK82+AK86+AK90+SUM('I9 Direct Allocation'!BM27:BM40)","v":0},{"$f":"AL27+AL31+AL35+AL39+AL43+AL45+AL50+AL56+AL61+AL66+AL73+AL78+AL82+AL86+AL90+SUM('I9 Direct Allocation'!BN27:BN40)","v":0},{"$f":"AM27+AM31+AM35+AM39+AM43+AM45+AM50+AM56+AM61+AM66+AM73+AM78+AM82+AM86+AM90+SUM('I9 Direct Allocation'!BO27:BO40)","v":0},{"$f":"AN27+AN31+AN35+AN39+AN43+AN45+AN50+AN56+AN61+AN66+AN73+AN78+AN82+AN86+AN90+SUM('I9 Direct Allocation'!BP27:BP40)","v":0},{"$f":"AO27+AO31+AO35+AO39+AO43+AO45+AO50+AO56+AO61+AO66+AO73+AO78+AO82+AO86+AO90+SUM('I9 Direct Allocation'!BQ27:BQ40)","v":0},{"$f":"AP27+AP31+AP35+AP39+AP43+AP45+AP50+AP56+AP61+AP66+AP73+AP78+AP82+AP86+AP90+SUM('I9 Direct Allocation'!BR27:BR40)","v":0},{"$f":"AQ27+AQ31+AQ35+AQ39+AQ43+AQ45+AQ50+AQ56+AQ61+AQ66+AQ73+AQ78+AQ82+AQ86+AQ90+SUM('I9 Direct Allocation'!BS27:BS40)","v":0},{"$f":"AR27+AR31+AR35+AR39+AR43+AR45+AR50+AR56+AR61+AR66+AR73+AR78+AR82+AR86+AR90+SUM('I9 Direct Allocation'!BT27:BT40)","v":0},{"$f":"AS27+AS31+AS35+AS39+AS43+AS45+AS50+AS56+AS61+AS66+AS73+AS78+AS82+AS86+AS90+SUM('I9 Direct Allocation'!BU27:BU40)","v":346453250.88346422},null,null,{"$error":"#N/A"}]
[]
[]
["Distribution Plant","GFA - Distribution plant (credit to contributed capital)",{"$f":"SUM(D97:W97)","v":306968899.87346411},{"$f":"D98+'O7 Amortization'!G58+'O7 Amortization'!AB58","v":149375090.41396904},{"$f":"E98+'O7 Amortization'!H58+'O7 Amortization'!AC58","v":45971152.150305599},{"$f":"F98+'O7 Amortization'!I58+'O7 Amortization'!AD58","v":98275680.633518502},{"$f":"G98+'O7 Amortization'!J58+'O7 Amortization'!AE58","v":0},{"$f":"H98+'O7 Amortization'!K58+'O7 Amortization'!AF58","v":0},{"$f":"I98+'O7 Amortization'!L58+'O7 Amortization'!AG58","v":8905050.5678802337},{"$f":"J98+'O7 Amortization'!M58+'O7 Amortization'!AH58","v":3451634.0347289355},{"$f":"K98+'O7 Amortization'!N58+'O7 Amortization'!AI58","v":0},{"$f":"L98+'O7 Amortization'!O58+'O7 Amortization'!AJ58","v":974599.78806927195},{"$f":"M98+'O7 Amortization'!P58+'O7 Amortization'!AK58","v":15692.284992588315},{"$f":"N98+'O7 Amortization'!Q58+'O7 Amortization'!AL58","v":0},{"$f":"O98+'O7 Amortization'!R58+'O7 Amortization'!AM58","v":0},{"$f":"P98+'O7 Amortization'!S58+'O7 Amortization'!AN58","v":0},{"$f":"Q98+'O7 Amortization'!T58+'O7 Amortization'!AO58","v":0},{"$f":"R98+'O7 Amortization'!U58+'O7 Amortization'!AP58","v":0},{"$f":"S98+'O7 Amortization'!V58+'O7 Amortization'!AQ58","v":0},{"$f":"T98+'O7 Amortization'!W58+'O7 Amortization'!AR58","v":0},{"$f":"U98+'O7 Amortization'!X58+'O7 Amortization'!AS58","v":0},{"$f":"V98+'O7 Amortization'!Y58+'O7 Amortization'!AT58","v":0},{"$f":"W98+'O7 Amortization'!Z58+'O7 Amortization'!AU58","v":0}]
[null,"GFA - Distribution plant (exclude credit for contributed capital)",{"$f":"SUM(D98:W98)","v":346453250.88346416},{"$f":"D94+Y94+'I9 Direct Allocation'!E23","v":171714505.04942086},{"$f":"E94+Z94+'I9 Direct Allocation'!F23","v":51268428.061529279},{"$f":"F94+AA94+'I9 Direct Allocation'!G23","v":108879531.217114},{"$f":"G94+AB94+'I9 Direct Allocation'!H23","v":0},{"$f":"H94+AC94+'I9 Direct Allocation'!I23","v":0},{"$f":"I94+AD94+'I9 Direct Allocation'!J23","v":9450145.4583391696},{"$f":"J94+AE94+'I9 Direct Allocation'!K23","v":4001299.7368738535},{"$f":"K94+AF94+'I9 Direct Allocation'!L23","v":0},{"$f":"L94+AG94+'I9 Direct Allocation'!M23","v":1123649.0751944068},{"$f":"M94+AH94+'I9 Direct Allocation'!N23","v":15692.284992588315},{"$f":"N94+AI94+'I9 Direct Allocation'!O23","v":0},{"$f":"O94+AJ94+'I9 Direct Allocation'!P23","v":0},{"$f":"P94+AK94+'I9 Direct Allocation'!Q23","v":0},{"$f":"Q94+AL94+'I9 Direct Allocation'!R23","v":0},{"$f":"R94+AM94+'I9 Direct Allocation'!S23","v":0},{"$f":"S94+AN94+'I9 Direct Allocation'!T23","v":0},{"$f":"T94+AO94+'I9 Direct Allocation'!U23","v":0},{"$f":"U94+AP94+'I9 Direct Allocation'!V23","v":0},{"$f":"V94+AQ94+'I9 Direct Allocation'!W23","v":0},{"$f":"W94+AR94+'I9 Direct Allocation'!X23","v":0}]
[]
[null,"Accum Depreciation - NFA",{"$f":"SUM(D100:W100)","v":-122010408.06328902},{"$f":"IF(ISERROR('O7 Amortization'!G129+'O7 Amortization'!G200+'O7 Amortization'!G271+'O7 Amortization'!AB129+'O7 Amortization'!AB200+'O7 Amortization'!AB271+'I9 Direct Allocation'!E63), \"-\", 'O7 Amortization'!G129+'O7 Amortization'!G200+'O7 Amortization'!G271+'O7 Amortization'!AB129+'O7 Amortization'!AB200+'O7 Amortization'!AB271+'I9 Direct Allocation'!E63)","v":-62492898.784813017},{"$f":"IF(ISERROR('O7 Amortization'!H129+'O7 Amortization'!H200+'O7 Amortization'!H271+'O7 Amortization'!AC129+'O7 Amortization'!AC200+'O7 Amortization'!AC271+'I9 Direct Allocation'!F63), \"-\", 'O7 Amortization'!H129+'O7 Amortization'!H200+'O7 Amortization'!H271+'O7 Amortization'!AC129+'O7 Amortization'!AC200+'O7 Amortization'!AC271+'I9 Direct Allocation'!F63)","v":-17589571.567018218},{"$f":"IF(ISERROR('O7 Amortization'!I129+'O7 Amortization'!I200+'O7 Amortization'!I271+'O7 Amortization'!AD129+'O7 Amortization'!AD200+'O7 Amortization'!AD271+'I9 Direct Allocation'!G63), \"-\", 'O7 Amortization'!I129+'O7 Amortization'!I200+'O7 Amortization'!I271+'O7 Amortization'!AD129+'O7 Amortization'!AD200+'O7 Amortization'!AD271+'I9 Direct Allocation'!G63)","v":-36998310.921300896},{"$f":"IF(ISERROR('O7 Amortization'!J129+'O7 Amortization'!J200+'O7 Amortization'!J271+'O7 Amortization'!AE129+'O7 Amortization'!AE200+'O7 Amortization'!AE271+'I9 Direct Allocation'!H63), \"-\", 'O7 Amortization'!J129+'O7 Amortization'!J200+'O7 Amortization'!J271+'O7 Amortization'!AE129+'O7 Amortization'!AE200+'O7 Amortization'!AE271+'I9 Direct Allocation'!H63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K129+'O7 Amortization'!K200+'O7 Amortization'!K271+'O7 Amortization'!AF129+'O7 Amortization'!AF200+'O7 Amortization'!AF271+'I9 Direct Allocation'!I63), \"-\", 'O7 Amortization'!K129+'O7 Amortization'!K200+'O7 Amortization'!K271+'O7 Amortization'!AF129+'O7 Amortization'!AF200+'O7 Amortization'!AF271+'I9 Direct Allocation'!I63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L129+'O7 Amortization'!L200+'O7 Amortization'!L271+'O7 Amortization'!AG129+'O7 Amortization'!AG200+'O7 Amortization'!AG271+'I9 Direct Allocation'!J63), \"-\", 'O7 Amortization'!L129+'O7 Amortization'!L200+'O7 Amortization'!L271+'O7 Amortization'!AG129+'O7 Amortization'!AG200+'O7 Amortization'!AG271+'I9 Direct Allocation'!J63)","v":-3130124.3631341616},{"$f":"IF(ISERROR('O7 Amortization'!M129+'O7 Amortization'!M200+'O7 Amortization'!M271+'O7 Amortization'!AH129+'O7 Amortization'!AH200+'O7 Amortization'!AH271+'I9 Direct Allocation'!K63), \"-\", 'O7 Amortization'!M129+'O7 Amortization'!M200+'O7 Amortization'!M271+'O7 Amortization'!AH129+'O7 Amortization'!AH200+'O7 Amortization'!AH271+'I9 Direct Allocation'!K63)","v":-1399106.4158411871},{"$f":"IF(ISERROR('O7 Amortization'!N129+'O7 Amortization'!N200+'O7 Amortization'!N271+'O7 Amortization'!AI129+'O7 Amortization'!AI200+'O7 Amortization'!AI271+'I9 Direct Allocation'!L63), \"-\", 'O7 Amortization'!N129+'O7 Amortization'!N200+'O7 Amortization'!N271+'O7 Amortization'!AI129+'O7 Amortization'!AI200+'O7 Amortization'!AI271+'I9 Direct Allocation'!L63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O129+'O7 Amortization'!O200+'O7 Amortization'!O271+'O7 Amortization'!AJ129+'O7 Amortization'!AJ200+'O7 Amortization'!AJ271+'I9 Direct Allocation'!M63), \"-\", 'O7 Amortization'!O129+'O7 Amortization'!O200+'O7 Amortization'!O271+'O7 Amortization'!AJ129+'O7 Amortization'!AJ200+'O7 Amortization'!AJ271+'I9 Direct Allocation'!M63)","v":-389204.67877519265},{"$f":"IF(ISERROR('O7 Amortization'!P129+'O7 Amortization'!P200+'O7 Amortization'!P271+'O7 Amortization'!AK129+'O7 Amortization'!AK200+'O7 Amortization'!AK271+'I9 Direct Allocation'!N63), \"-\", 'O7 Amortization'!P129+'O7 Amortization'!P200+'O7 Amortization'!P271+'O7 Amortization'!AK129+'O7 Amortization'!AK200+'O7 Amortization'!AK271+'I9 Direct Allocation'!N63)","v":-11191.332406360298},{"$f":"IF(ISERROR('O7 Amortization'!Q129+'O7 Amortization'!Q200+'O7 Amortization'!Q271+'O7 Amortization'!AL129+'O7 Amortization'!AL200+'O7 Amortization'!AL271+'I9 Direct Allocation'!O63), \"-\", 'O7 Amortization'!Q129+'O7 Amortization'!Q200+'O7 Amortization'!Q271+'O7 Amortization'!AL129+'O7 Amortization'!AL200+'O7 Amortization'!AL271+'I9 Direct Allocation'!O63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R129+'O7 Amortization'!R200+'O7 Amortization'!R271+'O7 Amortization'!AM129+'O7 Amortization'!AM200+'O7 Amortization'!AM271+'I9 Direct Allocation'!P63), \"-\", 'O7 Amortization'!R129+'O7 Amortization'!R200+'O7 Amortization'!R271+'O7 Amortization'!AM129+'O7 Amortization'!AM200+'O7 Amortization'!AM271+'I9 Direct Allocation'!P63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S129+'O7 Amortization'!S200+'O7 Amortization'!S271+'O7 Amortization'!AN129+'O7 Amortization'!AN200+'O7 Amortization'!AN271+'I9 Direct Allocation'!Q63), \"-\", 'O7 Amortization'!S129+'O7 Amortization'!S200+'O7 Amortization'!S271+'O7 Amortization'!AN129+'O7 Amortization'!AN200+'O7 Amortization'!AN271+'I9 Direct Allocation'!Q63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T129+'O7 Amortization'!T200+'O7 Amortization'!T271+'O7 Amortization'!AO129+'O7 Amortization'!AO200+'O7 Amortization'!AO271+'I9 Direct Allocation'!R63), \"-\", 'O7 Amortization'!T129+'O7 Amortization'!T200+'O7 Amortization'!T271+'O7 Amortization'!AO129+'O7 Amortization'!AO200+'O7 Amortization'!AO271+'I9 Direct Allocation'!R63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U129+'O7 Amortization'!U200+'O7 Amortization'!U271+'O7 Amortization'!AP129+'O7 Amortization'!AP200+'O7 Amortization'!AP271+'I9 Direct Allocation'!S63), \"-\", 'O7 Amortization'!U129+'O7 Amortization'!U200+'O7 Amortization'!U271+'O7 Amortization'!AP129+'O7 Amortization'!AP200+'O7 Amortization'!AP271+'I9 Direct Allocation'!S63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V129+'O7 Amortization'!V200+'O7 Amortization'!V271+'O7 Amortization'!AQ129+'O7 Amortization'!AQ200+'O7 Amortization'!AQ271+'I9 Direct Allocation'!T63), \"-\", 'O7 Amortization'!V129+'O7 Amortization'!V200+'O7 Amortization'!V271+'O7 Amortization'!AQ129+'O7 Amortization'!AQ200+'O7 Amortization'!AQ271+'I9 Direct Allocation'!T63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W129+'O7 Amortization'!W200+'O7 Amortization'!W271+'O7 Amortization'!AR129+'O7 Amortization'!AR200+'O7 Amortization'!AR271+'I9 Direct Allocation'!U63), \"-\", 'O7 Amortization'!W129+'O7 Amortization'!W200+'O7 Amortization'!W271+'O7 Amortization'!AR129+'O7 Amortization'!AR200+'O7 Amortization'!AR271+'I9 Direct Allocation'!U63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X129+'O7 Amortization'!X200+'O7 Amortization'!X271+'O7 Amortization'!AS129+'O7 Amortization'!AS200+'O7 Amortization'!AS271+'I9 Direct Allocation'!V63), \"-\", 'O7 Amortization'!X129+'O7 Amortization'!X200+'O7 Amortization'!X271+'O7 Amortization'!AS129+'O7 Amortization'!AS200+'O7 Amortization'!AS271+'I9 Direct Allocation'!V63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y129+'O7 Amortization'!Y200+'O7 Amortization'!Y271+'O7 Amortization'!AT129+'O7 Amortization'!AT200+'O7 Amortization'!AT271+'I9 Direct Allocation'!W63), \"-\", 'O7 Amortization'!Y129+'O7 Amortization'!Y200+'O7 Amortization'!Y271+'O7 Amortization'!AT129+'O7 Amortization'!AT200+'O7 Amortization'!AT271+'I9 Direct Allocation'!W63)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z129+'O7 Amortization'!Z200+'O7 Amortization'!Z271+'O7 Amortization'!AU129+'O7 Amortization'!AU200+'O7 Amortization'!AU271+'I9 Direct Allocation'!X63), \"-\", 'O7 Amortization'!Z129+'O7 Amortization'!Z200+'O7 Amortization'!Z271+'O7 Amortization'!AU129+'O7 Amortization'!AU200+'O7 Amortization'!AU271+'I9 Direct Allocation'!X63)","v":0}]
[null,"Accum Depreciation - NFA ECC",{"$f":"SUM(D101:W101)","v":-133130476.53991356},{"$f":"IF(ISERROR('O7 Amortization'!G200+'O7 Amortization'!G271+'O7 Amortization'!AB200+'O7 Amortization'!AB271), \"-\", 'O7 Amortization'!G200+'O7 Amortization'!G271+'O7 Amortization'!AB200+'O7 Amortization'!AB271)","v":-68465597.926961452},{"$f":"IF(ISERROR('O7 Amortization'!H200+'O7 Amortization'!H271+'O7 Amortization'!AC200+'O7 Amortization'!AC271), \"-\", 'O7 Amortization'!H200+'O7 Amortization'!H271+'O7 Amortization'!AC200+'O7 Amortization'!AC271)","v":-19179366.568410661},{"$f":"IF(ISERROR('O7 Amortization'!I200+'O7 Amortization'!I271+'O7 Amortization'!AD200+'O7 Amortization'!AD271), \"-\", 'O7 Amortization'!I200+'O7 Amortization'!I271+'O7 Amortization'!AD200+'O7 Amortization'!AD271)","v":-40181547.112126559},{"$f":"IF(ISERROR('O7 Amortization'!J200+'O7 Amortization'!J271+'O7 Amortization'!AE200+'O7 Amortization'!AE271), \"-\", 'O7 Amortization'!J200+'O7 Amortization'!J271+'O7 Amortization'!AE200+'O7 Amortization'!AE271)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!K200+'O7 Amortization'!K271+'O7 Amortization'!AF200+'O7 Amortization'!AF271), \"-\", 'O7 Amortization'!K200+'O7 Amortization'!K271+'O7 Amortization'!AF200+'O7 Amortization'!AF271)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!L200+'O7 Amortization'!L271+'O7 Amortization'!AG200+'O7 Amortization'!AG271), \"-\", 'O7 Amortization'!L200+'O7 Amortization'!L271+'O7 Amortization'!AG200+'O7 Amortization'!AG271)","v":-3295083.4286976624},{"$f":"IF(ISERROR('O7 Amortization'!M200+'O7 Amortization'!M271+'O7 Amortization'!AH200+'O7 Amortization'!AH271), \"-\", 'O7 Amortization'!M200+'O7 Amortization'!M271+'O7 Amortization'!AH200+'O7 Amortization'!AH271)","v":-1563815.5275767222},{"$f":"IF(ISERROR('O7 Amortization'!N200+'O7 Amortization'!N271+'O7 Amortization'!AI200+'O7 Amortization'!AI271), \"-\", 'O7 Amortization'!N200+'O7 Amortization'!N271+'O7 Amortization'!AI200+'O7 Amortization'!AI271)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!O200+'O7 Amortization'!O271+'O7 Amortization'!AJ200+'O7 Amortization'!AJ271), \"-\", 'O7 Amortization'!O200+'O7 Amortization'!O271+'O7 Amortization'!AJ200+'O7 Amortization'!AJ271)","v":-433874.64373414539},{"$f":"IF(ISERROR('O7 Amortization'!P129+'O7 Amortization'!P200+'O7 Amortization'!P271+'O7 Amortization'!AK129+'O7 Amortization'!AK200+'O7 Amortization'!AK271), \"-\", 'O7 Amortization'!P129+'O7 Amortization'!P200+'O7 Amortization'!P271+'O7 Amortization'!AK129+'O7 Amortization'!AK200+'O7 Amortization'!AK271-'O7 Amortization'!P129-'O7 Amortization'!AK129)","v":-11191.332406360298},{"$f":"IF(ISERROR('O7 Amortization'!Q129+'O7 Amortization'!Q200+'O7 Amortization'!Q271+'O7 Amortization'!AL129+'O7 Amortization'!AL200+'O7 Amortization'!AL271), \"-\", 'O7 Amortization'!Q129+'O7 Amortization'!Q200+'O7 Amortization'!Q271+'O7 Amortization'!AL129+'O7 Amortization'!AL200+'O7 Amortization'!AL271-'O7 Amortization'!Q129-'O7 Amortization'!AL129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!R129+'O7 Amortization'!R200+'O7 Amortization'!R271+'O7 Amortization'!AM129+'O7 Amortization'!AM200+'O7 Amortization'!AM271), \"-\", 'O7 Amortization'!R129+'O7 Amortization'!R200+'O7 Amortization'!R271+'O7 Amortization'!AM129+'O7 Amortization'!AM200+'O7 Amortization'!AM271-'O7 Amortization'!R129-'O7 Amortization'!AM129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!S129+'O7 Amortization'!S200+'O7 Amortization'!S271+'O7 Amortization'!AN129+'O7 Amortization'!AN200+'O7 Amortization'!AN271), \"-\", 'O7 Amortization'!S129+'O7 Amortization'!S200+'O7 Amortization'!S271+'O7 Amortization'!AN129+'O7 Amortization'!AN200+'O7 Amortization'!AN271-'O7 Amortization'!S129-'O7 Amortization'!AN129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!T129+'O7 Amortization'!T200+'O7 Amortization'!T271+'O7 Amortization'!AO129+'O7 Amortization'!AO200+'O7 Amortization'!AO271), \"-\", 'O7 Amortization'!T129+'O7 Amortization'!T200+'O7 Amortization'!T271+'O7 Amortization'!AO129+'O7 Amortization'!AO200+'O7 Amortization'!AO271-'O7 Amortization'!T129-'O7 Amortization'!AO129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!U129+'O7 Amortization'!U200+'O7 Amortization'!U271+'O7 Amortization'!AP129+'O7 Amortization'!AP200+'O7 Amortization'!AP271), \"-\", 'O7 Amortization'!U129+'O7 Amortization'!U200+'O7 Amortization'!U271+'O7 Amortization'!AP129+'O7 Amortization'!AP200+'O7 Amortization'!AP271-'O7 Amortization'!U129-'O7 Amortization'!AP129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!V129+'O7 Amortization'!V200+'O7 Amortization'!V271+'O7 Amortization'!AQ129+'O7 Amortization'!AQ200+'O7 Amortization'!AQ271), \"-\", 'O7 Amortization'!V129+'O7 Amortization'!V200+'O7 Amortization'!V271+'O7 Amortization'!AQ129+'O7 Amortization'!AQ200+'O7 Amortization'!AQ271-'O7 Amortization'!V129-'O7 Amortization'!AQ129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!W129+'O7 Amortization'!W200+'O7 Amortization'!W271+'O7 Amortization'!AR129+'O7 Amortization'!AR200+'O7 Amortization'!AR271), \"-\", 'O7 Amortization'!W129+'O7 Amortization'!W200+'O7 Amortization'!W271+'O7 Amortization'!AR129+'O7 Amortization'!AR200+'O7 Amortization'!AR271-'O7 Amortization'!W129-'O7 Amortization'!AR129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!X129+'O7 Amortization'!X200+'O7 Amortization'!X271+'O7 Amortization'!AS129+'O7 Amortization'!AS200+'O7 Amortization'!AS271), \"-\", 'O7 Amortization'!X129+'O7 Amortization'!X200+'O7 Amortization'!X271+'O7 Amortization'!AS129+'O7 Amortization'!AS200+'O7 Amortization'!AS271-'O7 Amortization'!X129-'O7 Amortization'!AS129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Y129+'O7 Amortization'!Y200+'O7 Amortization'!Y271+'O7 Amortization'!AT129+'O7 Amortization'!AT200+'O7 Amortization'!AT271), \"-\", 'O7 Amortization'!Y129+'O7 Amortization'!Y200+'O7 Amortization'!Y271+'O7 Amortization'!AT129+'O7 Amortization'!AT200+'O7 Amortization'!AT271-'O7 Amortization'!Y129-'O7 Amortization'!AT129)","v":0},{"$f":"IF(ISERROR('O7 Amortization'!Z129+'O7 Amortization'!Z200+'O7 Amortization'!Z271+'O7 Amortization'!AU129+'O7 Amortization'!AU200+'O7 Amortization'!AU271), \"-\", 'O7 Amortization'!Z129+'O7 Amortization'!Z200+'O7 Amortization'!Z271+'O7 Amortization'!AU129+'O7 Amortization'!AU200+'O7 Amortization'!AU271-'O7 Amortization'!Z129-'O7 Amortization'!AU129)","v":0}]
["NFA","Net Fixed Assets",{"$f":"SUM(D102:W102)","v":184958491.81017515},{"$f":"IF(ISERROR(D97+D100), \"-\", D97+D100)","v":86882191.629156023},28381580.583287381,61277369.712217607,0,0,5774926.2047460722,2052527.6188877483,0,585395.10929407924,4500.952586228017,{"$f":"IF(ISERROR(N97+N100), \"-\", N97+N100)","v":0},0,0,0,0,0,0,0,0,0]
["NFA ECC","Net Fixed Assets Excluding credit for Capital Contribution",{"$f":"SUM(D103:W103)","v":213322774.34355059},{"$f":"IF(ISERROR(D98+D101), \"-\", D98+D101)","v":103248907.12245941},32089061.493118618,68697984.104987442,0,0,6155062.0296415072,2437484.2092971313,0,689774.43146026134,4500.952586228017,0,0,0,0,0,0,0,0,0,0]
[]
["1830-4","Primary Poles Demand and Customer",{"$f":"SUM(D105:W105)","v":55711987.295186996},{"$f":"D59+Y59","v":27487088.079396468},8319099.2926437072,16457148.061703455,0,0,2339821.6971089467,872169.45643762394,0,236660.70789679652,0,{"$f":"N59+AI59","v":0},0,0,0,0,0,0,0,0,0]
["1830-5","Secondary Poles Demand and Customer",{"$f":"SUM(D106:W106)","v":14809515.610112997},7504376.5917581785,2317100.1996961962,4681637.2551559163,0,0,0,241141.30875526957,0,65260.254747435662,0,0,0,0,0,0,0,0,0,0,0]
["POLE"]
[]
["PP&E",null,{"$f":"SUM(D109:W109)","v":184958491.81017515},{"$f":"D102","v":86882191.629156023},28381580.583287381,61277369.712217607,0,0,5774926.2047460722,{"$f":"J102","v":2052527.6188877483},{"$f":"K102","v":0},585395.10929407924,4500.952586228017,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["Operating and Maintenance",null,null,"Allocate all the costs to the O and M expenses before using it as a composite allocator.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["Acccounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[5005,"Operation Supervision and Engineering",{"$f":"SUM(D117:W117)","v":352792.8},{"$f":"'O5 Details by Class & Accounts'!I131","v":95138.133849259262},{"$f":"'O5 Details by Class & Accounts'!J131","v":66495.762233126457},{"$f":"'O5 Details by Class & Accounts'!K131","v":174886.99508317321},{"$f":"'O5 Details by Class & Accounts'!L131","v":0},{"$f":"'O5 Details by Class & Accounts'!M131","v":0},{"$f":"'O5 Details by Class & Accounts'!N131","v":14500.763619795036},{"$f":"'O5 Details by Class & Accounts'!O131","v":1482.183920344637},{"$f":"'O5 Details by Class & Accounts'!P131","v":0},{"$f":"'O5 Details by Class & Accounts'!Q131","v":288.96129430140508},{"$f":"'O5 Details by Class & Accounts'!R131","v":0},{"$f":"'O5 Details by Class & Accounts'!S131","v":0},{"$f":"'O5 Details by Class & Accounts'!T131","v":0},{"$f":"'O5 Details by Class & Accounts'!U131","v":0},{"$f":"'O5 Details by Class & Accounts'!V131","v":0},{"$f":"'O5 Details by Class & Accounts'!W131","v":0},{"$f":"'O5 Details by Class & Accounts'!X131","v":0},{"$f":"'O5 Details by Class & Accounts'!Y131","v":0},{"$f":"'O5 Details by Class & Accounts'!Z131","v":0},{"$f":"'O5 Details by Class & Accounts'!AA131","v":0},{"$f":"'O5 Details by Class & Accounts'!AB131","v":0},{"$f":"SUM(Y117:AR117)","v":235195.19999999995},{"$f":"'O5 Details by Class & Accounts'!AD131","v":207006.53978170617},{"$f":"'O5 Details by Class & Accounts'!AE131","v":17512.838902852312},{"$f":"'O5 Details by Class & Accounts'!AF131","v":2666.6103174897216},{"$f":"'O5 Details by Class & Accounts'!AG131","v":0},{"$f":"'O5 Details by Class & Accounts'!AH131","v":0},{"$f":"'O5 Details by Class & Accounts'!AI131","v":93.970822411040686},{"$f":"'O5 Details by Class & Accounts'!AJ131","v":6088.3280357401345},{"$f":"'O5 Details by Class & Accounts'!AK131","v":0},{"$f":"'O5 Details by Class & Accounts'!AL131","v":1796.4202508160477},{"$f":"'O5 Details by Class & Accounts'!AM131","v":30.491888984549437},{"$f":"'O5 Details by Class & Accounts'!AN131","v":0},{"$f":"'O5 Details by Class & Accounts'!AO131","v":0},{"$f":"'O5 Details by Class & Accounts'!AP131","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ131","v":0},{"$f":"'O5 Details by Class & Accounts'!AR131","v":0},{"$f":"'O5 Details by Class & Accounts'!AS131","v":0},{"$f":"'O5 Details by Class & Accounts'!AT131","v":0},{"$f":"'O5 Details by Class & Accounts'!AU131","v":0},{"$f":"'O5 Details by Class & Accounts'!AV131","v":0},{"$f":"'O5 Details by Class & Accounts'!AW131","v":0},null,null,null,"1815-1855"]
[5010,"Load Dispatching",{"$f":"SUM(D118:W118)","v":539356.80000000005},{"$f":"'O5 Details by Class & Accounts'!I132","v":145449.11186086608},{"$f":"'O5 Details by Class & Accounts'!J132","v":101660.07223395698},{"$f":"'O5 Details by Class & Accounts'!K132","v":267370.79109799303},{"$f":"'O5 Details by Class & Accounts'!L132","v":0},{"$f":"'O5 Details by Class & Accounts'!M132","v":0},{"$f":"'O5 Details by Class & Accounts'!N132","v":22169.062020339039},{"$f":"'O5 Details by Class & Accounts'!O132","v":2265.9928895616299},{"$f":"'O5 Details by Class & Accounts'!P132","v":0},{"$f":"'O5 Details by Class & Accounts'!Q132","v":441.76989728323275},{"$f":"'O5 Details by Class & Accounts'!R132","v":0},{"$f":"'O5 Details by Class & Accounts'!S132","v":0},{"$f":"'O5 Details by Class & Accounts'!T132","v":0},{"$f":"'O5 Details by Class & Accounts'!U132","v":0},{"$f":"'O5 Details by Class & Accounts'!V132","v":0},{"$f":"'O5 Details by Class & Accounts'!W132","v":0},{"$f":"'O5 Details by Class & Accounts'!X132","v":0},{"$f":"'O5 Details by Class & Accounts'!Y132","v":0},{"$f":"'O5 Details by Class & Accounts'!Z132","v":0},{"$f":"'O5 Details by Class & Accounts'!AA132","v":0},{"$f":"'O5 Details by Class & Accounts'!AB132","v":0},{"$f":"SUM(Y118:AR118)","v":359571.19999999995},{"$f":"'O5 Details by Class & Accounts'!AD132","v":316475.80357573548},{"$f":"'O5 Details by Class & Accounts'!AE132","v":26773.983906581809},{"$f":"'O5 Details by Class & Accounts'!AF132","v":4076.7680283958184},{"$f":"'O5 Details by Class & Accounts'!AG132","v":0},{"$f":"'O5 Details by Class & Accounts'!AH132","v":0},{"$f":"'O5 Details by Class & Accounts'!AI132","v":143.66450241894728},{"$f":"'O5 Details by Class & Accounts'!AJ132","v":9307.9595918824998},{"$f":"'O5 Details by Class & Accounts'!AK132","v":0},{"$f":"'O5 Details by Class & Accounts'!AL132","v":2746.4037756307407},{"$f":"'O5 Details by Class & Accounts'!AM132","v":46.616619354651888},{"$f":"'O5 Details by Class & Accounts'!AN132","v":0},{"$f":"'O5 Details by Class & Accounts'!AO132","v":0},{"$f":"'O5 Details by Class & Accounts'!AP132","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ132","v":0},{"$f":"'O5 Details by Class & Accounts'!AR132","v":0},{"$f":"'O5 Details by Class & Accounts'!AS132","v":0},{"$f":"'O5 Details by Class & Accounts'!AT132","v":0},{"$f":"'O5 Details by Class & Accounts'!AU132","v":0},{"$f":"'O5 Details by Class & Accounts'!AV132","v":0},{"$f":"'O5 Details by Class & Accounts'!AW132","v":0},null,null,null,"1815-1855"]
[5012,"Station Buildings and Fixtures Expense",249300,{"$f":"'O5 Details by Class & Accounts'!I133","v":70532.376812698785},{"$f":"'O5 Details by Class & Accounts'!J133","v":44479.681765374655},{"$f":"'O5 Details by Class & Accounts'!K133","v":118024.02841074183},{"$f":"'O5 Details by Class & Accounts'!L133","v":0},{"$f":"'O5 Details by Class & Accounts'!M133","v":0},{"$f":"'O5 Details by Class & Accounts'!N133","v":14958.136188377544},{"$f":"'O5 Details by Class & Accounts'!O133","v":906.77591747050678},{"$f":"'O5 Details by Class & Accounts'!P133","v":0},{"$f":"'O5 Details by Class & Accounts'!Q133","v":399.00090533667742},{"$f":"'O5 Details by Class & Accounts'!R133","v":0},{"$f":"'O5 Details by Class & Accounts'!S133","v":0},{"$f":"'O5 Details by Class & Accounts'!T133","v":0},{"$f":"'O5 Details by Class & Accounts'!U133","v":0},{"$f":"'O5 Details by Class & Accounts'!V133","v":0},{"$f":"'O5 Details by Class & Accounts'!W133","v":0},{"$f":"'O5 Details by Class & Accounts'!X133","v":0},{"$f":"'O5 Details by Class & Accounts'!Y133","v":0},{"$f":"'O5 Details by Class & Accounts'!Z133","v":0},{"$f":"'O5 Details by Class & Accounts'!AA133","v":0},{"$f":"'O5 Details by Class & Accounts'!AB133","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD133","v":0},{"$f":"'O5 Details by Class & Accounts'!AE133","v":0},{"$f":"'O5 Details by Class & Accounts'!AF133","v":0},{"$f":"'O5 Details by Class & Accounts'!AG133","v":0},{"$f":"'O5 Details by Class & Accounts'!AH133","v":0},{"$f":"'O5 Details by Class & Accounts'!AI133","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ133","v":0},{"$f":"'O5 Details by Class & Accounts'!AK133","v":0},{"$f":"'O5 Details by Class & Accounts'!AL133","v":0},{"$f":"'O5 Details by Class & Accounts'!AM133","v":0},{"$f":"'O5 Details by Class & Accounts'!AN133","v":0},{"$f":"'O5 Details by Class & Accounts'!AO133","v":0},{"$f":"'O5 Details by Class & Accounts'!AP133","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ133","v":0},{"$f":"'O5 Details by Class & Accounts'!AR133","v":0},{"$f":"'O5 Details by Class & Accounts'!AS133","v":0},{"$f":"'O5 Details by Class & Accounts'!AT133","v":0},{"$f":"'O5 Details by Class & Accounts'!AU133","v":0},{"$f":"'O5 Details by Class & Accounts'!AV133","v":0},{"$f":"'O5 Details by Class & Accounts'!AW133","v":0},null,null,null,1808]
[5014,"Transformer Station Equipment - Operation Labour",223357,{"$f":"'O5 Details by Class & Accounts'!I134","v":63192.53946150808},{"$f":"'O5 Details by Class & Accounts'!J134","v":39850.975852662603},{"$f":"'O5 Details by Class & Accounts'!K134","v":105742.04939325336},{"$f":"'O5 Details by Class & Accounts'!L134","v":0},{"$f":"'O5 Details by Class & Accounts'!M134","v":0},{"$f":"'O5 Details by Class & Accounts'!N134","v":13401.542016155006},{"$f":"'O5 Details by Class & Accounts'!O134","v":812.41375290196549},{"$f":"'O5 Details by Class & Accounts'!P134","v":0},{"$f":"'O5 Details by Class & Accounts'!Q134","v":357.47952351899016},{"$f":"'O5 Details by Class & Accounts'!R134","v":0},{"$f":"'O5 Details by Class & Accounts'!S134","v":0},{"$f":"'O5 Details by Class & Accounts'!T134","v":0},{"$f":"'O5 Details by Class & Accounts'!U134","v":0},{"$f":"'O5 Details by Class & Accounts'!V134","v":0},{"$f":"'O5 Details by Class & Accounts'!W134","v":0},{"$f":"'O5 Details by Class & Accounts'!X134","v":0},{"$f":"'O5 Details by Class & Accounts'!Y134","v":0},{"$f":"'O5 Details by Class & Accounts'!Z134","v":0},{"$f":"'O5 Details by Class & Accounts'!AA134","v":0},{"$f":"'O5 Details by Class & Accounts'!AB134","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD134","v":0},{"$f":"'O5 Details by Class & Accounts'!AE134","v":0},{"$f":"'O5 Details by Class & Accounts'!AF134","v":0},{"$f":"'O5 Details by Class & Accounts'!AG134","v":0},{"$f":"'O5 Details by Class & Accounts'!AH134","v":0},{"$f":"'O5 Details by Class & Accounts'!AI134","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ134","v":0},{"$f":"'O5 Details by Class & Accounts'!AK134","v":0},{"$f":"'O5 Details by Class & Accounts'!AL134","v":0},{"$f":"'O5 Details by Class & Accounts'!AM134","v":0},{"$f":"'O5 Details by Class & Accounts'!AN134","v":0},{"$f":"'O5 Details by Class & Accounts'!AO134","v":0},{"$f":"'O5 Details by Class & Accounts'!AP134","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ134","v":0},{"$f":"'O5 Details by Class & Accounts'!AR134","v":0},{"$f":"'O5 Details by Class & Accounts'!AS134","v":0},{"$f":"'O5 Details by Class & Accounts'!AT134","v":0},{"$f":"'O5 Details by Class & Accounts'!AU134","v":0},{"$f":"'O5 Details by Class & Accounts'!AV134","v":0},{"$f":"'O5 Details by Class & Accounts'!AW134","v":0},null,null,null,1815]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",113508.00000000001,{"$f":"'O5 Details by Class & Accounts'!I135","v":32113.8749589082},{"$f":"'O5 Details by Class & Accounts'!J135","v":20251.904203065169},{"$f":"'O5 Details by Class & Accounts'!K135","v":53737.149686508157},{"$f":"'O5 Details by Class & Accounts'!L135","v":0},{"$f":"'O5 Details by Class & Accounts'!M135","v":0},{"$f":"'O5 Details by Class & Accounts'!N135","v":6810.5420075024394},{"$f":"'O5 Details by Class & Accounts'!O135","v":412.86129498693259},{"$f":"'O5 Details by Class & Accounts'!P135","v":0},{"$f":"'O5 Details by Class & Accounts'!Q135","v":181.66784902910379},{"$f":"'O5 Details by Class & Accounts'!R135","v":0},{"$f":"'O5 Details by Class & Accounts'!S135","v":0},{"$f":"'O5 Details by Class & Accounts'!T135","v":0},{"$f":"'O5 Details by Class & Accounts'!U135","v":0},{"$f":"'O5 Details by Class & Accounts'!V135","v":0},{"$f":"'O5 Details by Class & Accounts'!W135","v":0},{"$f":"'O5 Details by Class & Accounts'!X135","v":0},{"$f":"'O5 Details by Class & Accounts'!Y135","v":0},{"$f":"'O5 Details by Class & Accounts'!Z135","v":0},{"$f":"'O5 Details by Class & Accounts'!AA135","v":0},{"$f":"'O5 Details by Class & Accounts'!AB135","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD135","v":0},{"$f":"'O5 Details by Class & Accounts'!AE135","v":0},{"$f":"'O5 Details by Class & Accounts'!AF135","v":0},{"$f":"'O5 Details by Class & Accounts'!AG135","v":0},{"$f":"'O5 Details by Class & Accounts'!AH135","v":0},{"$f":"'O5 Details by Class & Accounts'!AI135","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ135","v":0},{"$f":"'O5 Details by Class & Accounts'!AK135","v":0},{"$f":"'O5 Details by Class & Accounts'!AL135","v":0},{"$f":"'O5 Details by Class & Accounts'!AM135","v":0},{"$f":"'O5 Details by Class & Accounts'!AN135","v":0},{"$f":"'O5 Details by Class & Accounts'!AO135","v":0},{"$f":"'O5 Details by Class & Accounts'!AP135","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ135","v":0},{"$f":"'O5 Details by Class & Accounts'!AR135","v":0},{"$f":"'O5 Details by Class & Accounts'!AS135","v":0},{"$f":"'O5 Details by Class & Accounts'!AT135","v":0},{"$f":"'O5 Details by Class & Accounts'!AU135","v":0},{"$f":"'O5 Details by Class & Accounts'!AV135","v":0},{"$f":"'O5 Details by Class & Accounts'!AW135","v":0},null,null,null,1815]
[5016,"Distribution Station Equipment - Operation Labour",182289.00000000003,{"$f":"'O5 Details by Class & Accounts'!I136","v":46774.882495237485},{"$f":"'O5 Details by Class & Accounts'!J136","v":33587.401185247429},{"$f":"'O5 Details by Class & Accounts'!K136","v":88292.422883544787},{"$f":"'O5 Details by Class & Accounts'!L136","v":0},{"$f":"'O5 Details by Class & Accounts'!M136","v":0},{"$f":"'O5 Details by Class & Accounts'!N136","v":12757.692597451438},{"$f":"'O5 Details by Class & Accounts'!O136","v":763.52375892512885},{"$f":"'O5 Details by Class & Accounts'!P136","v":0},{"$f":"'O5 Details by Class & Accounts'!Q136","v":113.077079593745},{"$f":"'O5 Details by Class & Accounts'!R136","v":0},{"$f":"'O5 Details by Class & Accounts'!S136","v":0},{"$f":"'O5 Details by Class & Accounts'!T136","v":0},{"$f":"'O5 Details by Class & Accounts'!U136","v":0},{"$f":"'O5 Details by Class & Accounts'!V136","v":0},{"$f":"'O5 Details by Class & Accounts'!W136","v":0},{"$f":"'O5 Details by Class & Accounts'!X136","v":0},{"$f":"'O5 Details by Class & Accounts'!Y136","v":0},{"$f":"'O5 Details by Class & Accounts'!Z136","v":0},{"$f":"'O5 Details by Class & Accounts'!AA136","v":0},{"$f":"'O5 Details by Class & Accounts'!AB136","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD136","v":0},{"$f":"'O5 Details by Class & Accounts'!AE136","v":0},{"$f":"'O5 Details by Class & Accounts'!AF136","v":0},{"$f":"'O5 Details by Class & Accounts'!AG136","v":0},{"$f":"'O5 Details by Class & Accounts'!AH136","v":0},{"$f":"'O5 Details by Class & Accounts'!AI136","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ136","v":0},{"$f":"'O5 Details by Class & Accounts'!AK136","v":0},{"$f":"'O5 Details by Class & Accounts'!AL136","v":0},{"$f":"'O5 Details by Class & Accounts'!AM136","v":0},{"$f":"'O5 Details by Class & Accounts'!AN136","v":0},{"$f":"'O5 Details by Class & Accounts'!AO136","v":0},{"$f":"'O5 Details by Class & Accounts'!AP136","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ136","v":0},{"$f":"'O5 Details by Class & Accounts'!AR136","v":0},{"$f":"'O5 Details by Class & Accounts'!AS136","v":0},{"$f":"'O5 Details by Class & Accounts'!AT136","v":0},{"$f":"'O5 Details by Class & Accounts'!AU136","v":0},{"$f":"'O5 Details by Class & Accounts'!AV136","v":0},{"$f":"'O5 Details by Class & Accounts'!AW136","v":0},null,null,null,1820]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",73316.999999999985,{"$f":"'O5 Details by Class & Accounts'!I137","v":18812.951192355689},{"$f":"'O5 Details by Class & Accounts'!J137","v":13508.919861861032},{"$f":"'O5 Details by Class & Accounts'!K137","v":35511.388885521628},{"$f":"'O5 Details by Class & Accounts'!L137","v":0},{"$f":"'O5 Details by Class & Accounts'!M137","v":0},{"$f":"'O5 Details by Class & Accounts'!N137","v":5131.1694516254247},{"$f":"'O5 Details by Class & Accounts'!O137","v":307.09078130393868},{"$f":"'O5 Details by Class & Accounts'!P137","v":0},{"$f":"'O5 Details by Class & Accounts'!Q137","v":45.479827332283364},{"$f":"'O5 Details by Class & Accounts'!R137","v":0},{"$f":"'O5 Details by Class & Accounts'!S137","v":0},{"$f":"'O5 Details by Class & Accounts'!T137","v":0},{"$f":"'O5 Details by Class & Accounts'!U137","v":0},{"$f":"'O5 Details by Class & Accounts'!V137","v":0},{"$f":"'O5 Details by Class & Accounts'!W137","v":0},{"$f":"'O5 Details by Class & Accounts'!X137","v":0},{"$f":"'O5 Details by Class & Accounts'!Y137","v":0},{"$f":"'O5 Details by Class & Accounts'!Z137","v":0},{"$f":"'O5 Details by Class & Accounts'!AA137","v":0},{"$f":"'O5 Details by Class & Accounts'!AB137","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD137","v":0},{"$f":"'O5 Details by Class & Accounts'!AE137","v":0},{"$f":"'O5 Details by Class & Accounts'!AF137","v":0},{"$f":"'O5 Details by Class & Accounts'!AG137","v":0},{"$f":"'O5 Details by Class & Accounts'!AH137","v":0},{"$f":"'O5 Details by Class & Accounts'!AI137","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ137","v":0},{"$f":"'O5 Details by Class & Accounts'!AK137","v":0},{"$f":"'O5 Details by Class & Accounts'!AL137","v":0},{"$f":"'O5 Details by Class & Accounts'!AM137","v":0},{"$f":"'O5 Details by Class & Accounts'!AN137","v":0},{"$f":"'O5 Details by Class & Accounts'!AO137","v":0},{"$f":"'O5 Details by Class & Accounts'!AP137","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ137","v":0},{"$f":"'O5 Details by Class & Accounts'!AR137","v":0},{"$f":"'O5 Details by Class & Accounts'!AS137","v":0},{"$f":"'O5 Details by Class & Accounts'!AT137","v":0},{"$f":"'O5 Details by Class & Accounts'!AU137","v":0},{"$f":"'O5 Details by Class & Accounts'!AV137","v":0},{"$f":"'O5 Details by Class & Accounts'!AW137","v":0},null,null,null,1820]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",400873.19999999995,{"$f":"'O5 Details by Class & Accounts'!I138","v":104631.8675560424},{"$f":"'O5 Details by Class & Accounts'!J138","v":75024.9526911024},{"$f":"'O5 Details by Class & Accounts'!K138","v":197095.72446901532},{"$f":"'O5 Details by Class & Accounts'!L138","v":0},{"$f":"'O5 Details by Class & Accounts'!M138","v":0},{"$f":"'O5 Details by Class & Accounts'!N138","v":22163.879742407764},{"$f":"'O5 Details by Class & Accounts'!O138","v":1704.3613821900062},{"$f":"'O5 Details by Class & Accounts'!P138","v":0},{"$f":"'O5 Details by Class & Accounts'!Q138","v":252.41415924203494},{"$f":"'O5 Details by Class & Accounts'!R138","v":0},{"$f":"'O5 Details by Class & Accounts'!S138","v":0},{"$f":"'O5 Details by Class & Accounts'!T138","v":0},{"$f":"'O5 Details by Class & Accounts'!U138","v":0},{"$f":"'O5 Details by Class & Accounts'!V138","v":0},{"$f":"'O5 Details by Class & Accounts'!W138","v":0},{"$f":"'O5 Details by Class & Accounts'!X138","v":0},{"$f":"'O5 Details by Class & Accounts'!Y138","v":0},{"$f":"'O5 Details by Class & Accounts'!Z138","v":0},{"$f":"'O5 Details by Class & Accounts'!AA138","v":0},{"$f":"'O5 Details by Class & Accounts'!AB138","v":0},267248.80000000005,{"$f":"'O5 Details by Class & Accounts'!AD138","v":226877.90458274996},{"$f":"'O5 Details by Class & Accounts'!AE138","v":25742.594574074403},{"$f":"'O5 Details by Class & Accounts'!AF138","v":3173.5117444586213},{"$f":"'O5 Details by Class & Accounts'!AG138","v":0},{"$f":"'O5 Details by Class & Accounts'!AH138","v":0},{"$f":"'O5 Details by Class & Accounts'!AI138","v":3.6335338632672514},{"$f":"'O5 Details by Class & Accounts'!AJ138","v":8843.1650376745438},{"$f":"'O5 Details by Class & Accounts'!AK138","v":0},{"$f":"'O5 Details by Class & Accounts'!AL138","v":2607.9905271792113},{"$f":"'O5 Details by Class & Accounts'!AM138","v":0},{"$f":"'O5 Details by Class & Accounts'!AN138","v":0},{"$f":"'O5 Details by Class & Accounts'!AO138","v":0},{"$f":"'O5 Details by Class & Accounts'!AP138","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ138","v":0},{"$f":"'O5 Details by Class & Accounts'!AR138","v":0},{"$f":"'O5 Details by Class & Accounts'!AS138","v":0},{"$f":"'O5 Details by Class & Accounts'!AT138","v":0},{"$f":"'O5 Details by Class & Accounts'!AU138","v":0},{"$f":"'O5 Details by Class & Accounts'!AV138","v":0},{"$f":"'O5 Details by Class & Accounts'!AW138","v":0},null,null,null,"1830 & 1835"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",138576.59999999998,{"$f":"'O5 Details by Class & Accounts'!I139","v":36169.862334440579},{"$f":"'O5 Details by Class & Accounts'!J139","v":25935.140735508936},{"$f":"'O5 Details by Class & Accounts'!K139","v":68133.403209426193},{"$f":"'O5 Details by Class & Accounts'!L139","v":0},{"$f":"'O5 Details by Class & Accounts'!M139","v":0},{"$f":"'O5 Details by Class & Accounts'!N139","v":7661.7621170777784},{"$f":"'O5 Details by Class & Accounts'!O139","v":589.17534401200089},{"$f":"'O5 Details by Class & Accounts'!P139","v":0},{"$f":"'O5 Details by Class & Accounts'!Q139","v":87.256259534485665},{"$f":"'O5 Details by Class & Accounts'!R139","v":0},{"$f":"'O5 Details by Class & Accounts'!S139","v":0},{"$f":"'O5 Details by Class & Accounts'!T139","v":0},{"$f":"'O5 Details by Class & Accounts'!U139","v":0},{"$f":"'O5 Details by Class & Accounts'!V139","v":0},{"$f":"'O5 Details by Class & Accounts'!W139","v":0},{"$f":"'O5 Details by Class & Accounts'!X139","v":0},{"$f":"'O5 Details by Class & Accounts'!Y139","v":0},{"$f":"'O5 Details by Class & Accounts'!Z139","v":0},{"$f":"'O5 Details by Class & Accounts'!AA139","v":0},{"$f":"'O5 Details by Class & Accounts'!AB139","v":0},92384.400000000009,{"$f":"'O5 Details by Class & Accounts'!AD139","v":78428.711702857443},{"$f":"'O5 Details by Class & Accounts'!AE139","v":8898.8768300142783},{"$f":"'O5 Details by Class & Accounts'!AF139","v":1097.0413277992757},{"$f":"'O5 Details by Class & Accounts'!AG139","v":0},{"$f":"'O5 Details by Class & Accounts'!AH139","v":0},{"$f":"'O5 Details by Class & Accounts'!AI139","v":1.2560649321442308},{"$f":"'O5 Details by Class & Accounts'!AJ139","v":3056.9660036136374},{"$f":"'O5 Details by Class & Accounts'!AK139","v":0},{"$f":"'O5 Details by Class & Accounts'!AL139","v":901.54807078323711},{"$f":"'O5 Details by Class & Accounts'!AM139","v":0},{"$f":"'O5 Details by Class & Accounts'!AN139","v":0},{"$f":"'O5 Details by Class & Accounts'!AO139","v":0},{"$f":"'O5 Details by Class & Accounts'!AP139","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ139","v":0},{"$f":"'O5 Details by Class & Accounts'!AR139","v":0},{"$f":"'O5 Details by Class & Accounts'!AS139","v":0},{"$f":"'O5 Details by Class & Accounts'!AT139","v":0},{"$f":"'O5 Details by Class & Accounts'!AU139","v":0},{"$f":"'O5 Details by Class & Accounts'!AV139","v":0},{"$f":"'O5 Details by Class & Accounts'!AW139","v":0},null,null,null,"1830 & 1835"]
[5030,"Overhead Subtransmission Feeders - Operation",0,{"$f":"'O5 Details by Class & Accounts'!I140","v":0},{"$f":"'O5 Details by Class & Accounts'!J140","v":0},{"$f":"'O5 Details by Class & Accounts'!K140","v":0},{"$f":"'O5 Details by Class & Accounts'!L140","v":0},{"$f":"'O5 Details by Class & Accounts'!M140","v":0},{"$f":"'O5 Details by Class & Accounts'!N140","v":0},{"$f":"'O5 Details by Class & Accounts'!O140","v":0},{"$f":"'O5 Details by Class & Accounts'!P140","v":0},{"$f":"'O5 Details by Class & Accounts'!Q140","v":0},{"$f":"'O5 Details by Class & Accounts'!R140","v":0},{"$f":"'O5 Details by Class & Accounts'!S140","v":0},{"$f":"'O5 Details by Class & Accounts'!T140","v":0},{"$f":"'O5 Details by Class & Accounts'!U140","v":0},{"$f":"'O5 Details by Class & Accounts'!V140","v":0},{"$f":"'O5 Details by Class & Accounts'!W140","v":0},{"$f":"'O5 Details by Class & Accounts'!X140","v":0},{"$f":"'O5 Details by Class & Accounts'!Y140","v":0},{"$f":"'O5 Details by Class & Accounts'!Z140","v":0},{"$f":"'O5 Details by Class & Accounts'!AA140","v":0},{"$f":"'O5 Details by Class & Accounts'!AB140","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD140","v":0},{"$f":"'O5 Details by Class & Accounts'!AE140","v":0},{"$f":"'O5 Details by Class & Accounts'!AF140","v":0},{"$f":"'O5 Details by Class & Accounts'!AG140","v":0},{"$f":"'O5 Details by Class & Accounts'!AH140","v":0},{"$f":"'O5 Details by Class & Accounts'!AI140","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ140","v":0},{"$f":"'O5 Details by Class & Accounts'!AK140","v":0},{"$f":"'O5 Details by Class & Accounts'!AL140","v":0},{"$f":"'O5 Details by Class & Accounts'!AM140","v":0},{"$f":"'O5 Details by Class & Accounts'!AN140","v":0},{"$f":"'O5 Details by Class & Accounts'!AO140","v":0},{"$f":"'O5 Details by Class & Accounts'!AP140","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ140","v":0},{"$f":"'O5 Details by Class & Accounts'!AR140","v":0},{"$f":"'O5 Details by Class & Accounts'!AS140","v":0},{"$f":"'O5 Details by Class & Accounts'!AT140","v":0},{"$f":"'O5 Details by Class & Accounts'!AU140","v":0},{"$f":"'O5 Details by Class & Accounts'!AV140","v":0},{"$f":"'O5 Details by Class & Accounts'!AW140","v":0},null,null,null,"1830 & 1835"]
[5035,"Overhead Distribution Transformers- Operation",3266.4,{"$f":"'O5 Details by Class & Accounts'!I141","v":908.04348961833671},{"$f":"'O5 Details by Class & Accounts'!J141","v":646.59749931140084},{"$f":"'O5 Details by Class & Accounts'!K141","v":1694.9449000537338},{"$f":"'O5 Details by Class & Accounts'!L141","v":0},{"$f":"'O5 Details by Class & Accounts'!M141","v":0},{"$f":"'O5 Details by Class & Accounts'!N141","v":0},{"$f":"'O5 Details by Class & Accounts'!O141","v":14.645175640050429},{"$f":"'O5 Details by Class & Accounts'!P141","v":0},{"$f":"'O5 Details by Class & Accounts'!Q141","v":2.1689353764782431},{"$f":"'O5 Details by Class & Accounts'!R141","v":0},{"$f":"'O5 Details by Class & Accounts'!S141","v":0},{"$f":"'O5 Details by Class & Accounts'!T141","v":0},{"$f":"'O5 Details by Class & Accounts'!U141","v":0},{"$f":"'O5 Details by Class & Accounts'!V141","v":0},{"$f":"'O5 Details by Class & Accounts'!W141","v":0},{"$f":"'O5 Details by Class & Accounts'!X141","v":0},{"$f":"'O5 Details by Class & Accounts'!Y141","v":0},{"$f":"'O5 Details by Class & Accounts'!Z141","v":0},{"$f":"'O5 Details by Class & Accounts'!AA141","v":0},{"$f":"'O5 Details by Class & Accounts'!AB141","v":0},2177.6,{"$f":"'O5 Details by Class & Accounts'!AD141","v":1858.6878956088212},{"$f":"'O5 Details by Class & Accounts'!AE141","v":204.48470683649808},{"$f":"'O5 Details by Class & Accounts'!AF141","v":17.422991716638869},{"$f":"'O5 Details by Class & Accounts'!AG141","v":0},{"$f":"'O5 Details by Class & Accounts'!AH141","v":0},{"$f":"'O5 Details by Class & Accounts'!AI141","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ141","v":74.911738413564862},{"$f":"'O5 Details by Class & Accounts'!AK141","v":0},{"$f":"'O5 Details by Class & Accounts'!AL141","v":22.092667424476762},{"$f":"'O5 Details by Class & Accounts'!AM141","v":0},{"$f":"'O5 Details by Class & Accounts'!AN141","v":0},{"$f":"'O5 Details by Class & Accounts'!AO141","v":0},{"$f":"'O5 Details by Class & Accounts'!AP141","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ141","v":0},{"$f":"'O5 Details by Class & Accounts'!AR141","v":0},{"$f":"'O5 Details by Class & Accounts'!AS141","v":0},{"$f":"'O5 Details by Class & Accounts'!AT141","v":0},{"$f":"'O5 Details by Class & Accounts'!AU141","v":0},{"$f":"'O5 Details by Class & Accounts'!AV141","v":0},{"$f":"'O5 Details by Class & Accounts'!AW141","v":0},null,null,null,1850]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",32596.800000000003,{"$f":"'O5 Details by Class & Accounts'!I142","v":8704.8513892856099},{"$f":"'O5 Details by Class & Accounts'!J142","v":6229.9451863840632},{"$f":"'O5 Details by Class & Accounts'!K142","v":16352.795653944113},{"$f":"'O5 Details by Class & Accounts'!L142","v":0},{"$f":"'O5 Details by Class & Accounts'!M142","v":0},{"$f":"'O5 Details by Class & Accounts'!N142","v":1146.8636808982455},{"$f":"'O5 Details by Class & Accounts'!O142","v":141.40252210409537},{"$f":"'O5 Details by Class & Accounts'!P142","v":0},{"$f":"'O5 Details by Class & Accounts'!Q142","v":20.941567383876254},{"$f":"'O5 Details by Class & Accounts'!R142","v":0},{"$f":"'O5 Details by Class & Accounts'!S142","v":0},{"$f":"'O5 Details by Class & Accounts'!T142","v":0},{"$f":"'O5 Details by Class & Accounts'!U142","v":0},{"$f":"'O5 Details by Class & Accounts'!V142","v":0},{"$f":"'O5 Details by Class & Accounts'!W142","v":0},{"$f":"'O5 Details by Class & Accounts'!X142","v":0},{"$f":"'O5 Details by Class & Accounts'!Y142","v":0},{"$f":"'O5 Details by Class & Accounts'!Z142","v":0},{"$f":"'O5 Details by Class & Accounts'!AA142","v":0},{"$f":"'O5 Details by Class & Accounts'!AB142","v":0},21731.199999999997,{"$f":"'O5 Details by Class & Accounts'!AD142","v":18460.029678205436},{"$f":"'O5 Details by Class & Accounts'!AE142","v":2075.3051339548624},{"$f":"'O5 Details by Class & Accounts'!AF142","v":255.4853051440808},{"$f":"'O5 Details by Class & Accounts'!AG142","v":0},{"$f":"'O5 Details by Class & Accounts'!AH142","v":0},{"$f":"'O5 Details by Class & Accounts'!AI142","v":0.18801618080979551},{"$f":"'O5 Details by Class & Accounts'!AJ142","v":726.06400250016304},{"$f":"'O5 Details by Class & Accounts'!AK142","v":0},{"$f":"'O5 Details by Class & Accounts'!AL142","v":214.12786401464626},{"$f":"'O5 Details by Class & Accounts'!AM142","v":0},{"$f":"'O5 Details by Class & Accounts'!AN142","v":0},{"$f":"'O5 Details by Class & Accounts'!AO142","v":0},{"$f":"'O5 Details by Class & Accounts'!AP142","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ142","v":0},{"$f":"'O5 Details by Class & Accounts'!AR142","v":0},{"$f":"'O5 Details by Class & Accounts'!AS142","v":0},{"$f":"'O5 Details by Class & Accounts'!AT142","v":0},{"$f":"'O5 Details by Class & Accounts'!AU142","v":0},{"$f":"'O5 Details by Class & Accounts'!AV142","v":0},{"$f":"'O5 Details by Class & Accounts'!AW142","v":0},null,null,null,"1840 & 1845"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",19332.000000000004,{"$f":"'O5 Details by Class & Accounts'!I143","v":5162.5370299437182},{"$f":"'O5 Details by Class & Accounts'!J143","v":3694.758391718718},{"$f":"'O5 Details by Class & Accounts'!K143","v":9698.2601231423814},{"$f":"'O5 Details by Class & Accounts'!L143","v":0},{"$f":"'O5 Details by Class & Accounts'!M143","v":0},{"$f":"'O5 Details by Class & Accounts'!N143","v":680.16396330697739},{"$f":"'O5 Details by Class & Accounts'!O143","v":83.860794842327209},{"$f":"'O5 Details by Class & Accounts'!P143","v":0},{"$f":"'O5 Details by Class & Accounts'!Q143","v":12.419697045878607},{"$f":"'O5 Details by Class & Accounts'!R143","v":0},{"$f":"'O5 Details by Class & Accounts'!S143","v":0},{"$f":"'O5 Details by Class & Accounts'!T143","v":0},{"$f":"'O5 Details by Class & Accounts'!U143","v":0},{"$f":"'O5 Details by Class & Accounts'!V143","v":0},{"$f":"'O5 Details by Class & Accounts'!W143","v":0},{"$f":"'O5 Details by Class & Accounts'!X143","v":0},{"$f":"'O5 Details by Class & Accounts'!Y143","v":0},{"$f":"'O5 Details by Class & Accounts'!Z143","v":0},{"$f":"'O5 Details by Class & Accounts'!AA143","v":0},{"$f":"'O5 Details by Class & Accounts'!AB143","v":0},12887.999999999998,{"$f":"'O5 Details by Class & Accounts'!AD143","v":10947.985499775054},{"$f":"'O5 Details by Class & Accounts'!AE143","v":1230.7894900608464},{"$f":"'O5 Details by Class & Accounts'!AF143","v":151.51922639784794},{"$f":"'O5 Details by Class & Accounts'!AG143","v":0},{"$f":"'O5 Details by Class & Accounts'!AH143","v":0},{"$f":"'O5 Details by Class & Accounts'!AI143","v":0.11150569403791068},{"$f":"'O5 Details by Class & Accounts'!AJ143","v":430.60267561027922},{"$f":"'O5 Details by Class & Accounts'!AK143","v":0},{"$f":"'O5 Details by Class & Accounts'!AL143","v":126.99160246193311},{"$f":"'O5 Details by Class & Accounts'!AM143","v":0},{"$f":"'O5 Details by Class & Accounts'!AN143","v":0},{"$f":"'O5 Details by Class & Accounts'!AO143","v":0},{"$f":"'O5 Details by Class & Accounts'!AP143","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ143","v":0},{"$f":"'O5 Details by Class & Accounts'!AR143","v":0},{"$f":"'O5 Details by Class & Accounts'!AS143","v":0},{"$f":"'O5 Details by Class & Accounts'!AT143","v":0},{"$f":"'O5 Details by Class & Accounts'!AU143","v":0},{"$f":"'O5 Details by Class & Accounts'!AV143","v":0},{"$f":"'O5 Details by Class & Accounts'!AW143","v":0},null,null,null,"1840 & 1845"]
[5050,"Underground Subtransmission Feeders - Operation",0,{"$f":"'O5 Details by Class & Accounts'!I144","v":0},{"$f":"'O5 Details by Class & Accounts'!J144","v":0},{"$f":"'O5 Details by Class & Accounts'!K144","v":0},{"$f":"'O5 Details by Class & Accounts'!L144","v":0},{"$f":"'O5 Details by Class & Accounts'!M144","v":0},{"$f":"'O5 Details by Class & Accounts'!N144","v":0},{"$f":"'O5 Details by Class & Accounts'!O144","v":0},{"$f":"'O5 Details by Class & Accounts'!P144","v":0},{"$f":"'O5 Details by Class & Accounts'!Q144","v":0},{"$f":"'O5 Details by Class & Accounts'!R144","v":0},{"$f":"'O5 Details by Class & Accounts'!S144","v":0},{"$f":"'O5 Details by Class & Accounts'!T144","v":0},{"$f":"'O5 Details by Class & Accounts'!U144","v":0},{"$f":"'O5 Details by Class & Accounts'!V144","v":0},{"$f":"'O5 Details by Class & Accounts'!W144","v":0},{"$f":"'O5 Details by Class & Accounts'!X144","v":0},{"$f":"'O5 Details by Class & Accounts'!Y144","v":0},{"$f":"'O5 Details by Class & Accounts'!Z144","v":0},{"$f":"'O5 Details by Class & Accounts'!AA144","v":0},{"$f":"'O5 Details by Class & Accounts'!AB144","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD144","v":0},{"$f":"'O5 Details by Class & Accounts'!AE144","v":0},{"$f":"'O5 Details by Class & Accounts'!AF144","v":0},{"$f":"'O5 Details by Class & Accounts'!AG144","v":0},{"$f":"'O5 Details by Class & Accounts'!AH144","v":0},{"$f":"'O5 Details by Class & Accounts'!AI144","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ144","v":0},{"$f":"'O5 Details by Class & Accounts'!AK144","v":0},{"$f":"'O5 Details by Class & Accounts'!AL144","v":0},{"$f":"'O5 Details by Class & Accounts'!AM144","v":0},{"$f":"'O5 Details by Class & Accounts'!AN144","v":0},{"$f":"'O5 Details by Class & Accounts'!AO144","v":0},{"$f":"'O5 Details by Class & Accounts'!AP144","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ144","v":0},{"$f":"'O5 Details by Class & Accounts'!AR144","v":0},{"$f":"'O5 Details by Class & Accounts'!AS144","v":0},{"$f":"'O5 Details by Class & Accounts'!AT144","v":0},{"$f":"'O5 Details by Class & Accounts'!AU144","v":0},{"$f":"'O5 Details by Class & Accounts'!AV144","v":0},{"$f":"'O5 Details by Class & Accounts'!AW144","v":0},null,null,null,"1840 & 1845"]
[5055,"Underground Distribution Transformers - Operation",13046.999999999998,{"$f":"'O5 Details by Class & Accounts'!I145","v":3627.0032479336392},{"$f":"'O5 Details by Class & Accounts'!J145","v":2582.708049692581},{"$f":"'O5 Details by Class & Accounts'!K145","v":6770.1280036128655},{"$f":"'O5 Details by Class & Accounts'!L145","v":0},{"$f":"'O5 Details by Class & Accounts'!M145","v":0},{"$f":"'O5 Details by Class & Accounts'!N145","v":0},{"$f":"'O5 Details by Class & Accounts'!O145","v":58.497307915667996},{"$f":"'O5 Details by Class & Accounts'!P145","v":0},{"$f":"'O5 Details by Class & Accounts'!Q145","v":8.6633908452460311},{"$f":"'O5 Details by Class & Accounts'!R145","v":0},{"$f":"'O5 Details by Class & Accounts'!S145","v":0},{"$f":"'O5 Details by Class & Accounts'!T145","v":0},{"$f":"'O5 Details by Class & Accounts'!U145","v":0},{"$f":"'O5 Details by Class & Accounts'!V145","v":0},{"$f":"'O5 Details by Class & Accounts'!W145","v":0},{"$f":"'O5 Details by Class & Accounts'!X145","v":0},{"$f":"'O5 Details by Class & Accounts'!Y145","v":0},{"$f":"'O5 Details by Class & Accounts'!Z145","v":0},{"$f":"'O5 Details by Class & Accounts'!AA145","v":0},{"$f":"'O5 Details by Class & Accounts'!AB145","v":0},8698,{"$f":"'O5 Details by Class & Accounts'!AD145","v":7424.1675771516939},{"$f":"'O5 Details by Class & Accounts'!AE145","v":816.77442141066331},{"$f":"'O5 Details by Class & Accounts'!AF145","v":69.592754386170498},{"$f":"'O5 Details by Class & Accounts'!AG145","v":0},{"$f":"'O5 Details by Class & Accounts'!AH145","v":0},{"$f":"'O5 Details by Class & Accounts'!AI145","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ145","v":299.22038056630566},{"$f":"'O5 Details by Class & Accounts'!AK145","v":0},{"$f":"'O5 Details by Class & Accounts'!AL145","v":88.244866485166654},{"$f":"'O5 Details by Class & Accounts'!AM145","v":0},{"$f":"'O5 Details by Class & Accounts'!AN145","v":0},{"$f":"'O5 Details by Class & Accounts'!AO145","v":0},{"$f":"'O5 Details by Class & Accounts'!AP145","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ145","v":0},{"$f":"'O5 Details by Class & Accounts'!AR145","v":0},{"$f":"'O5 Details by Class & Accounts'!AS145","v":0},{"$f":"'O5 Details by Class & Accounts'!AT145","v":0},{"$f":"'O5 Details by Class & Accounts'!AU145","v":0},{"$f":"'O5 Details by Class & Accounts'!AV145","v":0},{"$f":"'O5 Details by Class & Accounts'!AW145","v":0},null,null,null,1850]
[5065,"Meter Expense",0,{"$f":"'O5 Details by Class & Accounts'!I146","v":0},{"$f":"'O5 Details by Class & Accounts'!J146","v":0},{"$f":"'O5 Details by Class & Accounts'!K146","v":0},{"$f":"'O5 Details by Class & Accounts'!L146","v":0},{"$f":"'O5 Details by Class & Accounts'!M146","v":0},{"$f":"'O5 Details by Class & Accounts'!N146","v":0},{"$f":"'O5 Details by Class & Accounts'!O146","v":0},{"$f":"'O5 Details by Class & Accounts'!P146","v":0},{"$f":"'O5 Details by Class & Accounts'!Q146","v":0},{"$f":"'O5 Details by Class & Accounts'!R146","v":0},{"$f":"'O5 Details by Class & Accounts'!S146","v":0},{"$f":"'O5 Details by Class & Accounts'!T146","v":0},{"$f":"'O5 Details by Class & Accounts'!U146","v":0},{"$f":"'O5 Details by Class & Accounts'!V146","v":0},{"$f":"'O5 Details by Class & Accounts'!W146","v":0},{"$f":"'O5 Details by Class & Accounts'!X146","v":0},{"$f":"'O5 Details by Class & Accounts'!Y146","v":0},{"$f":"'O5 Details by Class & Accounts'!Z146","v":0},{"$f":"'O5 Details by Class & Accounts'!AA146","v":0},{"$f":"'O5 Details by Class & Accounts'!AB146","v":0},395612.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD146","v":215931.83972459543},{"$f":"'O5 Details by Class & Accounts'!AE146","v":77521.299066479507},{"$f":"'O5 Details by Class & Accounts'!AF146","v":99664.818962635676},{"$f":"'O5 Details by Class & Accounts'!AG146","v":0},{"$f":"'O5 Details by Class & Accounts'!AH146","v":0},{"$f":"'O5 Details by Class & Accounts'!AI146","v":2495.0422462893744},{"$f":"'O5 Details by Class & Accounts'!AJ146","v":0},{"$f":"'O5 Details by Class & Accounts'!AK146","v":0},{"$f":"'O5 Details by Class & Accounts'!AL146","v":0},{"$f":"'O5 Details by Class & Accounts'!AM146","v":0},{"$f":"'O5 Details by Class & Accounts'!AN146","v":0},{"$f":"'O5 Details by Class & Accounts'!AO146","v":0},{"$f":"'O5 Details by Class & Accounts'!AP146","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ146","v":0},{"$f":"'O5 Details by Class & Accounts'!AR146","v":0},{"$f":"'O5 Details by Class & Accounts'!AS146","v":0},{"$f":"'O5 Details by Class & Accounts'!AT146","v":0},{"$f":"'O5 Details by Class & Accounts'!AU146","v":0},{"$f":"'O5 Details by Class & Accounts'!AV146","v":0},{"$f":"'O5 Details by Class & Accounts'!AW146","v":0},null,null,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",0,{"$f":"'O5 Details by Class & Accounts'!I147","v":0},{"$f":"'O5 Details by Class & Accounts'!J147","v":0},{"$f":"'O5 Details by Class & Accounts'!K147","v":0},{"$f":"'O5 Details by Class & Accounts'!L147","v":0},{"$f":"'O5 Details by Class & Accounts'!M147","v":0},{"$f":"'O5 Details by Class & Accounts'!N147","v":0},{"$f":"'O5 Details by Class & Accounts'!O147","v":0},{"$f":"'O5 Details by Class & Accounts'!P147","v":0},{"$f":"'O5 Details by Class & Accounts'!Q147","v":0},{"$f":"'O5 Details by Class & Accounts'!R147","v":0},{"$f":"'O5 Details by Class & Accounts'!S147","v":0},{"$f":"'O5 Details by Class & Accounts'!T147","v":0},{"$f":"'O5 Details by Class & Accounts'!U147","v":0},{"$f":"'O5 Details by Class & Accounts'!V147","v":0},{"$f":"'O5 Details by Class & Accounts'!W147","v":0},{"$f":"'O5 Details by Class & Accounts'!X147","v":0},{"$f":"'O5 Details by Class & Accounts'!Y147","v":0},{"$f":"'O5 Details by Class & Accounts'!Z147","v":0},{"$f":"'O5 Details by Class & Accounts'!AA147","v":0},{"$f":"'O5 Details by Class & Accounts'!AB147","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD147","v":0},{"$f":"'O5 Details by Class & Accounts'!AE147","v":0},{"$f":"'O5 Details by Class & Accounts'!AF147","v":0},{"$f":"'O5 Details by Class & Accounts'!AG147","v":0},{"$f":"'O5 Details by Class & Accounts'!AH147","v":0},{"$f":"'O5 Details by Class & Accounts'!AI147","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ147","v":0},{"$f":"'O5 Details by Class & Accounts'!AK147","v":0},{"$f":"'O5 Details by Class & Accounts'!AL147","v":0},{"$f":"'O5 Details by Class & Accounts'!AM147","v":0},{"$f":"'O5 Details by Class & Accounts'!AN147","v":0},{"$f":"'O5 Details by Class & Accounts'!AO147","v":0},{"$f":"'O5 Details by Class & Accounts'!AP147","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ147","v":0},{"$f":"'O5 Details by Class & Accounts'!AR147","v":0},{"$f":"'O5 Details by Class & Accounts'!AS147","v":0},{"$f":"'O5 Details by Class & Accounts'!AT147","v":0},{"$f":"'O5 Details by Class & Accounts'!AU147","v":0},{"$f":"'O5 Details by Class & Accounts'!AV147","v":0},{"$f":"'O5 Details by Class & Accounts'!AW147","v":0},null,null,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",0,{"$f":"'O5 Details by Class & Accounts'!I148","v":0},{"$f":"'O5 Details by Class & Accounts'!J148","v":0},{"$f":"'O5 Details by Class & Accounts'!K148","v":0},{"$f":"'O5 Details by Class & Accounts'!L148","v":0},{"$f":"'O5 Details by Class & Accounts'!M148","v":0},{"$f":"'O5 Details by Class & Accounts'!N148","v":0},{"$f":"'O5 Details by Class & Accounts'!O148","v":0},{"$f":"'O5 Details by Class & Accounts'!P148","v":0},{"$f":"'O5 Details by Class & Accounts'!Q148","v":0},{"$f":"'O5 Details by Class & Accounts'!R148","v":0},{"$f":"'O5 Details by Class & Accounts'!S148","v":0},{"$f":"'O5 Details by Class & Accounts'!T148","v":0},{"$f":"'O5 Details by Class & Accounts'!U148","v":0},{"$f":"'O5 Details by Class & Accounts'!V148","v":0},{"$f":"'O5 Details by Class & Accounts'!W148","v":0},{"$f":"'O5 Details by Class & Accounts'!X148","v":0},{"$f":"'O5 Details by Class & Accounts'!Y148","v":0},{"$f":"'O5 Details by Class & Accounts'!Z148","v":0},{"$f":"'O5 Details by Class & Accounts'!AA148","v":0},{"$f":"'O5 Details by Class & Accounts'!AB148","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD148","v":0},{"$f":"'O5 Details by Class & Accounts'!AE148","v":0},{"$f":"'O5 Details by Class & Accounts'!AF148","v":0},{"$f":"'O5 Details by Class & Accounts'!AG148","v":0},{"$f":"'O5 Details by Class & Accounts'!AH148","v":0},{"$f":"'O5 Details by Class & Accounts'!AI148","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ148","v":0},{"$f":"'O5 Details by Class & Accounts'!AK148","v":0},{"$f":"'O5 Details by Class & Accounts'!AL148","v":0},{"$f":"'O5 Details by Class & Accounts'!AM148","v":0},{"$f":"'O5 Details by Class & Accounts'!AN148","v":0},{"$f":"'O5 Details by Class & Accounts'!AO148","v":0},{"$f":"'O5 Details by Class & Accounts'!AP148","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ148","v":0},{"$f":"'O5 Details by Class & Accounts'!AR148","v":0},{"$f":"'O5 Details by Class & Accounts'!AS148","v":0},{"$f":"'O5 Details by Class & Accounts'!AT148","v":0},{"$f":"'O5 Details by Class & Accounts'!AU148","v":0},{"$f":"'O5 Details by Class & Accounts'!AV148","v":0},{"$f":"'O5 Details by Class & Accounts'!AW148","v":0},null,null,null,"CCA"]
[5085,"Miscellaneous Distribution Expense",1237356.6000000001,{"$f":"'O5 Details by Class & Accounts'!I149","v":333679.7061336409},{"$f":"'O5 Details by Class & Accounts'!J149","v":233221.79554455125},{"$f":"'O5 Details by Class & Accounts'!K149","v":613384.33669942222},{"$f":"'O5 Details by Class & Accounts'!L149","v":0},{"$f":"'O5 Details by Class & Accounts'!M149","v":0},{"$f":"'O5 Details by Class & Accounts'!N149","v":50858.79181772779},{"$f":"'O5 Details by Class & Accounts'!O149","v":5198.490604831818},{"$f":"'O5 Details by Class & Accounts'!P149","v":0},{"$f":"'O5 Details by Class & Accounts'!Q149","v":1013.4791998260338},{"$f":"'O5 Details by Class & Accounts'!R149","v":0},{"$f":"'O5 Details by Class & Accounts'!S149","v":0},{"$f":"'O5 Details by Class & Accounts'!T149","v":0},{"$f":"'O5 Details by Class & Accounts'!U149","v":0},{"$f":"'O5 Details by Class & Accounts'!V149","v":0},{"$f":"'O5 Details by Class & Accounts'!W149","v":0},{"$f":"'O5 Details by Class & Accounts'!X149","v":0},{"$f":"'O5 Details by Class & Accounts'!Y149","v":0},{"$f":"'O5 Details by Class & Accounts'!Z149","v":0},{"$f":"'O5 Details by Class & Accounts'!AA149","v":0},{"$f":"'O5 Details by Class & Accounts'!AB149","v":0},824904.39999999979,{"$f":"'O5 Details by Class & Accounts'!AD149","v":726037.79964346404},{"$f":"'O5 Details by Class & Accounts'!AE149","v":61423.098207165989},{"$f":"'O5 Details by Class & Accounts'!AF149","v":9352.650836337938},{"$f":"'O5 Details by Class & Accounts'!AG149","v":0},{"$f":"'O5 Details by Class & Accounts'!AH149","v":0},{"$f":"'O5 Details by Class & Accounts'!AI149","v":329.5855735086688},{"$f":"'O5 Details by Class & Accounts'!AJ149","v":21353.7035846199},{"$f":"'O5 Details by Class & Accounts'!AK149","v":0},{"$f":"'O5 Details by Class & Accounts'!AL149","v":6300.6173984301604},{"$f":"'O5 Details by Class & Accounts'!AM149","v":106.94475647320337},{"$f":"'O5 Details by Class & Accounts'!AN149","v":0},{"$f":"'O5 Details by Class & Accounts'!AO149","v":0},{"$f":"'O5 Details by Class & Accounts'!AP149","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ149","v":0},{"$f":"'O5 Details by Class & Accounts'!AR149","v":0},{"$f":"'O5 Details by Class & Accounts'!AS149","v":0},{"$f":"'O5 Details by Class & Accounts'!AT149","v":0},{"$f":"'O5 Details by Class & Accounts'!AU149","v":0},{"$f":"'O5 Details by Class & Accounts'!AV149","v":0},{"$f":"'O5 Details by Class & Accounts'!AW149","v":0},null,null,null,"1815-1855"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!I150","v":0},{"$f":"'O5 Details by Class & Accounts'!J150","v":0},{"$f":"'O5 Details by Class & Accounts'!K150","v":0},{"$f":"'O5 Details by Class & Accounts'!L150","v":0},{"$f":"'O5 Details by Class & Accounts'!M150","v":0},{"$f":"'O5 Details by Class & Accounts'!N150","v":0},{"$f":"'O5 Details by Class & Accounts'!O150","v":0},{"$f":"'O5 Details by Class & Accounts'!P150","v":0},{"$f":"'O5 Details by Class & Accounts'!Q150","v":0},{"$f":"'O5 Details by Class & Accounts'!R150","v":0},{"$f":"'O5 Details by Class & Accounts'!S150","v":0},{"$f":"'O5 Details by Class & Accounts'!T150","v":0},{"$f":"'O5 Details by Class & Accounts'!U150","v":0},{"$f":"'O5 Details by Class & Accounts'!V150","v":0},{"$f":"'O5 Details by Class & Accounts'!W150","v":0},{"$f":"'O5 Details by Class & Accounts'!X150","v":0},{"$f":"'O5 Details by Class & Accounts'!Y150","v":0},{"$f":"'O5 Details by Class & Accounts'!Z150","v":0},{"$f":"'O5 Details by Class & Accounts'!AA150","v":0},{"$f":"'O5 Details by Class & Accounts'!AB150","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD150","v":0},{"$f":"'O5 Details by Class & Accounts'!AE150","v":0},{"$f":"'O5 Details by Class & Accounts'!AF150","v":0},{"$f":"'O5 Details by Class & Accounts'!AG150","v":0},{"$f":"'O5 Details by Class & Accounts'!AH150","v":0},{"$f":"'O5 Details by Class & Accounts'!AI150","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ150","v":0},{"$f":"'O5 Details by Class & Accounts'!AK150","v":0},{"$f":"'O5 Details by Class & Accounts'!AL150","v":0},{"$f":"'O5 Details by Class & Accounts'!AM150","v":0},{"$f":"'O5 Details by Class & Accounts'!AN150","v":0},{"$f":"'O5 Details by Class & Accounts'!AO150","v":0},{"$f":"'O5 Details by Class & Accounts'!AP150","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ150","v":0},{"$f":"'O5 Details by Class & Accounts'!AR150","v":0},{"$f":"'O5 Details by Class & Accounts'!AS150","v":0},{"$f":"'O5 Details by Class & Accounts'!AT150","v":0},{"$f":"'O5 Details by Class & Accounts'!AU150","v":0},{"$f":"'O5 Details by Class & Accounts'!AV150","v":0},{"$f":"'O5 Details by Class & Accounts'!AW150","v":0},null,null,null,"1840 & 1845"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O5 Details by Class & Accounts'!I151","v":0},{"$f":"'O5 Details by Class & Accounts'!J151","v":0},{"$f":"'O5 Details by Class & Accounts'!K151","v":0},{"$f":"'O5 Details by Class & Accounts'!L151","v":0},{"$f":"'O5 Details by Class & Accounts'!M151","v":0},{"$f":"'O5 Details by Class & Accounts'!N151","v":0},{"$f":"'O5 Details by Class & Accounts'!O151","v":0},{"$f":"'O5 Details by Class & Accounts'!P151","v":0},{"$f":"'O5 Details by Class & Accounts'!Q151","v":0},{"$f":"'O5 Details by Class & Accounts'!R151","v":0},{"$f":"'O5 Details by Class & Accounts'!S151","v":0},{"$f":"'O5 Details by Class & Accounts'!T151","v":0},{"$f":"'O5 Details by Class & Accounts'!U151","v":0},{"$f":"'O5 Details by Class & Accounts'!V151","v":0},{"$f":"'O5 Details by Class & Accounts'!W151","v":0},{"$f":"'O5 Details by Class & Accounts'!X151","v":0},{"$f":"'O5 Details by Class & Accounts'!Y151","v":0},{"$f":"'O5 Details by Class & Accounts'!Z151","v":0},{"$f":"'O5 Details by Class & Accounts'!AA151","v":0},{"$f":"'O5 Details by Class & Accounts'!AB151","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD151","v":0},{"$f":"'O5 Details by Class & Accounts'!AE151","v":0},{"$f":"'O5 Details by Class & Accounts'!AF151","v":0},{"$f":"'O5 Details by Class & Accounts'!AG151","v":0},{"$f":"'O5 Details by Class & Accounts'!AH151","v":0},{"$f":"'O5 Details by Class & Accounts'!AI151","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ151","v":0},{"$f":"'O5 Details by Class & Accounts'!AK151","v":0},{"$f":"'O5 Details by Class & Accounts'!AL151","v":0},{"$f":"'O5 Details by Class & Accounts'!AM151","v":0},{"$f":"'O5 Details by Class & Accounts'!AN151","v":0},{"$f":"'O5 Details by Class & Accounts'!AO151","v":0},{"$f":"'O5 Details by Class & Accounts'!AP151","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ151","v":0},{"$f":"'O5 Details by Class & Accounts'!AR151","v":0},{"$f":"'O5 Details by Class & Accounts'!AS151","v":0},{"$f":"'O5 Details by Class & Accounts'!AT151","v":0},{"$f":"'O5 Details by Class & Accounts'!AU151","v":0},{"$f":"'O5 Details by Class & Accounts'!AV151","v":0},{"$f":"'O5 Details by Class & Accounts'!AW151","v":0},null,null,null,"1830 & 1835"]
[5096,"Other Rent",0,{"$f":"'O5 Details by Class & Accounts'!I152","v":0},{"$f":"'O5 Details by Class & Accounts'!J152","v":0},{"$f":"'O5 Details by Class & Accounts'!K152","v":0},{"$f":"'O5 Details by Class & Accounts'!L152","v":0},{"$f":"'O5 Details by Class & Accounts'!M152","v":0},{"$f":"'O5 Details by Class & Accounts'!N152","v":0},{"$f":"'O5 Details by Class & Accounts'!O152","v":0},{"$f":"'O5 Details by Class & Accounts'!P152","v":0},{"$f":"'O5 Details by Class & Accounts'!Q152","v":0},{"$f":"'O5 Details by Class & Accounts'!R152","v":0},{"$f":"'O5 Details by Class & Accounts'!S152","v":0},{"$f":"'O5 Details by Class & Accounts'!T152","v":0},{"$f":"'O5 Details by Class & Accounts'!U152","v":0},{"$f":"'O5 Details by Class & Accounts'!V152","v":0},{"$f":"'O5 Details by Class & Accounts'!W152","v":0},{"$f":"'O5 Details by Class & Accounts'!X152","v":0},{"$f":"'O5 Details by Class & Accounts'!Y152","v":0},{"$f":"'O5 Details by Class & Accounts'!Z152","v":0},{"$f":"'O5 Details by Class & Accounts'!AA152","v":0},{"$f":"'O5 Details by Class & Accounts'!AB152","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD152","v":0},{"$f":"'O5 Details by Class & Accounts'!AE152","v":0},{"$f":"'O5 Details by Class & Accounts'!AF152","v":0},{"$f":"'O5 Details by Class & Accounts'!AG152","v":0},{"$f":"'O5 Details by Class & Accounts'!AH152","v":0},{"$f":"'O5 Details by Class & Accounts'!AI152","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ152","v":0},{"$f":"'O5 Details by Class & Accounts'!AK152","v":0},{"$f":"'O5 Details by Class & Accounts'!AL152","v":0},{"$f":"'O5 Details by Class & Accounts'!AM152","v":0},{"$f":"'O5 Details by Class & Accounts'!AN152","v":0},{"$f":"'O5 Details by Class & Accounts'!AO152","v":0},{"$f":"'O5 Details by Class & Accounts'!AP152","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ152","v":0},{"$f":"'O5 Details by Class & Accounts'!AR152","v":0},{"$f":"'O5 Details by Class & Accounts'!AS152","v":0},{"$f":"'O5 Details by Class & Accounts'!AT152","v":0},{"$f":"'O5 Details by Class & Accounts'!AU152","v":0},{"$f":"'O5 Details by Class & Accounts'!AV152","v":0},{"$f":"'O5 Details by Class & Accounts'!AW152","v":0},null,null,null,"O&M"]
[5105,"Maintenance Supervision and Engineering",345681.00000000006,{"$f":"'O5 Details by Class & Accounts'!I153","v":93220.284674590279},{"$f":"'O5 Details by Class & Accounts'!J153","v":65155.302445257919},{"$f":"'O5 Details by Class & Accounts'!K153","v":171361.52253488847},{"$f":"'O5 Details by Class & Accounts'!L153","v":0},{"$f":"'O5 Details by Class & Accounts'!M153","v":0},{"$f":"'O5 Details by Class & Accounts'!N153","v":14208.448893668941},{"$f":"'O5 Details by Class & Accounts'!O153","v":1452.30520511942},{"$f":"'O5 Details by Class & Accounts'!P153","v":0},{"$f":"'O5 Details by Class & Accounts'!Q153","v":283.13624647499614},{"$f":"'O5 Details by Class & Accounts'!R153","v":0},{"$f":"'O5 Details by Class & Accounts'!S153","v":0},{"$f":"'O5 Details by Class & Accounts'!T153","v":0},{"$f":"'O5 Details by Class & Accounts'!U153","v":0},{"$f":"'O5 Details by Class & Accounts'!V153","v":0},{"$f":"'O5 Details by Class & Accounts'!W153","v":0},{"$f":"'O5 Details by Class & Accounts'!X153","v":0},{"$f":"'O5 Details by Class & Accounts'!Y153","v":0},{"$f":"'O5 Details by Class & Accounts'!Z153","v":0},{"$f":"'O5 Details by Class & Accounts'!AA153","v":0},{"$f":"'O5 Details by Class & Accounts'!AB153","v":0},230453.99999999997,{"$f":"'O5 Details by Class & Accounts'!AD153","v":202833.58299341702},{"$f":"'O5 Details by Class & Accounts'!AE153","v":17159.805032236742},{"$f":"'O5 Details by Class & Accounts'!AF153","v":2612.8552543027081},{"$f":"'O5 Details by Class & Accounts'!AG153","v":0},{"$f":"'O5 Details by Class & Accounts'!AH153","v":0},{"$f":"'O5 Details by Class & Accounts'!AI153","v":92.076504571156079},{"$f":"'O5 Details by Class & Accounts'!AJ153","v":5965.5960204479379},{"$f":"'O5 Details by Class & Accounts'!AK153","v":0},{"$f":"'O5 Details by Class & Accounts'!AL153","v":1760.2069790606331},{"$f":"'O5 Details by Class & Accounts'!AM153","v":29.877215963783936},{"$f":"'O5 Details by Class & Accounts'!AN153","v":0},{"$f":"'O5 Details by Class & Accounts'!AO153","v":0},{"$f":"'O5 Details by Class & Accounts'!AP153","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ153","v":0},{"$f":"'O5 Details by Class & Accounts'!AR153","v":0},{"$f":"'O5 Details by Class & Accounts'!AS153","v":0},{"$f":"'O5 Details by Class & Accounts'!AT153","v":0},{"$f":"'O5 Details by Class & Accounts'!AU153","v":0},{"$f":"'O5 Details by Class & Accounts'!AV153","v":0},{"$f":"'O5 Details by Class & Accounts'!AW153","v":0},null,null,null,"1815-1855"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",23756,{"$f":"'O5 Details by Class & Accounts'!I154","v":6721.0876195847268},{"$f":"'O5 Details by Class & Accounts'!J154","v":4238.5050943371052},{"$f":"'O5 Details by Class & Accounts'!K154","v":11246.605771863549},{"$f":"'O5 Details by Class & Accounts'!L154","v":0},{"$f":"'O5 Details by Class & Accounts'!M154","v":0},{"$f":"'O5 Details by Class & Accounts'!N154","v":1425.3729775013917},{"$f":"'O5 Details by Class & Accounts'!O154","v":86.40741554524412},{"$f":"'O5 Details by Class & Accounts'!P154","v":0},{"$f":"'O5 Details by Class & Accounts'!Q154","v":38.021121167982791},{"$f":"'O5 Details by Class & Accounts'!R154","v":0},{"$f":"'O5 Details by Class & Accounts'!S154","v":0},{"$f":"'O5 Details by Class & Accounts'!T154","v":0},{"$f":"'O5 Details by Class & Accounts'!U154","v":0},{"$f":"'O5 Details by Class & Accounts'!V154","v":0},{"$f":"'O5 Details by Class & Accounts'!W154","v":0},{"$f":"'O5 Details by Class & Accounts'!X154","v":0},{"$f":"'O5 Details by Class & Accounts'!Y154","v":0},{"$f":"'O5 Details by Class & Accounts'!Z154","v":0},{"$f":"'O5 Details by Class & Accounts'!AA154","v":0},{"$f":"'O5 Details by Class & Accounts'!AB154","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD154","v":0},{"$f":"'O5 Details by Class & Accounts'!AE154","v":0},{"$f":"'O5 Details by Class & Accounts'!AF154","v":0},{"$f":"'O5 Details by Class & Accounts'!AG154","v":0},{"$f":"'O5 Details by Class & Accounts'!AH154","v":0},{"$f":"'O5 Details by Class & Accounts'!AI154","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ154","v":0},{"$f":"'O5 Details by Class & Accounts'!AK154","v":0},{"$f":"'O5 Details by Class & Accounts'!AL154","v":0},{"$f":"'O5 Details by Class & Accounts'!AM154","v":0},{"$f":"'O5 Details by Class & Accounts'!AN154","v":0},{"$f":"'O5 Details by Class & Accounts'!AO154","v":0},{"$f":"'O5 Details by Class & Accounts'!AP154","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ154","v":0},{"$f":"'O5 Details by Class & Accounts'!AR154","v":0},{"$f":"'O5 Details by Class & Accounts'!AS154","v":0},{"$f":"'O5 Details by Class & Accounts'!AT154","v":0},{"$f":"'O5 Details by Class & Accounts'!AU154","v":0},{"$f":"'O5 Details by Class & Accounts'!AV154","v":0},{"$f":"'O5 Details by Class & Accounts'!AW154","v":0},null,null,null,1808]
[5112,"Maintenance of Transformer Station Equipment",20354.000000000004,{"$f":"'O5 Details by Class & Accounts'!I155","v":5758.588037086527},{"$f":"'O5 Details by Class & Accounts'!J155","v":3631.5260435316318},{"$f":"'O5 Details by Class & Accounts'!K155","v":9636.0251675581203},{"$f":"'O5 Details by Class & Accounts'!L155","v":0},{"$f":"'O5 Details by Class & Accounts'!M155","v":0},{"$f":"'O5 Details by Class & Accounts'!N155","v":1221.2511190462756},{"$f":"'O5 Details by Class & Accounts'!O155","v":74.033361509003996},{"$f":"'O5 Details by Class & Accounts'!P155","v":0},{"$f":"'O5 Details by Class & Accounts'!Q155","v":32.576271268442568},{"$f":"'O5 Details by Class & Accounts'!R155","v":0},{"$f":"'O5 Details by Class & Accounts'!S155","v":0},{"$f":"'O5 Details by Class & Accounts'!T155","v":0},{"$f":"'O5 Details by Class & Accounts'!U155","v":0},{"$f":"'O5 Details by Class & Accounts'!V155","v":0},{"$f":"'O5 Details by Class & Accounts'!W155","v":0},{"$f":"'O5 Details by Class & Accounts'!X155","v":0},{"$f":"'O5 Details by Class & Accounts'!Y155","v":0},{"$f":"'O5 Details by Class & Accounts'!Z155","v":0},{"$f":"'O5 Details by Class & Accounts'!AA155","v":0},{"$f":"'O5 Details by Class & Accounts'!AB155","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD155","v":0},{"$f":"'O5 Details by Class & Accounts'!AE155","v":0},{"$f":"'O5 Details by Class & Accounts'!AF155","v":0},{"$f":"'O5 Details by Class & Accounts'!AG155","v":0},{"$f":"'O5 Details by Class & Accounts'!AH155","v":0},{"$f":"'O5 Details by Class & Accounts'!AI155","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ155","v":0},{"$f":"'O5 Details by Class & Accounts'!AK155","v":0},{"$f":"'O5 Details by Class & Accounts'!AL155","v":0},{"$f":"'O5 Details by Class & Accounts'!AM155","v":0},{"$f":"'O5 Details by Class & Accounts'!AN155","v":0},{"$f":"'O5 Details by Class & Accounts'!AO155","v":0},{"$f":"'O5 Details by Class & Accounts'!AP155","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ155","v":0},{"$f":"'O5 Details by Class & Accounts'!AR155","v":0},{"$f":"'O5 Details by Class & Accounts'!AS155","v":0},{"$f":"'O5 Details by Class & Accounts'!AT155","v":0},{"$f":"'O5 Details by Class & Accounts'!AU155","v":0},{"$f":"'O5 Details by Class & Accounts'!AV155","v":0},{"$f":"'O5 Details by Class & Accounts'!AW155","v":0},null,null,null,1815]
[5114,"Maintenance of Distribution Station Equipment",8538,{"$f":"'O5 Details by Class & Accounts'!I156","v":2190.8285565466795},{"$f":"'O5 Details by Class & Accounts'!J156","v":1573.1570819942099},{"$f":"'O5 Details by Class & Accounts'!K156","v":4135.415228454297},{"$f":"'O5 Details by Class & Accounts'!L156","v":0},{"$f":"'O5 Details by Class & Accounts'!M156","v":0},{"$f":"'O5 Details by Class & Accounts'!N156","v":597.54115386578667},{"$f":"'O5 Details by Class & Accounts'!O156","v":35.76170725442978},{"$f":"'O5 Details by Class & Accounts'!P156","v":0},{"$f":"'O5 Details by Class & Accounts'!Q156","v":5.2962718845975063},{"$f":"'O5 Details by Class & Accounts'!R156","v":0},{"$f":"'O5 Details by Class & Accounts'!S156","v":0},{"$f":"'O5 Details by Class & Accounts'!T156","v":0},{"$f":"'O5 Details by Class & Accounts'!U156","v":0},{"$f":"'O5 Details by Class & Accounts'!V156","v":0},{"$f":"'O5 Details by Class & Accounts'!W156","v":0},{"$f":"'O5 Details by Class & Accounts'!X156","v":0},{"$f":"'O5 Details by Class & Accounts'!Y156","v":0},{"$f":"'O5 Details by Class & Accounts'!Z156","v":0},{"$f":"'O5 Details by Class & Accounts'!AA156","v":0},{"$f":"'O5 Details by Class & Accounts'!AB156","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD156","v":0},{"$f":"'O5 Details by Class & Accounts'!AE156","v":0},{"$f":"'O5 Details by Class & Accounts'!AF156","v":0},{"$f":"'O5 Details by Class & Accounts'!AG156","v":0},{"$f":"'O5 Details by Class & Accounts'!AH156","v":0},{"$f":"'O5 Details by Class & Accounts'!AI156","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ156","v":0},{"$f":"'O5 Details by Class & Accounts'!AK156","v":0},{"$f":"'O5 Details by Class & Accounts'!AL156","v":0},{"$f":"'O5 Details by Class & Accounts'!AM156","v":0},{"$f":"'O5 Details by Class & Accounts'!AN156","v":0},{"$f":"'O5 Details by Class & Accounts'!AO156","v":0},{"$f":"'O5 Details by Class & Accounts'!AP156","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ156","v":0},{"$f":"'O5 Details by Class & Accounts'!AR156","v":0},{"$f":"'O5 Details by Class & Accounts'!AS156","v":0},{"$f":"'O5 Details by Class & Accounts'!AT156","v":0},{"$f":"'O5 Details by Class & Accounts'!AU156","v":0},{"$f":"'O5 Details by Class & Accounts'!AV156","v":0},{"$f":"'O5 Details by Class & Accounts'!AW156","v":0},null,null,null,1820]
[5120,"Maintenance of Poles, Towers and Fixtures",147545.39999999997,{"$f":"'O5 Details by Class & Accounts'!I157","v":38510.807784863886},{"$f":"'O5 Details by Class & Accounts'!J157","v":27613.685960522627},{"$f":"'O5 Details by Class & Accounts'!K157","v":72543.057268659162},{"$f":"'O5 Details by Class & Accounts'!L157","v":0},{"$f":"'O5 Details by Class & Accounts'!M157","v":0},{"$f":"'O5 Details by Class & Accounts'!N157","v":8157.6381313229485},{"$f":"'O5 Details by Class & Accounts'!O157","v":627.3072928790881},{"$f":"'O5 Details by Class & Accounts'!P157","v":0},{"$f":"'O5 Details by Class & Accounts'!Q157","v":92.903561752269127},{"$f":"'O5 Details by Class & Accounts'!R157","v":0},{"$f":"'O5 Details by Class & Accounts'!S157","v":0},{"$f":"'O5 Details by Class & Accounts'!T157","v":0},{"$f":"'O5 Details by Class & Accounts'!U157","v":0},{"$f":"'O5 Details by Class & Accounts'!V157","v":0},{"$f":"'O5 Details by Class & Accounts'!W157","v":0},{"$f":"'O5 Details by Class & Accounts'!X157","v":0},{"$f":"'O5 Details by Class & Accounts'!Y157","v":0},{"$f":"'O5 Details by Class & Accounts'!Z157","v":0},{"$f":"'O5 Details by Class & Accounts'!AA157","v":0},{"$f":"'O5 Details by Class & Accounts'!AB157","v":0},98363.599999999977,{"$f":"'O5 Details by Class & Accounts'!AD157","v":83504.687224847337},{"$f":"'O5 Details by Class & Accounts'!AE157","v":9474.8200016105766},{"$f":"'O5 Details by Class & Accounts'!AF157","v":1168.0428118937486},{"$f":"'O5 Details by Class & Accounts'!AG157","v":0},{"$f":"'O5 Details by Class & Accounts'!AH157","v":0},{"$f":"'O5 Details by Class & Accounts'!AI157","v":1.3373585644271353},{"$f":"'O5 Details by Class & Accounts'!AJ157","v":3254.8155445405318},{"$f":"'O5 Details by Class & Accounts'!AK157","v":0},{"$f":"'O5 Details by Class & Accounts'!AL157","v":959.89705854336898},{"$f":"'O5 Details by Class & Accounts'!AM157","v":0},{"$f":"'O5 Details by Class & Accounts'!AN157","v":0},{"$f":"'O5 Details by Class & Accounts'!AO157","v":0},{"$f":"'O5 Details by Class & Accounts'!AP157","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ157","v":0},{"$f":"'O5 Details by Class & Accounts'!AR157","v":0},{"$f":"'O5 Details by Class & Accounts'!AS157","v":0},{"$f":"'O5 Details by Class & Accounts'!AT157","v":0},{"$f":"'O5 Details by Class & Accounts'!AU157","v":0},{"$f":"'O5 Details by Class & Accounts'!AV157","v":0},{"$f":"'O5 Details by Class & Accounts'!AW157","v":0},null,null,null,1830]
[5125,"Maintenance of Overhead Conductors and Devices",74033.399999999994,{"$f":"'O5 Details by Class & Accounts'!I158","v":19323.449169272255},{"$f":"'O5 Details by Class & Accounts'!J158","v":13855.633982420026},{"$f":"'O5 Details by Class & Accounts'!K158","v":36399.70596164673},{"$f":"'O5 Details by Class & Accounts'!L158","v":0},{"$f":"'O5 Details by Class & Accounts'!M158","v":0},{"$f":"'O5 Details by Class & Accounts'!N158","v":4093.2329088638771},{"$f":"'O5 Details by Class & Accounts'!O158","v":314.76204433777468},{"$f":"'O5 Details by Class & Accounts'!P158","v":0},{"$f":"'O5 Details by Class & Accounts'!Q158","v":46.615933459331451},{"$f":"'O5 Details by Class & Accounts'!R158","v":0},{"$f":"'O5 Details by Class & Accounts'!S158","v":0},{"$f":"'O5 Details by Class & Accounts'!T158","v":0},{"$f":"'O5 Details by Class & Accounts'!U158","v":0},{"$f":"'O5 Details by Class & Accounts'!V158","v":0},{"$f":"'O5 Details by Class & Accounts'!W158","v":0},{"$f":"'O5 Details by Class & Accounts'!X158","v":0},{"$f":"'O5 Details by Class & Accounts'!Y158","v":0},{"$f":"'O5 Details by Class & Accounts'!Z158","v":0},{"$f":"'O5 Details by Class & Accounts'!AA158","v":0},{"$f":"'O5 Details by Class & Accounts'!AB158","v":0},49355.600000000006,{"$f":"'O5 Details by Class & Accounts'!AD158","v":41899.889194729316},{"$f":"'O5 Details by Class & Accounts'!AE158","v":4754.1511908011807},{"$f":"'O5 Details by Class & Accounts'!AF158","v":586.08523688339073},{"$f":"'O5 Details by Class & Accounts'!AG158","v":0},{"$f":"'O5 Details by Class & Accounts'!AH158","v":0},{"$f":"'O5 Details by Class & Accounts'!AI158","v":0.67104227948590656},{"$f":"'O5 Details by Class & Accounts'!AJ158","v":1633.1587506976632},{"$f":"'O5 Details by Class & Accounts'!AK158","v":0},{"$f":"'O5 Details by Class & Accounts'!AL158","v":481.64458460897225},{"$f":"'O5 Details by Class & Accounts'!AM158","v":0},{"$f":"'O5 Details by Class & Accounts'!AN158","v":0},{"$f":"'O5 Details by Class & Accounts'!AO158","v":0},{"$f":"'O5 Details by Class & Accounts'!AP158","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ158","v":0},{"$f":"'O5 Details by Class & Accounts'!AR158","v":0},{"$f":"'O5 Details by Class & Accounts'!AS158","v":0},{"$f":"'O5 Details by Class & Accounts'!AT158","v":0},{"$f":"'O5 Details by Class & Accounts'!AU158","v":0},{"$f":"'O5 Details by Class & Accounts'!AV158","v":0},{"$f":"'O5 Details by Class & Accounts'!AW158","v":0},null,null,null,1835]
[5130,"Maintenance of Overhead Services",0,{"$f":"'O5 Details by Class & Accounts'!I159","v":0},{"$f":"'O5 Details by Class & Accounts'!J159","v":0},{"$f":"'O5 Details by Class & Accounts'!K159","v":0},{"$f":"'O5 Details by Class & Accounts'!L159","v":0},{"$f":"'O5 Details by Class & Accounts'!M159","v":0},{"$f":"'O5 Details by Class & Accounts'!N159","v":0},{"$f":"'O5 Details by Class & Accounts'!O159","v":0},{"$f":"'O5 Details by Class & Accounts'!P159","v":0},{"$f":"'O5 Details by Class & Accounts'!Q159","v":0},{"$f":"'O5 Details by Class & Accounts'!R159","v":0},{"$f":"'O5 Details by Class & Accounts'!S159","v":0},{"$f":"'O5 Details by Class & Accounts'!T159","v":0},{"$f":"'O5 Details by Class & Accounts'!U159","v":0},{"$f":"'O5 Details by Class & Accounts'!V159","v":0},{"$f":"'O5 Details by Class & Accounts'!W159","v":0},{"$f":"'O5 Details by Class & Accounts'!X159","v":0},{"$f":"'O5 Details by Class & Accounts'!Y159","v":0},{"$f":"'O5 Details by Class & Accounts'!Z159","v":0},{"$f":"'O5 Details by Class & Accounts'!AA159","v":0},{"$f":"'O5 Details by Class & Accounts'!AB159","v":0},43828,{"$f":"'O5 Details by Class & Accounts'!AD159","v":43828},{"$f":"'O5 Details by Class & Accounts'!AE159","v":0},{"$f":"'O5 Details by Class & Accounts'!AF159","v":0},{"$f":"'O5 Details by Class & Accounts'!AG159","v":0},{"$f":"'O5 Details by Class & Accounts'!AH159","v":0},{"$f":"'O5 Details by Class & Accounts'!AI159","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ159","v":0},{"$f":"'O5 Details by Class & Accounts'!AK159","v":0},{"$f":"'O5 Details by Class & Accounts'!AL159","v":0},{"$f":"'O5 Details by Class & Accounts'!AM159","v":0},{"$f":"'O5 Details by Class & Accounts'!AN159","v":0},{"$f":"'O5 Details by Class & Accounts'!AO159","v":0},{"$f":"'O5 Details by Class & Accounts'!AP159","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ159","v":0},{"$f":"'O5 Details by Class & Accounts'!AR159","v":0},{"$f":"'O5 Details by Class & Accounts'!AS159","v":0},{"$f":"'O5 Details by Class & Accounts'!AT159","v":0},{"$f":"'O5 Details by Class & Accounts'!AU159","v":0},{"$f":"'O5 Details by Class & Accounts'!AV159","v":0},{"$f":"'O5 Details by Class & Accounts'!AW159","v":0},null,null,null,1855]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",177011.99999999997,{"$f":"'O5 Details by Class & Accounts'!I160","v":46201.881641951062},{"$f":"'O5 Details by Class & Accounts'!J160","v":33128.472858144218},{"$f":"'O5 Details by Class & Accounts'!K160","v":87030.782750528946},{"$f":"'O5 Details by Class & Accounts'!L160","v":0},{"$f":"'O5 Details by Class & Accounts'!M160","v":0},{"$f":"'O5 Details by Class & Accounts'!N160","v":9786.8170807204933},{"$f":"'O5 Details by Class & Accounts'!O160","v":752.58814254536685},{"$f":"'O5 Details by Class & Accounts'!P160","v":0},{"$f":"'O5 Details by Class & Accounts'!Q160","v":111.45752610987985},{"$f":"'O5 Details by Class & Accounts'!R160","v":0},{"$f":"'O5 Details by Class & Accounts'!S160","v":0},{"$f":"'O5 Details by Class & Accounts'!T160","v":0},{"$f":"'O5 Details by Class & Accounts'!U160","v":0},{"$f":"'O5 Details by Class & Accounts'!V160","v":0},{"$f":"'O5 Details by Class & Accounts'!W160","v":0},{"$f":"'O5 Details by Class & Accounts'!X160","v":0},{"$f":"'O5 Details by Class & Accounts'!Y160","v":0},{"$f":"'O5 Details by Class & Accounts'!Z160","v":0},{"$f":"'O5 Details by Class & Accounts'!AA160","v":0},{"$f":"'O5 Details by Class & Accounts'!AB160","v":0},118007.99999999999,{"$f":"'O5 Details by Class & Accounts'!AD160","v":100181.58271992674},{"$f":"'O5 Details by Class & Accounts'!AE160","v":11367.056093413225},{"$f":"'O5 Details by Class & Accounts'!AF160","v":1401.3150814524629},{"$f":"'O5 Details by Class & Accounts'!AG160","v":0},{"$f":"'O5 Details by Class & Accounts'!AH160","v":0},{"$f":"'O5 Details by Class & Accounts'!AI160","v":1.6044452365602457},{"$f":"'O5 Details by Class & Accounts'!AJ160","v":3904.8415550075347},{"$f":"'O5 Details by Class & Accounts'!AK160","v":0},{"$f":"'O5 Details by Class & Accounts'!AL160","v":1151.6001049634813},{"$f":"'O5 Details by Class & Accounts'!AM160","v":0},{"$f":"'O5 Details by Class & Accounts'!AN160","v":0},{"$f":"'O5 Details by Class & Accounts'!AO160","v":0},{"$f":"'O5 Details by Class & Accounts'!AP160","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ160","v":0},{"$f":"'O5 Details by Class & Accounts'!AR160","v":0},{"$f":"'O5 Details by Class & Accounts'!AS160","v":0},{"$f":"'O5 Details by Class & Accounts'!AT160","v":0},{"$f":"'O5 Details by Class & Accounts'!AU160","v":0},{"$f":"'O5 Details by Class & Accounts'!AV160","v":0},{"$f":"'O5 Details by Class & Accounts'!AW160","v":0},null,null,null,"1830 & 1835"]
[5145,"Maintenance of Underground Conduit",0,{"$f":"'O5 Details by Class & Accounts'!I161","v":0},{"$f":"'O5 Details by Class & Accounts'!J161","v":0},{"$f":"'O5 Details by Class & Accounts'!K161","v":0},{"$f":"'O5 Details by Class & Accounts'!L161","v":0},{"$f":"'O5 Details by Class & Accounts'!M161","v":0},{"$f":"'O5 Details by Class & Accounts'!N161","v":0},{"$f":"'O5 Details by Class & Accounts'!O161","v":0},{"$f":"'O5 Details by Class & Accounts'!P161","v":0},{"$f":"'O5 Details by Class & Accounts'!Q161","v":0},{"$f":"'O5 Details by Class & Accounts'!R161","v":0},{"$f":"'O5 Details by Class & Accounts'!S161","v":0},{"$f":"'O5 Details by Class & Accounts'!T161","v":0},{"$f":"'O5 Details by Class & Accounts'!U161","v":0},{"$f":"'O5 Details by Class & Accounts'!V161","v":0},{"$f":"'O5 Details by Class & Accounts'!W161","v":0},{"$f":"'O5 Details by Class & Accounts'!X161","v":0},{"$f":"'O5 Details by Class & Accounts'!Y161","v":0},{"$f":"'O5 Details by Class & Accounts'!Z161","v":0},{"$f":"'O5 Details by Class & Accounts'!AA161","v":0},{"$f":"'O5 Details by Class & Accounts'!AB161","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD161","v":0},{"$f":"'O5 Details by Class & Accounts'!AE161","v":0},{"$f":"'O5 Details by Class & Accounts'!AF161","v":0},{"$f":"'O5 Details by Class & Accounts'!AG161","v":0},{"$f":"'O5 Details by Class & Accounts'!AH161","v":0},{"$f":"'O5 Details by Class & Accounts'!AI161","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ161","v":0},{"$f":"'O5 Details by Class & Accounts'!AK161","v":0},{"$f":"'O5 Details by Class & Accounts'!AL161","v":0},{"$f":"'O5 Details by Class & Accounts'!AM161","v":0},{"$f":"'O5 Details by Class & Accounts'!AN161","v":0},{"$f":"'O5 Details by Class & Accounts'!AO161","v":0},{"$f":"'O5 Details by Class & Accounts'!AP161","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ161","v":0},{"$f":"'O5 Details by Class & Accounts'!AR161","v":0},{"$f":"'O5 Details by Class & Accounts'!AS161","v":0},{"$f":"'O5 Details by Class & Accounts'!AT161","v":0},{"$f":"'O5 Details by Class & Accounts'!AU161","v":0},{"$f":"'O5 Details by Class & Accounts'!AV161","v":0},{"$f":"'O5 Details by Class & Accounts'!AW161","v":0},null,null,null,1840]
[5150,"Maintenance of Underground Conductors and Devices",1300.2000000000005,{"$f":"'O5 Details by Class & Accounts'!I162","v":346.46815117786122},{"$f":"'O5 Details by Class & Accounts'!J162","v":248.00613158412148},{"$f":"'O5 Details by Class & Accounts'!K162","v":651.03464796124626},{"$f":"'O5 Details by Class & Accounts'!L162","v":0},{"$f":"'O5 Details by Class & Accounts'!M162","v":0},{"$f":"'O5 Details by Class & Accounts'!N162","v":48.227827872550577},{"$f":"'O5 Details by Class & Accounts'!O162","v":5.6295159152816394},{"$f":"'O5 Details by Class & Accounts'!P162","v":0},{"$f":"'O5 Details by Class & Accounts'!Q162","v":0.83372548893920939},{"$f":"'O5 Details by Class & Accounts'!R162","v":0},{"$f":"'O5 Details by Class & Accounts'!S162","v":0},{"$f":"'O5 Details by Class & Accounts'!T162","v":0},{"$f":"'O5 Details by Class & Accounts'!U162","v":0},{"$f":"'O5 Details by Class & Accounts'!V162","v":0},{"$f":"'O5 Details by Class & Accounts'!W162","v":0},{"$f":"'O5 Details by Class & Accounts'!X162","v":0},{"$f":"'O5 Details by Class & Accounts'!Y162","v":0},{"$f":"'O5 Details by Class & Accounts'!Z162","v":0},{"$f":"'O5 Details by Class & Accounts'!AA162","v":0},{"$f":"'O5 Details by Class & Accounts'!AB162","v":0},866.80000000000007,{"$f":"'O5 Details by Class & Accounts'!AD162","v":736.27786206837629},{"$f":"'O5 Details by Class & Accounts'!AE162","v":82.846380981335841},{"$f":"'O5 Details by Class & Accounts'!AF162","v":10.200356088315431},{"$f":"'O5 Details by Class & Accounts'!AG162","v":0},{"$f":"'O5 Details by Class & Accounts'!AH162","v":0},{"$f":"'O5 Details by Class & Accounts'!AI162","v":7.9064427240796709E-3},{"$f":"'O5 Details by Class & Accounts'!AJ162","v":28.934305784343312},{"$f":"'O5 Details by Class & Accounts'!AK162","v":0},{"$f":"'O5 Details by Class & Accounts'!AL162","v":8.5331886349050432},{"$f":"'O5 Details by Class & Accounts'!AM162","v":0},{"$f":"'O5 Details by Class & Accounts'!AN162","v":0},{"$f":"'O5 Details by Class & Accounts'!AO162","v":0},{"$f":"'O5 Details by Class & Accounts'!AP162","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ162","v":0},{"$f":"'O5 Details by Class & Accounts'!AR162","v":0},{"$f":"'O5 Details by Class & Accounts'!AS162","v":0},{"$f":"'O5 Details by Class & Accounts'!AT162","v":0},{"$f":"'O5 Details by Class & Accounts'!AU162","v":0},{"$f":"'O5 Details by Class & Accounts'!AV162","v":0},{"$f":"'O5 Details by Class & Accounts'!AW162","v":0},null,null,null,1845]
[5155,"Maintenance of Underground Services",0,{"$f":"'O5 Details by Class & Accounts'!I163","v":0},{"$f":"'O5 Details by Class & Accounts'!J163","v":0},{"$f":"'O5 Details by Class & Accounts'!K163","v":0},{"$f":"'O5 Details by Class & Accounts'!L163","v":0},{"$f":"'O5 Details by Class & Accounts'!M163","v":0},{"$f":"'O5 Details by Class & Accounts'!N163","v":0},{"$f":"'O5 Details by Class & Accounts'!O163","v":0},{"$f":"'O5 Details by Class & Accounts'!P163","v":0},{"$f":"'O5 Details by Class & Accounts'!Q163","v":0},{"$f":"'O5 Details by Class & Accounts'!R163","v":0},{"$f":"'O5 Details by Class & Accounts'!S163","v":0},{"$f":"'O5 Details by Class & Accounts'!T163","v":0},{"$f":"'O5 Details by Class & Accounts'!U163","v":0},{"$f":"'O5 Details by Class & Accounts'!V163","v":0},{"$f":"'O5 Details by Class & Accounts'!W163","v":0},{"$f":"'O5 Details by Class & Accounts'!X163","v":0},{"$f":"'O5 Details by Class & Accounts'!Y163","v":0},{"$f":"'O5 Details by Class & Accounts'!Z163","v":0},{"$f":"'O5 Details by Class & Accounts'!AA163","v":0},{"$f":"'O5 Details by Class & Accounts'!AB163","v":0},199468,{"$f":"'O5 Details by Class & Accounts'!AD163","v":199468},{"$f":"'O5 Details by Class & Accounts'!AE163","v":0},{"$f":"'O5 Details by Class & Accounts'!AF163","v":0},{"$f":"'O5 Details by Class & Accounts'!AG163","v":0},{"$f":"'O5 Details by Class & Accounts'!AH163","v":0},{"$f":"'O5 Details by Class & Accounts'!AI163","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ163","v":0},{"$f":"'O5 Details by Class & Accounts'!AK163","v":0},{"$f":"'O5 Details by Class & Accounts'!AL163","v":0},{"$f":"'O5 Details by Class & Accounts'!AM163","v":0},{"$f":"'O5 Details by Class & Accounts'!AN163","v":0},{"$f":"'O5 Details by Class & Accounts'!AO163","v":0},{"$f":"'O5 Details by Class & Accounts'!AP163","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ163","v":0},{"$f":"'O5 Details by Class & Accounts'!AR163","v":0},{"$f":"'O5 Details by Class & Accounts'!AS163","v":0},{"$f":"'O5 Details by Class & Accounts'!AT163","v":0},{"$f":"'O5 Details by Class & Accounts'!AU163","v":0},{"$f":"'O5 Details by Class & Accounts'!AV163","v":0},{"$f":"'O5 Details by Class & Accounts'!AW163","v":0},null,null,null,1855]
[5160,"Maintenance of Line Transformers",44745.599999999999,{"$f":"'O5 Details by Class & Accounts'!I164","v":12439.061587394761},{"$f":"'O5 Details by Class & Accounts'!J164","v":8857.5780875545606},{"$f":"'O5 Details by Class & Accounts'!K164","v":23218.628006320214},{"$f":"'O5 Details by Class & Accounts'!L164","v":0},{"$f":"'O5 Details by Class & Accounts'!M164","v":0},{"$f":"'O5 Details by Class & Accounts'!N164","v":0},{"$f":"'O5 Details by Class & Accounts'!O164","v":200.62061324988991},{"$f":"'O5 Details by Class & Accounts'!P164","v":0},{"$f":"'O5 Details by Class & Accounts'!Q164","v":29.711705480573372},{"$f":"'O5 Details by Class & Accounts'!R164","v":0},{"$f":"'O5 Details by Class & Accounts'!S164","v":0},{"$f":"'O5 Details by Class & Accounts'!T164","v":0},{"$f":"'O5 Details by Class & Accounts'!U164","v":0},{"$f":"'O5 Details by Class & Accounts'!V164","v":0},{"$f":"'O5 Details by Class & Accounts'!W164","v":0},{"$f":"'O5 Details by Class & Accounts'!X164","v":0},{"$f":"'O5 Details by Class & Accounts'!Y164","v":0},{"$f":"'O5 Details by Class & Accounts'!Z164","v":0},{"$f":"'O5 Details by Class & Accounts'!AA164","v":0},{"$f":"'O5 Details by Class & Accounts'!AB164","v":0},29830.399999999994,{"$f":"'O5 Details by Class & Accounts'!AD164","v":25461.702517068967},{"$f":"'O5 Details by Class & Accounts'!AE164","v":2801.1850655838875},{"$f":"'O5 Details by Class & Accounts'!AF164","v":238.67322378031966},{"$f":"'O5 Details by Class & Accounts'!AG164","v":0},{"$f":"'O5 Details by Class & Accounts'!AH164","v":0},{"$f":"'O5 Details by Class & Accounts'!AI164","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ164","v":1026.1972453949327},{"$f":"'O5 Details by Class & Accounts'!AK164","v":0},{"$f":"'O5 Details by Class & Accounts'!AL164","v":302.64194817189184},{"$f":"'O5 Details by Class & Accounts'!AM164","v":0},{"$f":"'O5 Details by Class & Accounts'!AN164","v":0},{"$f":"'O5 Details by Class & Accounts'!AO164","v":0},{"$f":"'O5 Details by Class & Accounts'!AP164","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ164","v":0},{"$f":"'O5 Details by Class & Accounts'!AR164","v":0},{"$f":"'O5 Details by Class & Accounts'!AS164","v":0},{"$f":"'O5 Details by Class & Accounts'!AT164","v":0},{"$f":"'O5 Details by Class & Accounts'!AU164","v":0},{"$f":"'O5 Details by Class & Accounts'!AV164","v":0},{"$f":"'O5 Details by Class & Accounts'!AW164","v":0},null,null,null,1850]
[5175,"Maintenance of Meters",0,{"$f":"'O5 Details by Class & Accounts'!I165","v":0},{"$f":"'O5 Details by Class & Accounts'!J165","v":0},{"$f":"'O5 Details by Class & Accounts'!K165","v":0},{"$f":"'O5 Details by Class & Accounts'!L165","v":0},{"$f":"'O5 Details by Class & Accounts'!M165","v":0},{"$f":"'O5 Details by Class & Accounts'!N165","v":0},{"$f":"'O5 Details by Class & Accounts'!O165","v":0},{"$f":"'O5 Details by Class & Accounts'!P165","v":0},{"$f":"'O5 Details by Class & Accounts'!Q165","v":0},{"$f":"'O5 Details by Class & Accounts'!R165","v":0},{"$f":"'O5 Details by Class & Accounts'!S165","v":0},{"$f":"'O5 Details by Class & Accounts'!T165","v":0},{"$f":"'O5 Details by Class & Accounts'!U165","v":0},{"$f":"'O5 Details by Class & Accounts'!V165","v":0},{"$f":"'O5 Details by Class & Accounts'!W165","v":0},{"$f":"'O5 Details by Class & Accounts'!X165","v":0},{"$f":"'O5 Details by Class & Accounts'!Y165","v":0},{"$f":"'O5 Details by Class & Accounts'!Z165","v":0},{"$f":"'O5 Details by Class & Accounts'!AA165","v":0},{"$f":"'O5 Details by Class & Accounts'!AB165","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD165","v":0},{"$f":"'O5 Details by Class & Accounts'!AE165","v":0},{"$f":"'O5 Details by Class & Accounts'!AF165","v":0},{"$f":"'O5 Details by Class & Accounts'!AG165","v":0},{"$f":"'O5 Details by Class & Accounts'!AH165","v":0},{"$f":"'O5 Details by Class & Accounts'!AI165","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ165","v":0},{"$f":"'O5 Details by Class & Accounts'!AK165","v":0},{"$f":"'O5 Details by Class & Accounts'!AL165","v":0},{"$f":"'O5 Details by Class & Accounts'!AM165","v":0},{"$f":"'O5 Details by Class & Accounts'!AN165","v":0},{"$f":"'O5 Details by Class & Accounts'!AO165","v":0},{"$f":"'O5 Details by Class & Accounts'!AP165","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ165","v":0},{"$f":"'O5 Details by Class & Accounts'!AR165","v":0},{"$f":"'O5 Details by Class & Accounts'!AS165","v":0},{"$f":"'O5 Details by Class & Accounts'!AT165","v":0},{"$f":"'O5 Details by Class & Accounts'!AU165","v":0},{"$f":"'O5 Details by Class & Accounts'!AV165","v":0},{"$f":"'O5 Details by Class & Accounts'!AW165","v":0},null,null,null,1860]
[5305,"Supervision",0,{"$f":"'O5 Details by Class & Accounts'!I166","v":0},{"$f":"'O5 Details by Class & Accounts'!J166","v":0},{"$f":"'O5 Details by Class & Accounts'!K166","v":0},{"$f":"'O5 Details by Class & Accounts'!L166","v":0},{"$f":"'O5 Details by Class & Accounts'!M166","v":0},{"$f":"'O5 Details by Class & Accounts'!N166","v":0},{"$f":"'O5 Details by Class & Accounts'!O166","v":0},{"$f":"'O5 Details by Class & Accounts'!P166","v":0},{"$f":"'O5 Details by Class & Accounts'!Q166","v":0},{"$f":"'O5 Details by Class & Accounts'!R166","v":0},{"$f":"'O5 Details by Class & Accounts'!S166","v":0},{"$f":"'O5 Details by Class & Accounts'!T166","v":0},{"$f":"'O5 Details by Class & Accounts'!U166","v":0},{"$f":"'O5 Details by Class & Accounts'!V166","v":0},{"$f":"'O5 Details by Class & Accounts'!W166","v":0},{"$f":"'O5 Details by Class & Accounts'!X166","v":0},{"$f":"'O5 Details by Class & Accounts'!Y166","v":0},{"$f":"'O5 Details by Class & Accounts'!Z166","v":0},{"$f":"'O5 Details by Class & Accounts'!AA166","v":0},{"$f":"'O5 Details by Class & Accounts'!AB166","v":0},60653.999999999993,{"$f":"'O5 Details by Class & Accounts'!AD166","v":52704.13104781157},{"$f":"'O5 Details by Class & Accounts'!AE166","v":6574.12549398798},{"$f":"'O5 Details by Class & Accounts'!AF166","v":1336.2289889110439},{"$f":"'O5 Details by Class & Accounts'!AG166","v":0},{"$f":"'O5 Details by Class & Accounts'!AH166","v":0},{"$f":"'O5 Details by Class & Accounts'!AI166","v":1.5884461765956395},{"$f":"'O5 Details by Class & Accounts'!AJ166","v":12.699017885569443},{"$f":"'O5 Details by Class & Accounts'!AK166","v":0},{"$f":"'O5 Details by Class & Accounts'!AL166","v":23.64497269602661},{"$f":"'O5 Details by Class & Accounts'!AM166","v":1.5820325311988868},{"$f":"'O5 Details by Class & Accounts'!AN166","v":0},{"$f":"'O5 Details by Class & Accounts'!AO166","v":0},{"$f":"'O5 Details by Class & Accounts'!AP166","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ166","v":0},{"$f":"'O5 Details by Class & Accounts'!AR166","v":0},{"$f":"'O5 Details by Class & Accounts'!AS166","v":0},{"$f":"'O5 Details by Class & Accounts'!AT166","v":0},{"$f":"'O5 Details by Class & Accounts'!AU166","v":0},{"$f":"'O5 Details by Class & Accounts'!AV166","v":0},{"$f":"'O5 Details by Class & Accounts'!AW166","v":0},null,null,null,"CWNB"]
[5310,"Meter Reading Expense",0,{"$f":"'O5 Details by Class & Accounts'!I167","v":0},{"$f":"'O5 Details by Class & Accounts'!J167","v":0},{"$f":"'O5 Details by Class & Accounts'!K167","v":0},{"$f":"'O5 Details by Class & Accounts'!L167","v":0},{"$f":"'O5 Details by Class & Accounts'!M167","v":0},{"$f":"'O5 Details by Class & Accounts'!N167","v":0},{"$f":"'O5 Details by Class & Accounts'!O167","v":0},{"$f":"'O5 Details by Class & Accounts'!P167","v":0},{"$f":"'O5 Details by Class & Accounts'!Q167","v":0},{"$f":"'O5 Details by Class & Accounts'!R167","v":0},{"$f":"'O5 Details by Class & Accounts'!S167","v":0},{"$f":"'O5 Details by Class & Accounts'!T167","v":0},{"$f":"'O5 Details by Class & Accounts'!U167","v":0},{"$f":"'O5 Details by Class & Accounts'!V167","v":0},{"$f":"'O5 Details by Class & Accounts'!W167","v":0},{"$f":"'O5 Details by Class & Accounts'!X167","v":0},{"$f":"'O5 Details by Class & Accounts'!Y167","v":0},{"$f":"'O5 Details by Class & Accounts'!Z167","v":0},{"$f":"'O5 Details by Class & Accounts'!AA167","v":0},{"$f":"'O5 Details by Class & Accounts'!AB167","v":0},347804.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD167","v":237897.70691284747},{"$f":"'O5 Details by Class & Accounts'!AE167","v":27174.523584487513},{"$f":"'O5 Details by Class & Accounts'!AF167","v":82289.928988711865},{"$f":"'O5 Details by Class & Accounts'!AG167","v":0},{"$f":"'O5 Details by Class & Accounts'!AH167","v":0},{"$f":"'O5 Details by Class & Accounts'!AI167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!AJ167","v":0},{"$f":"'O5 Details by Class & Accounts'!AK167","v":0},{"$f":"'O5 Details by Class & Accounts'!AL167","v":0},{"$f":"'O5 Details by Class & Accounts'!AM167","v":221.42025697658593},{"$f":"'O5 Details by Class & Accounts'!AN167","v":0},{"$f":"'O5 Details by Class & Accounts'!AO167","v":0},{"$f":"'O5 Details by Class & Accounts'!AP167","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ167","v":0},{"$f":"'O5 Details by Class & Accounts'!AR167","v":0},{"$f":"'O5 Details by Class & Accounts'!AS167","v":0},{"$f":"'O5 Details by Class & Accounts'!AT167","v":0},{"$f":"'O5 Details by Class & Accounts'!AU167","v":0},{"$f":"'O5 Details by Class & Accounts'!AV167","v":0},{"$f":"'O5 Details by Class & Accounts'!AW167","v":0},null,null,null,"CWMR"]
[5315,"Customer Billing",0,{"$f":"'O5 Details by Class & Accounts'!I168","v":0},{"$f":"'O5 Details by Class & Accounts'!J168","v":0},{"$f":"'O5 Details by Class & Accounts'!K168","v":0},{"$f":"'O5 Details by Class & Accounts'!L168","v":0},{"$f":"'O5 Details by Class & Accounts'!M168","v":0},{"$f":"'O5 Details by Class & Accounts'!N168","v":0},{"$f":"'O5 Details by Class & Accounts'!O168","v":0},{"$f":"'O5 Details by Class & Accounts'!P168","v":0},{"$f":"'O5 Details by Class & Accounts'!Q168","v":0},{"$f":"'O5 Details by Class & Accounts'!R168","v":0},{"$f":"'O5 Details by Class & Accounts'!S168","v":0},{"$f":"'O5 Details by Class & Accounts'!T168","v":0},{"$f":"'O5 Details by Class & Accounts'!U168","v":0},{"$f":"'O5 Details by Class & Accounts'!V168","v":0},{"$f":"'O5 Details by Class & Accounts'!W168","v":0},{"$f":"'O5 Details by Class & Accounts'!X168","v":0},{"$f":"'O5 Details by Class & Accounts'!Y168","v":0},{"$f":"'O5 Details by Class & Accounts'!Z168","v":0},{"$f":"'O5 Details by Class & Accounts'!AA168","v":0},{"$f":"'O5 Details by Class & Accounts'!AB168","v":0},1730520.9999999991,{"$f":"'O5 Details by Class & Accounts'!AD168","v":1503703.0626997382},{"$f":"'O5 Details by Class & Accounts'!AE168","v":187566.56154551345},{"$f":"'O5 Details by Class & Accounts'!AF168","v":38123.987307009076},{"$f":"'O5 Details by Class & Accounts'!AG168","v":0},{"$f":"'O5 Details by Class & Accounts'!AH168","v":0},{"$f":"'O5 Details by Class & Accounts'!AI168","v":45.320003066054383},{"$f":"'O5 Details by Class & Accounts'!AJ168","v":362.31604066266891},{"$f":"'O5 Details by Class & Accounts'!AK168","v":0},{"$f":"'O5 Details by Class & Accounts'!AL168","v":674.61538884328593},{"$f":"'O5 Details by Class & Accounts'!AM168","v":45.137015166729789},{"$f":"'O5 Details by Class & Accounts'!AN168","v":0},{"$f":"'O5 Details by Class & Accounts'!AO168","v":0},{"$f":"'O5 Details by Class & Accounts'!AP168","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ168","v":0},{"$f":"'O5 Details by Class & Accounts'!AR168","v":0},{"$f":"'O5 Details by Class & Accounts'!AS168","v":0},{"$f":"'O5 Details by Class & Accounts'!AT168","v":0},{"$f":"'O5 Details by Class & Accounts'!AU168","v":0},{"$f":"'O5 Details by Class & Accounts'!AV168","v":0},{"$f":"'O5 Details by Class & Accounts'!AW168","v":0},null,null,null,"CWNB"]
[5320,"Collecting",0,{"$f":"'O5 Details by Class & Accounts'!I169","v":0},{"$f":"'O5 Details by Class & Accounts'!J169","v":0},{"$f":"'O5 Details by Class & Accounts'!K169","v":0},{"$f":"'O5 Details by Class & Accounts'!L169","v":0},{"$f":"'O5 Details by Class & Accounts'!M169","v":0},{"$f":"'O5 Details by Class & Accounts'!N169","v":0},{"$f":"'O5 Details by Class & Accounts'!O169","v":0},{"$f":"'O5 Details by Class & Accounts'!P169","v":0},{"$f":"'O5 Details by Class & Accounts'!Q169","v":0},{"$f":"'O5 Details by Class & Accounts'!R169","v":0},{"$f":"'O5 Details by Class & Accounts'!S169","v":0},{"$f":"'O5 Details by Class & Accounts'!T169","v":0},{"$f":"'O5 Details by Class & Accounts'!U169","v":0},{"$f":"'O5 Details by Class & Accounts'!V169","v":0},{"$f":"'O5 Details by Class & Accounts'!W169","v":0},{"$f":"'O5 Details by Class & Accounts'!X169","v":0},{"$f":"'O5 Details by Class & Accounts'!Y169","v":0},{"$f":"'O5 Details by Class & Accounts'!Z169","v":0},{"$f":"'O5 Details by Class & Accounts'!AA169","v":0},{"$f":"'O5 Details by Class & Accounts'!AB169","v":0},795610.99999999977,{"$f":"'O5 Details by Class & Accounts'!AD169","v":691330.93294886418},{"$f":"'O5 Details by Class & Accounts'!AE169","v":86234.156995371624},{"$f":"'O5 Details by Class & Accounts'!AF169","v":17527.590630403673},{"$f":"'O5 Details by Class & Accounts'!AG169","v":0},{"$f":"'O5 Details by Class & Accounts'!AH169","v":0},{"$f":"'O5 Details by Class & Accounts'!AI169","v":20.83597538509304},{"$f":"'O5 Details by Class & Accounts'!AJ169","v":166.57563093869803},{"$f":"'O5 Details by Class & Accounts'!AK169","v":0},{"$f":"'O5 Details by Class & Accounts'!AL169","v":310.15597275791254},{"$f":"'O5 Details by Class & Accounts'!AM169","v":20.75184627855834},{"$f":"'O5 Details by Class & Accounts'!AN169","v":0},{"$f":"'O5 Details by Class & Accounts'!AO169","v":0},{"$f":"'O5 Details by Class & Accounts'!AP169","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ169","v":0},{"$f":"'O5 Details by Class & Accounts'!AR169","v":0},{"$f":"'O5 Details by Class & Accounts'!AS169","v":0},{"$f":"'O5 Details by Class & Accounts'!AT169","v":0},{"$f":"'O5 Details by Class & Accounts'!AU169","v":0},{"$f":"'O5 Details by Class & Accounts'!AV169","v":0},{"$f":"'O5 Details by Class & Accounts'!AW169","v":0},null,null,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",0,{"$f":"'O5 Details by Class & Accounts'!I170","v":0},{"$f":"'O5 Details by Class & Accounts'!J170","v":0},{"$f":"'O5 Details by Class & Accounts'!K170","v":0},{"$f":"'O5 Details by Class & Accounts'!L170","v":0},{"$f":"'O5 Details by Class & Accounts'!M170","v":0},{"$f":"'O5 Details by Class & Accounts'!N170","v":0},{"$f":"'O5 Details by Class & Accounts'!O170","v":0},{"$f":"'O5 Details by Class & Accounts'!P170","v":0},{"$f":"'O5 Details by Class & Accounts'!Q170","v":0},{"$f":"'O5 Details by Class & Accounts'!R170","v":0},{"$f":"'O5 Details by Class & Accounts'!S170","v":0},{"$f":"'O5 Details by Class & Accounts'!T170","v":0},{"$f":"'O5 Details by Class & Accounts'!U170","v":0},{"$f":"'O5 Details by Class & Accounts'!V170","v":0},{"$f":"'O5 Details by Class & Accounts'!W170","v":0},{"$f":"'O5 Details by Class & Accounts'!X170","v":0},{"$f":"'O5 Details by Class & Accounts'!Y170","v":0},{"$f":"'O5 Details by Class & Accounts'!Z170","v":0},{"$f":"'O5 Details by Class & Accounts'!AA170","v":0},{"$f":"'O5 Details by Class & Accounts'!AB170","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD170","v":0},{"$f":"'O5 Details by Class & Accounts'!AE170","v":0},{"$f":"'O5 Details by Class & Accounts'!AF170","v":0},{"$f":"'O5 Details by Class & Accounts'!AG170","v":0},{"$f":"'O5 Details by Class & Accounts'!AH170","v":0},{"$f":"'O5 Details by Class & Accounts'!AI170","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ170","v":0},{"$f":"'O5 Details by Class & Accounts'!AK170","v":0},{"$f":"'O5 Details by Class & Accounts'!AL170","v":0},{"$f":"'O5 Details by Class & Accounts'!AM170","v":0},{"$f":"'O5 Details by Class & Accounts'!AN170","v":0},{"$f":"'O5 Details by Class & Accounts'!AO170","v":0},{"$f":"'O5 Details by Class & Accounts'!AP170","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ170","v":0},{"$f":"'O5 Details by Class & Accounts'!AR170","v":0},{"$f":"'O5 Details by Class & Accounts'!AS170","v":0},{"$f":"'O5 Details by Class & Accounts'!AT170","v":0},{"$f":"'O5 Details by Class & Accounts'!AU170","v":0},{"$f":"'O5 Details by Class & Accounts'!AV170","v":0},{"$f":"'O5 Details by Class & Accounts'!AW170","v":0},null,null,null,"CWNB"]
[5330,"Collection Charges",0,{"$f":"'O5 Details by Class & Accounts'!I171","v":0},{"$f":"'O5 Details by Class & Accounts'!J171","v":0},{"$f":"'O5 Details by Class & Accounts'!K171","v":0},{"$f":"'O5 Details by Class & Accounts'!L171","v":0},{"$f":"'O5 Details by Class & Accounts'!M171","v":0},{"$f":"'O5 Details by Class & Accounts'!N171","v":0},{"$f":"'O5 Details by Class & Accounts'!O171","v":0},{"$f":"'O5 Details by Class & Accounts'!P171","v":0},{"$f":"'O5 Details by Class & Accounts'!Q171","v":0},{"$f":"'O5 Details by Class & Accounts'!R171","v":0},{"$f":"'O5 Details by Class & Accounts'!S171","v":0},{"$f":"'O5 Details by Class & Accounts'!T171","v":0},{"$f":"'O5 Details by Class & Accounts'!U171","v":0},{"$f":"'O5 Details by Class & Accounts'!V171","v":0},{"$f":"'O5 Details by Class & Accounts'!W171","v":0},{"$f":"'O5 Details by Class & Accounts'!X171","v":0},{"$f":"'O5 Details by Class & Accounts'!Y171","v":0},{"$f":"'O5 Details by Class & Accounts'!Z171","v":0},{"$f":"'O5 Details by Class & Accounts'!AA171","v":0},{"$f":"'O5 Details by Class & Accounts'!AB171","v":0},-123859.99999999994,{"$f":"'O5 Details by Class & Accounts'!AD171","v":-107625.77359418901},{"$f":"'O5 Details by Class & Accounts'!AE171","v":-13424.855470131421},{"$f":"'O5 Details by Class & Accounts'!AF171","v":-2728.679436913013},{"$f":"'O5 Details by Class & Accounts'!AG171","v":0},{"$f":"'O5 Details by Class & Accounts'!AH171","v":0},{"$f":"'O5 Details by Class & Accounts'!AI171","v":-3.2437257795551142},{"$f":"'O5 Details by Class & Accounts'!AJ171","v":-25.932343378946669},{"$f":"'O5 Details by Class & Accounts'!AK171","v":0},{"$f":"'O5 Details by Class & Accounts'!AL171","v":-48.284800971574107},{"$f":"'O5 Details by Class & Accounts'!AM171","v":-3.2306286364344334},{"$f":"'O5 Details by Class & Accounts'!AN171","v":0},{"$f":"'O5 Details by Class & Accounts'!AO171","v":0},{"$f":"'O5 Details by Class & Accounts'!AP171","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ171","v":0},{"$f":"'O5 Details by Class & Accounts'!AR171","v":0},{"$f":"'O5 Details by Class & Accounts'!AS171","v":0},{"$f":"'O5 Details by Class & Accounts'!AT171","v":0},{"$f":"'O5 Details by Class & Accounts'!AU171","v":0},{"$f":"'O5 Details by Class & Accounts'!AV171","v":0},{"$f":"'O5 Details by Class & Accounts'!AW171","v":0},null,null,null,"CWNB"]
[5335,"Bad Debt Expense",0,{"$f":"'O5 Details by Class & Accounts'!I172","v":0},{"$f":"'O5 Details by Class & Accounts'!J172","v":0},{"$f":"'O5 Details by Class & Accounts'!K172","v":0},{"$f":"'O5 Details by Class & Accounts'!L172","v":0},{"$f":"'O5 Details by Class & Accounts'!M172","v":0},{"$f":"'O5 Details by Class & Accounts'!N172","v":0},{"$f":"'O5 Details by Class & Accounts'!O172","v":0},{"$f":"'O5 Details by Class & Accounts'!P172","v":0},{"$f":"'O5 Details by Class & Accounts'!Q172","v":0},{"$f":"'O5 Details by Class & Accounts'!R172","v":0},{"$f":"'O5 Details by Class & Accounts'!S172","v":0},{"$f":"'O5 Details by Class & Accounts'!T172","v":0},{"$f":"'O5 Details by Class & Accounts'!U172","v":0},{"$f":"'O5 Details by Class & Accounts'!V172","v":0},{"$f":"'O5 Details by Class & Accounts'!W172","v":0},{"$f":"'O5 Details by Class & Accounts'!X172","v":0},{"$f":"'O5 Details by Class & Accounts'!Y172","v":0},{"$f":"'O5 Details by Class & Accounts'!Z172","v":0},{"$f":"'O5 Details by Class & Accounts'!AA172","v":0},{"$f":"'O5 Details by Class & Accounts'!AB172","v":0},92000,{"$f":"'O5 Details by Class & Accounts'!AD172","v":24986.705234593159},{"$f":"'O5 Details by Class & Accounts'!AE172","v":8230.8898084081702},{"$f":"'O5 Details by Class & Accounts'!AF172","v":58782.404956998667},{"$f":"'O5 Details by Class & Accounts'!AG172","v":0},{"$f":"'O5 Details by Class & Accounts'!AH172","v":0},{"$f":"'O5 Details by Class & Accounts'!AI172","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ172","v":0},{"$f":"'O5 Details by Class & Accounts'!AK172","v":0},{"$f":"'O5 Details by Class & Accounts'!AL172","v":0},{"$f":"'O5 Details by Class & Accounts'!AM172","v":0},{"$f":"'O5 Details by Class & Accounts'!AN172","v":0},{"$f":"'O5 Details by Class & Accounts'!AO172","v":0},{"$f":"'O5 Details by Class & Accounts'!AP172","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ172","v":0},{"$f":"'O5 Details by Class & Accounts'!AR172","v":0},{"$f":"'O5 Details by Class & Accounts'!AS172","v":0},{"$f":"'O5 Details by Class & Accounts'!AT172","v":0},{"$f":"'O5 Details by Class & Accounts'!AU172","v":0},{"$f":"'O5 Details by Class & Accounts'!AV172","v":0},{"$f":"'O5 Details by Class & Accounts'!AW172","v":0},null,null,null,"BDHA"]
[5340,"Miscellaneous Customer Accounts Expenses",0,{"$f":"'O5 Details by Class & Accounts'!I173","v":0},{"$f":"'O5 Details by Class & Accounts'!J173","v":0},{"$f":"'O5 Details by Class & Accounts'!K173","v":0},{"$f":"'O5 Details by Class & Accounts'!L173","v":0},{"$f":"'O5 Details by Class & Accounts'!M173","v":0},{"$f":"'O5 Details by Class & Accounts'!N173","v":0},{"$f":"'O5 Details by Class & Accounts'!O173","v":0},{"$f":"'O5 Details by Class & Accounts'!P173","v":0},{"$f":"'O5 Details by Class & Accounts'!Q173","v":0},{"$f":"'O5 Details by Class & Accounts'!R173","v":0},{"$f":"'O5 Details by Class & Accounts'!S173","v":0},{"$f":"'O5 Details by Class & Accounts'!T173","v":0},{"$f":"'O5 Details by Class & Accounts'!U173","v":0},{"$f":"'O5 Details by Class & Accounts'!V173","v":0},{"$f":"'O5 Details by Class & Accounts'!W173","v":0},{"$f":"'O5 Details by Class & Accounts'!X173","v":0},{"$f":"'O5 Details by Class & Accounts'!Y173","v":0},{"$f":"'O5 Details by Class & Accounts'!Z173","v":0},{"$f":"'O5 Details by Class & Accounts'!AA173","v":0},{"$f":"'O5 Details by Class & Accounts'!AB173","v":0},0,{"$f":"'O5 Details by Class & Accounts'!AD173","v":0},{"$f":"'O5 Details by Class & Accounts'!AE173","v":0},{"$f":"'O5 Details by Class & Accounts'!AF173","v":0},{"$f":"'O5 Details by Class & Accounts'!AG173","v":0},{"$f":"'O5 Details by Class & Accounts'!AH173","v":0},{"$f":"'O5 Details by Class & Accounts'!AI173","v":0},{"$f":"'O5 Details by Class & Accounts'!AJ173","v":0},{"$f":"'O5 Details by Class & Accounts'!AK173","v":0},{"$f":"'O5 Details by Class & Accounts'!AL173","v":0},{"$f":"'O5 Details by Class & Accounts'!AM173","v":0},{"$f":"'O5 Details by Class & Accounts'!AN173","v":0},{"$f":"'O5 Details by Class & Accounts'!AO173","v":0},{"$f":"'O5 Details by Class & Accounts'!AP173","v":0},{"$f":"'O5 Details by Class & Accounts'!AQ173","v":0},{"$f":"'O5 Details by Class & Accounts'!AR173","v":0},{"$f":"'O5 Details by Class & Accounts'!AS173","v":0},{"$f":"'O5 Details by Class & Accounts'!AT173","v":0},{"$f":"'O5 Details by Class & Accounts'!AU173","v":0},{"$f":"'O5 Details by Class & Accounts'!AV173","v":0},{"$f":"'O5 Details by Class & Accounts'!AW173","v":0},null,null,null,"CWNB"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["O&M DC","Total (not including directly allocated amounts)",4421934.8,{"$f":"SUM(D117:D159)","v":1189610.1990342068},{"$f":"SUM(E117:E159)","v":825472.48311891023},2172917.1958372332,0,0,211778.89931552677,18290.690745386204,0,3865.3319487364829,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y161:AR161)","v":5893317.1999999983},4910359.9574235715,570195.3109616955,321874.05489428405,0,0,3449.070478217418,66510.122818601943,0,20429.092420534522,499.59100309282707,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$error":"#N/A"}]
[null,"Total Directly Allocated Demand + Customer",{"$f":"SUM(D162:W162)","v":0},{"$f":"SUM('I9 Direct Allocation'!AC67:AC109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AD67:AD109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AE67:AE109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AF67:AF109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AG67:AG109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AH67:AH109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AI67:AI109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AJ67:AJ109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AK67:AK109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AL67:AL109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AM67:AM109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AN67:AN109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AO67:AO109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AP67:AP109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AQ67:AQ109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AR67:AR109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AS67:AS109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AT67:AT109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AU67:AU109)","v":0},{"$f":"SUM('I9 Direct Allocation'!AV67:AV109)","v":0},{"$f":"SUM(Y162:AR162)","v":0},{"$f":"SUM('I9 Direct Allocation'!BA67:BA109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BB67:BB109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BC67:BC109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BD67:BD109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BE67:BE109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BF67:BF109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BG67:BG109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BH67:BH109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BI67:BI109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BJ67:BJ109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BK67:BK109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BL67:BL109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BM67:BM109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BN67:BN109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BO67:BO109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BP67:BP109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BQ67:BQ109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BR67:BR109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BS67:BS109)","v":0},{"$f":"SUM('I9 Direct Allocation'!BT67:BT109)","v":0},null,null,null,{"$error":"#N/A"}]
["O&M ","Total Demand and Customer",10315251.999999996,{"$f":"D161+Y161+D162+Y162","v":6099970.1564577781},{"$f":"E161+Z161+E162+Z162","v":1395667.7940806057},{"$f":"F161+AA161+F162+AA162","v":2494791.2507315171},0,0,215227.96979374418,84800.813563988151,0,24294.424369271004,499.59100309282707,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[4705,"Power Purchased",{"$f":"'I3 TB Data'!H332","v":141659002.95480162},{"$f":"'O5 Details by Class & Accounts'!BT121","v":39312434.982884273},{"$f":"'O5 Details by Class & Accounts'!BU121","v":18911805.798183788},{"$f":"'O5 Details by Class & Accounts'!BV121","v":69930539.58666718},{"$f":"'O5 Details by Class & Accounts'!BW121","v":0},{"$f":"'O5 Details by Class & Accounts'!BX121","v":0},{"$f":"'O5 Details by Class & Accounts'!BY121","v":9358395.7230819669},{"$f":"'O5 Details by Class & Accounts'!BZ121","v":747642.6454240114},{"$f":"'O5 Details by Class & Accounts'!CA121","v":0},{"$f":"'O5 Details by Class & Accounts'!CB121","v":309148.28964997671},{"$f":"'O5 Details by Class & Accounts'!CC121","v":3089035.9289104347},{"$f":"'O5 Details by Class & Accounts'!CD121","v":0},{"$f":"'O5 Details by Class & Accounts'!CE121","v":0},{"$f":"'O5 Details by Class & Accounts'!CF121","v":0},{"$f":"'O5 Details by Class & Accounts'!CG121","v":0},{"$f":"'O5 Details by Class & Accounts'!CH121","v":0},{"$f":"'O5 Details by Class & Accounts'!CI121","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ121","v":0},{"$f":"'O5 Details by Class & Accounts'!CK121","v":0},{"$f":"'O5 Details by Class & Accounts'!CL121","v":0},{"$f":"'O5 Details by Class & Accounts'!CM121","v":0},{"$f":"SUM(D167:W167)","v":141659002.95480162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4708,"Charges-WMS",{"$f":"'I3 TB Data'!H333","v":8476474.1673867833},{"$f":"'O5 Details by Class & Accounts'!BT122","v":2352344.9455296057},{"$f":"'O5 Details by Class & Accounts'!BU122","v":1131628.9820145653},{"$f":"'O5 Details by Class & Accounts'!BV122","v":4184445.7461481174},{"$f":"'O5 Details by Class & Accounts'!BW122","v":0},{"$f":"'O5 Details by Class & Accounts'!BX122","v":0},{"$f":"'O5 Details by Class & Accounts'!BY122","v":559979.93731607322},{"$f":"'O5 Details by Class & Accounts'!BZ122","v":44736.821791661074},{"$f":"'O5 Details by Class & Accounts'!CA122","v":0},{"$f":"'O5 Details by Class & Accounts'!CB122","v":18498.559473455702},{"$f":"'O5 Details by Class & Accounts'!CC122","v":184839.17511330618},{"$f":"'O5 Details by Class & Accounts'!CD122","v":0},{"$f":"'O5 Details by Class & Accounts'!CE122","v":0},{"$f":"'O5 Details by Class & Accounts'!CF122","v":0},{"$f":"'O5 Details by Class & Accounts'!CG122","v":0},{"$f":"'O5 Details by Class & Accounts'!CH122","v":0},{"$f":"'O5 Details by Class & Accounts'!CI122","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ122","v":0},{"$f":"'O5 Details by Class & Accounts'!CK122","v":0},{"$f":"'O5 Details by Class & Accounts'!CL122","v":0},{"$f":"'O5 Details by Class & Accounts'!CM122","v":0},{"$f":"SUM(D168:W168)","v":8476474.1673867833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4710,"Cost of Power Adjustments",{"$f":"'I3 TB Data'!H334","v":505829.76},{"$f":"'O5 Details by Class & Accounts'!BT123","v":140375.12009563335},{"$f":"'O5 Details by Class & Accounts'!BU123","v":67529.447394982271},{"$f":"'O5 Details by Class & Accounts'!BV123","v":249704.90627468709},{"$f":"'O5 Details by Class & Accounts'!BW123","v":0},{"$f":"'O5 Details by Class & Accounts'!BX123","v":0},{"$f":"'O5 Details by Class & Accounts'!BY123","v":33416.549346333828},{"$f":"'O5 Details by Class & Accounts'!BZ123","v":2669.6495952414448},{"$f":"'O5 Details by Class & Accounts'!CA123","v":0},{"$f":"'O5 Details by Class & Accounts'!CB123","v":1103.8931652508693},{"$f":"'O5 Details by Class & Accounts'!CC123","v":11030.194127871204},{"$f":"'O5 Details by Class & Accounts'!CD123","v":0},{"$f":"'O5 Details by Class & Accounts'!CE123","v":0},{"$f":"'O5 Details by Class & Accounts'!CF123","v":0},{"$f":"'O5 Details by Class & Accounts'!CG123","v":0},{"$f":"'O5 Details by Class & Accounts'!CH123","v":0},{"$f":"'O5 Details by Class & Accounts'!CI123","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ123","v":0},{"$f":"'O5 Details by Class & Accounts'!CK123","v":0},{"$f":"'O5 Details by Class & Accounts'!CL123","v":0},{"$f":"'O5 Details by Class & Accounts'!CM123","v":0},505829.76000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4712,"Charges-One-Time",{"$f":"'I3 TB Data'!H335","v":-754013.76750000007},{"$f":"'O5 Details by Class & Accounts'!BT124","v":-209249.7941729911},{"$f":"'O5 Details by Class & Accounts'!BU124","v":-100662.58862958883},{"$f":"'O5 Details by Class & Accounts'!BV124","v":-372221.94507379562},{"$f":"'O5 Details by Class & Accounts'!BW124","v":0},{"$f":"'O5 Details by Class & Accounts'!BX124","v":0},{"$f":"'O5 Details by Class & Accounts'!BY124","v":-49812.289157282547},{"$f":"'O5 Details by Class & Accounts'!BZ124","v":-3979.5059689901441},{"$f":"'O5 Details by Class & Accounts'!CA124","v":0},{"$f":"'O5 Details by Class & Accounts'!CB124","v":-1645.515369535213},{"$f":"'O5 Details by Class & Accounts'!CC124","v":-16442.129127816726},{"$f":"'O5 Details by Class & Accounts'!CD124","v":0},{"$f":"'O5 Details by Class & Accounts'!CE124","v":0},{"$f":"'O5 Details by Class & Accounts'!CF124","v":0},{"$f":"'O5 Details by Class & Accounts'!CG124","v":0},{"$f":"'O5 Details by Class & Accounts'!CH124","v":0},{"$f":"'O5 Details by Class & Accounts'!CI124","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ124","v":0},{"$f":"'O5 Details by Class & Accounts'!CK124","v":0},{"$f":"'O5 Details by Class & Accounts'!CL124","v":0},{"$f":"'O5 Details by Class & Accounts'!CM124","v":0},-754013.76750000019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4714,"Charges-NW",{"$f":"'I3 TB Data'!H336","v":10190602.728020998},{"$f":"'O5 Details by Class & Accounts'!BT125","v":2814693.6561242109},{"$f":"'O5 Details by Class & Accounts'!BU125","v":1354048.4029843607},{"$f":"'O5 Details by Class & Accounts'!BV125","v":5054984.6750124348},{"$f":"'O5 Details by Class & Accounts'!BW125","v":0},{"$f":"'O5 Details by Class & Accounts'!BX125","v":0},{"$f":"'O5 Details by Class & Accounts'!BY125","v":670042.87790178915},{"$f":"'O5 Details by Class & Accounts'!BZ125","v":53529.754950032679},{"$f":"'O5 Details by Class & Accounts'!CA125","v":0},{"$f":"'O5 Details by Class & Accounts'!CB125","v":22134.414468559018},{"$f":"'O5 Details by Class & Accounts'!CC125","v":221168.9465796109},{"$f":"'O5 Details by Class & Accounts'!CD125","v":0},{"$f":"'O5 Details by Class & Accounts'!CE125","v":0},{"$f":"'O5 Details by Class & Accounts'!CF125","v":0},{"$f":"'O5 Details by Class & Accounts'!CG125","v":0},{"$f":"'O5 Details by Class & Accounts'!CH125","v":0},{"$f":"'O5 Details by Class & Accounts'!CI125","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ125","v":0},{"$f":"'O5 Details by Class & Accounts'!CK125","v":0},{"$f":"'O5 Details by Class & Accounts'!CL125","v":0},{"$f":"'O5 Details by Class & Accounts'!CM125","v":0},10190602.728020998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN"]
[4716,"Charges-CN",{"$f":"'I3 TB Data'!H338","v":3222585.3953379998},{"$f":"'O5 Details by Class & Accounts'!BT127","v":890093.63927367004},{"$f":"'O5 Details by Class & Accounts'!BU127","v":428192.20064773707},{"$f":"'O5 Details by Class & Accounts'!BV127","v":1598543.3072137823},{"$f":"'O5 Details by Class & Accounts'!BW127","v":0},{"$f":"'O5 Details by Class & Accounts'!BX127","v":0},{"$f":"'O5 Details by Class & Accounts'!BY127","v":211888.38876421156},{"$f":"'O5 Details by Class & Accounts'!BZ127","v":16927.772686463799},{"$f":"'O5 Details by Class & Accounts'!CA127","v":0},{"$f":"'O5 Details by Class & Accounts'!CB127","v":6999.589985448154},{"$f":"'O5 Details by Class & Accounts'!CC127","v":69940.496766686992},{"$f":"'O5 Details by Class & Accounts'!CD127","v":0},{"$f":"'O5 Details by Class & Accounts'!CE127","v":0},{"$f":"'O5 Details by Class & Accounts'!CF127","v":0},{"$f":"'O5 Details by Class & Accounts'!CG127","v":0},{"$f":"'O5 Details by Class & Accounts'!CH127","v":0},{"$f":"'O5 Details by Class & Accounts'!CI127","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ127","v":0},{"$f":"'O5 Details by Class & Accounts'!CK127","v":0},{"$f":"'O5 Details by Class & Accounts'!CL127","v":0},{"$f":"'O5 Details by Class & Accounts'!CM127","v":0},3222585.3953379998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN"]
[4730,"Rural Rate Assistance Expense",{"$f":"'I3 TB Data'!H341","v":0},{"$f":"'O5 Details by Class & Accounts'!BT128","v":0},{"$f":"'O5 Details by Class & Accounts'!BU128","v":0},{"$f":"'O5 Details by Class & Accounts'!BV128","v":0},{"$f":"'O5 Details by Class & Accounts'!BW128","v":0},{"$f":"'O5 Details by Class & Accounts'!BX128","v":0},{"$f":"'O5 Details by Class & Accounts'!BY128","v":0},{"$f":"'O5 Details by Class & Accounts'!BZ128","v":0},{"$f":"'O5 Details by Class & Accounts'!CA128","v":0},{"$f":"'O5 Details by Class & Accounts'!CB128","v":0},{"$f":"'O5 Details by Class & Accounts'!CC128","v":0},{"$f":"'O5 Details by Class & Accounts'!CD128","v":0},{"$f":"'O5 Details by Class & Accounts'!CE128","v":0},{"$f":"'O5 Details by Class & Accounts'!CF128","v":0},{"$f":"'O5 Details by Class & Accounts'!CG128","v":0},{"$f":"'O5 Details by Class & Accounts'!CH128","v":0},{"$f":"'O5 Details by Class & Accounts'!CI128","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ128","v":0},{"$f":"'O5 Details by Class & Accounts'!CK128","v":0},{"$f":"'O5 Details by Class & Accounts'!CL128","v":0},{"$f":"'O5 Details by Class & Accounts'!CM128","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4750,"Charges-LV",{"$f":"'I3 TB Data'!H342","v":272000},{"$f":"'O5 Details by Class & Accounts'!BT129","v":75127.712746629986},{"$f":"'O5 Details by Class & Accounts'!BU129","v":36141.254393033312},{"$f":"'O5 Details by Class & Accounts'!BV129","v":134923.89687831516},{"$f":"'O5 Details by Class & Accounts'!BW129","v":0},{"$f":"'O5 Details by Class & Accounts'!BX129","v":0},{"$f":"'O5 Details by Class & Accounts'!BY129","v":17884.286891898068},{"$f":"'O5 Details by Class & Accounts'!BZ129","v":1428.7764654364503},{"$f":"'O5 Details by Class & Accounts'!CA129","v":0},{"$f":"'O5 Details by Class & Accounts'!CB129","v":590.79535294741481},{"$f":"'O5 Details by Class & Accounts'!CC129","v":5903.2772717396238},{"$f":"'O5 Details by Class & Accounts'!CD129","v":0},{"$f":"'O5 Details by Class & Accounts'!CE129","v":0},{"$f":"'O5 Details by Class & Accounts'!CF129","v":0},{"$f":"'O5 Details by Class & Accounts'!CG129","v":0},{"$f":"'O5 Details by Class & Accounts'!CH129","v":0},{"$f":"'O5 Details by Class & Accounts'!CI129","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ129","v":0},{"$f":"'O5 Details by Class & Accounts'!CK129","v":0},{"$f":"'O5 Details by Class & Accounts'!CL129","v":0},{"$f":"'O5 Details by Class & Accounts'!CM129","v":0},{"$f":"SUM(D174:W174)","v":272000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[5685,"Independent Market Operator Fees and Penalties",{"$f":"'I3 TB Data'!H446","v":0},{"$f":"'O5 Details by Class & Accounts'!BT199","v":0},{"$f":"'O5 Details by Class & Accounts'!BU199","v":0},{"$f":"'O5 Details by Class & Accounts'!BV199","v":0},{"$f":"'O5 Details by Class & Accounts'!BW199","v":0},{"$f":"'O5 Details by Class & Accounts'!BX199","v":0},{"$f":"'O5 Details by Class & Accounts'!BY199","v":0},{"$f":"'O5 Details by Class & Accounts'!BZ199","v":0},{"$f":"'O5 Details by Class & Accounts'!CA199","v":0},{"$f":"'O5 Details by Class & Accounts'!CB199","v":0},{"$f":"'O5 Details by Class & Accounts'!CC199","v":0},{"$f":"'O5 Details by Class & Accounts'!CD199","v":0},{"$f":"'O5 Details by Class & Accounts'!CE199","v":0},{"$f":"'O5 Details by Class & Accounts'!CF199","v":0},{"$f":"'O5 Details by Class & Accounts'!CG199","v":0},{"$f":"'O5 Details by Class & Accounts'!CH199","v":0},{"$f":"'O5 Details by Class & Accounts'!CI199","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ199","v":0},{"$f":"'O5 Details by Class & Accounts'!CK199","v":0},{"$f":"'O5 Details by Class & Accounts'!CL199","v":0},{"$f":"'O5 Details by Class & Accounts'!CM199","v":0},{"$f":"SUM(D175:W175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NFA"]
[4751,"Charges-Smart Metering Entity",{"$f":"'I3 TB Data'!H343","v":0},{"$f":"'O5 Details by Class & Accounts'!BT131","v":0},{"$f":"'O5 Details by Class & Accounts'!BU131","v":0},{"$f":"'O5 Details by Class & Accounts'!BV131","v":0},{"$f":"'O5 Details by Class & Accounts'!BW131","v":0},{"$f":"'O5 Details by Class & Accounts'!BX131","v":0},{"$f":"'O5 Details by Class & Accounts'!BY131","v":0},{"$f":"'O5 Details by Class & Accounts'!BZ131","v":0},{"$f":"'O5 Details by Class & Accounts'!CA131","v":0},{"$f":"'O5 Details by Class & Accounts'!CB131","v":0},{"$f":"'O5 Details by Class & Accounts'!CC131","v":0},{"$f":"'O5 Details by Class & Accounts'!CD131","v":0},{"$f":"'O5 Details by Class & Accounts'!CE131","v":0},{"$f":"'O5 Details by Class & Accounts'!CF131","v":0},{"$f":"'O5 Details by Class & Accounts'!CG131","v":0},{"$f":"'O5 Details by Class & Accounts'!CH131","v":0},{"$f":"'O5 Details by Class & Accounts'!CI131","v":0},{"$f":"'O5 Details by Class & Accounts'!CJ131","v":0},{"$f":"'O5 Details by Class & Accounts'!CK131","v":0},{"$f":"'O5 Details by Class & Accounts'!CL131","v":0},{"$f":"'O5 Details by Class & Accounts'!CM131","v":0},{"$f":"SUM(D176:W176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["COP","Cost of Power",{"$f":"SUM(C167:C176)","v":163572481.23804736},{"$f":"SUM(D167:D176)","v":45375820.262481026},{"$f":"SUM(E167:E176)","v":21828683.496988881},80780920.173120737,0,0,10801795.47414499,862955.91494385665,0,356830.02672610275,3565475.889641833,0,0,0,0,0,0,0,0,0,0,163572481.23804736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
["Acccounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"}]
[5005,"Operation Supervision and Engineering",{"$f":"SUM(D180:W180)","v":587988},{"$f":"'O4 Summary by Class & Accounts'!E131","v":302144.67363096541},{"$f":"'O4 Summary by Class & Accounts'!F131","v":84008.601135978766},{"$f":"'O4 Summary by Class & Accounts'!G131","v":177553.60540066293},{"$f":"'O4 Summary by Class & Accounts'!H131","v":0},{"$f":"'O4 Summary by Class & Accounts'!I131","v":0},{"$f":"'O4 Summary by Class & Accounts'!J131","v":14594.734442206076},{"$f":"'O4 Summary by Class & Accounts'!K131","v":7570.5119560847716},{"$f":"'O4 Summary by Class & Accounts'!L131","v":0},{"$f":"'O4 Summary by Class & Accounts'!M131","v":2085.3815451174528},{"$f":"'O4 Summary by Class & Accounts'!N131","v":30.491888984549437},{"$f":"'O4 Summary by Class & Accounts'!O131","v":0},{"$f":"'O4 Summary by Class & Accounts'!P131","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q131","v":0},{"$f":"'O4 Summary by Class & Accounts'!R131","v":0},{"$f":"'O4 Summary by Class & Accounts'!S131","v":0},{"$f":"'O4 Summary by Class & Accounts'!T131","v":0},{"$f":"'O4 Summary by Class & Accounts'!U131","v":0},{"$f":"'O4 Summary by Class & Accounts'!V131","v":0},{"$f":"'O4 Summary by Class & Accounts'!W131","v":0},{"$f":"'O4 Summary by Class & Accounts'!X131","v":0},{"$f":"SUM(D180:W180)","v":587988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1815-1855"]
[5010,"Load Dispatching",898928,{"$f":"'O4 Summary by Class & Accounts'!E132","v":461924.91543660156},{"$f":"'O4 Summary by Class & Accounts'!F132","v":128434.05614053879},{"$f":"'O4 Summary by Class & Accounts'!G132","v":271447.55912638886},{"$f":"'O4 Summary by Class & Accounts'!H132","v":0},{"$f":"'O4 Summary by Class & Accounts'!I132","v":0},{"$f":"'O4 Summary by Class & Accounts'!J132","v":22312.726522757985},{"$f":"'O4 Summary by Class & Accounts'!K132","v":11573.95248144413},{"$f":"'O4 Summary by Class & Accounts'!L132","v":0},{"$f":"'O4 Summary by Class & Accounts'!M132","v":3188.1736729139734},{"$f":"'O4 Summary by Class & Accounts'!N132","v":46.616619354651888},{"$f":"'O4 Summary by Class & Accounts'!O132","v":0},{"$f":"'O4 Summary by Class & Accounts'!P132","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q132","v":0},{"$f":"'O4 Summary by Class & Accounts'!R132","v":0},{"$f":"'O4 Summary by Class & Accounts'!S132","v":0},{"$f":"'O4 Summary by Class & Accounts'!T132","v":0},{"$f":"'O4 Summary by Class & Accounts'!U132","v":0},{"$f":"'O4 Summary by Class & Accounts'!V132","v":0},{"$f":"'O4 Summary by Class & Accounts'!W132","v":0},{"$f":"'O4 Summary by Class & Accounts'!X132","v":0},{"$f":"SUM(D181:W181)","v":898928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1815-1855"]
[5012,"Station Buildings and Fixtures Expense",249300,{"$f":"'O4 Summary by Class & Accounts'!E133","v":70532.376812698785},{"$f":"'O4 Summary by Class & Accounts'!F133","v":44479.681765374655},{"$f":"'O4 Summary by Class & Accounts'!G133","v":118024.02841074183},{"$f":"'O4 Summary by Class & Accounts'!H133","v":0},{"$f":"'O4 Summary by Class & Accounts'!I133","v":0},{"$f":"'O4 Summary by Class & Accounts'!J133","v":14958.136188377544},{"$f":"'O4 Summary by Class & Accounts'!K133","v":906.77591747050678},{"$f":"'O4 Summary by Class & Accounts'!L133","v":0},{"$f":"'O4 Summary by Class & Accounts'!M133","v":399.00090533667742},{"$f":"'O4 Summary by Class & Accounts'!N133","v":0},{"$f":"'O4 Summary by Class & Accounts'!O133","v":0},{"$f":"'O4 Summary by Class & Accounts'!P133","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q133","v":0},{"$f":"'O4 Summary by Class & Accounts'!R133","v":0},{"$f":"'O4 Summary by Class & Accounts'!S133","v":0},{"$f":"'O4 Summary by Class & Accounts'!T133","v":0},{"$f":"'O4 Summary by Class & Accounts'!U133","v":0},{"$f":"'O4 Summary by Class & Accounts'!V133","v":0},{"$f":"'O4 Summary by Class & Accounts'!W133","v":0},{"$f":"'O4 Summary by Class & Accounts'!X133","v":0},249300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1808]
[5014,"Transformer Station Equipment - Operation Labour",223357,{"$f":"'O4 Summary by Class & Accounts'!E134","v":63192.53946150808},{"$f":"'O4 Summary by Class & Accounts'!F134","v":39850.975852662603},{"$f":"'O4 Summary by Class & Accounts'!G134","v":105742.04939325336},{"$f":"'O4 Summary by Class & Accounts'!H134","v":0},{"$f":"'O4 Summary by Class & Accounts'!I134","v":0},{"$f":"'O4 Summary by Class & Accounts'!J134","v":13401.542016155006},{"$f":"'O4 Summary by Class & Accounts'!K134","v":812.41375290196549},{"$f":"'O4 Summary by Class & Accounts'!L134","v":0},{"$f":"'O4 Summary by Class & Accounts'!M134","v":357.47952351899016},{"$f":"'O4 Summary by Class & Accounts'!N134","v":0},{"$f":"'O4 Summary by Class & Accounts'!O134","v":0},{"$f":"'O4 Summary by Class & Accounts'!P134","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q134","v":0},{"$f":"'O4 Summary by Class & Accounts'!R134","v":0},{"$f":"'O4 Summary by Class & Accounts'!S134","v":0},{"$f":"'O4 Summary by Class & Accounts'!T134","v":0},{"$f":"'O4 Summary by Class & Accounts'!U134","v":0},{"$f":"'O4 Summary by Class & Accounts'!V134","v":0},{"$f":"'O4 Summary by Class & Accounts'!W134","v":0},{"$f":"'O4 Summary by Class & Accounts'!X134","v":0},223357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1815]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",113508.00000000001,{"$f":"'O4 Summary by Class & Accounts'!E135","v":32113.8749589082},{"$f":"'O4 Summary by Class & Accounts'!F135","v":20251.904203065169},{"$f":"'O4 Summary by Class & Accounts'!G135","v":53737.149686508157},{"$f":"'O4 Summary by Class & Accounts'!H135","v":0},{"$f":"'O4 Summary by Class & Accounts'!I135","v":0},{"$f":"'O4 Summary by Class & Accounts'!J135","v":6810.5420075024394},{"$f":"'O4 Summary by Class & Accounts'!K135","v":412.86129498693259},{"$f":"'O4 Summary by Class & Accounts'!L135","v":0},{"$f":"'O4 Summary by Class & Accounts'!M135","v":181.66784902910379},{"$f":"'O4 Summary by Class & Accounts'!N135","v":0},{"$f":"'O4 Summary by Class & Accounts'!O135","v":0},{"$f":"'O4 Summary by Class & Accounts'!P135","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q135","v":0},{"$f":"'O4 Summary by Class & Accounts'!R135","v":0},{"$f":"'O4 Summary by Class & Accounts'!S135","v":0},{"$f":"'O4 Summary by Class & Accounts'!T135","v":0},{"$f":"'O4 Summary by Class & Accounts'!U135","v":0},{"$f":"'O4 Summary by Class & Accounts'!V135","v":0},{"$f":"'O4 Summary by Class & Accounts'!W135","v":0},{"$f":"'O4 Summary by Class & Accounts'!X135","v":0},113508.00000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1815]
[5016,"Distribution Station Equipment - Operation Labour",182289.00000000003,{"$f":"'O4 Summary by Class & Accounts'!E136","v":46774.882495237485},{"$f":"'O4 Summary by Class & Accounts'!F136","v":33587.401185247429},{"$f":"'O4 Summary by Class & Accounts'!G136","v":88292.422883544787},{"$f":"'O4 Summary by Class & Accounts'!H136","v":0},{"$f":"'O4 Summary by Class & Accounts'!I136","v":0},{"$f":"'O4 Summary by Class & Accounts'!J136","v":12757.692597451438},{"$f":"'O4 Summary by Class & Accounts'!K136","v":763.52375892512885},{"$f":"'O4 Summary by Class & Accounts'!L136","v":0},{"$f":"'O4 Summary by Class & Accounts'!M136","v":113.077079593745},{"$f":"'O4 Summary by Class & Accounts'!N136","v":0},{"$f":"'O4 Summary by Class & Accounts'!O136","v":0},{"$f":"'O4 Summary by Class & Accounts'!P136","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q136","v":0},{"$f":"'O4 Summary by Class & Accounts'!R136","v":0},{"$f":"'O4 Summary by Class & Accounts'!S136","v":0},{"$f":"'O4 Summary by Class & Accounts'!T136","v":0},{"$f":"'O4 Summary by Class & Accounts'!U136","v":0},{"$f":"'O4 Summary by Class & Accounts'!V136","v":0},{"$f":"'O4 Summary by Class & Accounts'!W136","v":0},{"$f":"'O4 Summary by Class & Accounts'!X136","v":0},182289.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1820]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",73316.999999999985,{"$f":"'O4 Summary by Class & Accounts'!E137","v":18812.951192355689},{"$f":"'O4 Summary by Class & Accounts'!F137","v":13508.919861861032},{"$f":"'O4 Summary by Class & Accounts'!G137","v":35511.388885521628},{"$f":"'O4 Summary by Class & Accounts'!H137","v":0},{"$f":"'O4 Summary by Class & Accounts'!I137","v":0},{"$f":"'O4 Summary by Class & Accounts'!J137","v":5131.1694516254247},{"$f":"'O4 Summary by Class & Accounts'!K137","v":307.09078130393868},{"$f":"'O4 Summary by Class & Accounts'!L137","v":0},{"$f":"'O4 Summary by Class & Accounts'!M137","v":45.479827332283364},{"$f":"'O4 Summary by Class & Accounts'!N137","v":0},{"$f":"'O4 Summary by Class & Accounts'!O137","v":0},{"$f":"'O4 Summary by Class & Accounts'!P137","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q137","v":0},{"$f":"'O4 Summary by Class & Accounts'!R137","v":0},{"$f":"'O4 Summary by Class & Accounts'!S137","v":0},{"$f":"'O4 Summary by Class & Accounts'!T137","v":0},{"$f":"'O4 Summary by Class & Accounts'!U137","v":0},{"$f":"'O4 Summary by Class & Accounts'!V137","v":0},{"$f":"'O4 Summary by Class & Accounts'!W137","v":0},{"$f":"'O4 Summary by Class & Accounts'!X137","v":0},73316.999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1820]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",668122,{"$f":"'O4 Summary by Class & Accounts'!E138","v":331509.77213879238},{"$f":"'O4 Summary by Class & Accounts'!F138","v":100767.54726517681},{"$f":"'O4 Summary by Class & Accounts'!G138","v":200269.23621347395},{"$f":"'O4 Summary by Class & Accounts'!H138","v":0},{"$f":"'O4 Summary by Class & Accounts'!I138","v":0},{"$f":"'O4 Summary by Class & Accounts'!J138","v":22167.513276271031},{"$f":"'O4 Summary by Class & Accounts'!K138","v":10547.526419864549},{"$f":"'O4 Summary by Class & Accounts'!L138","v":0},{"$f":"'O4 Summary by Class & Accounts'!M138","v":2860.4046864212464},{"$f":"'O4 Summary by Class & Accounts'!N138","v":0},{"$f":"'O4 Summary by Class & Accounts'!O138","v":0},{"$f":"'O4 Summary by Class & Accounts'!P138","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q138","v":0},{"$f":"'O4 Summary by Class & Accounts'!R138","v":0},{"$f":"'O4 Summary by Class & Accounts'!S138","v":0},{"$f":"'O4 Summary by Class & Accounts'!T138","v":0},{"$f":"'O4 Summary by Class & Accounts'!U138","v":0},{"$f":"'O4 Summary by Class & Accounts'!V138","v":0},{"$f":"'O4 Summary by Class & Accounts'!W138","v":0},{"$f":"'O4 Summary by Class & Accounts'!X138","v":0},668122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1830 & 1835"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",230961,{"$f":"'O4 Summary by Class & Accounts'!E139","v":114598.57403729802},{"$f":"'O4 Summary by Class & Accounts'!F139","v":34834.017565523216},{"$f":"'O4 Summary by Class & Accounts'!G139","v":69230.44453722547},{"$f":"'O4 Summary by Class & Accounts'!H139","v":0},{"$f":"'O4 Summary by Class & Accounts'!I139","v":0},{"$f":"'O4 Summary by Class & Accounts'!J139","v":7663.0181820099224},{"$f":"'O4 Summary by Class & Accounts'!K139","v":3646.1413476256384},{"$f":"'O4 Summary by Class & Accounts'!L139","v":0},{"$f":"'O4 Summary by Class & Accounts'!M139","v":988.80433031772282},{"$f":"'O4 Summary by Class & Accounts'!N139","v":0},{"$f":"'O4 Summary by Class & Accounts'!O139","v":0},{"$f":"'O4 Summary by Class & Accounts'!P139","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q139","v":0},{"$f":"'O4 Summary by Class & Accounts'!R139","v":0},{"$f":"'O4 Summary by Class & Accounts'!S139","v":0},{"$f":"'O4 Summary by Class & Accounts'!T139","v":0},{"$f":"'O4 Summary by Class & Accounts'!U139","v":0},{"$f":"'O4 Summary by Class & Accounts'!V139","v":0},{"$f":"'O4 Summary by Class & Accounts'!W139","v":0},{"$f":"'O4 Summary by Class & Accounts'!X139","v":0},230961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1830 & 1835"]
[5030,"Overhead Subtransmission Feeders - Operation",0,{"$f":"'O4 Summary by Class & Accounts'!E140","v":0},{"$f":"'O4 Summary by Class & Accounts'!F140","v":0},{"$f":"'O4 Summary by Class & Accounts'!G140","v":0},{"$f":"'O4 Summary by Class & Accounts'!H140","v":0},{"$f":"'O4 Summary by Class & Accounts'!I140","v":0},{"$f":"'O4 Summary by Class & Accounts'!J140","v":0},{"$f":"'O4 Summary by Class & Accounts'!K140","v":0},{"$f":"'O4 Summary by Class & Accounts'!L140","v":0},{"$f":"'O4 Summary by Class & Accounts'!M140","v":0},{"$f":"'O4 Summary by Class & Accounts'!N140","v":0},{"$f":"'O4 Summary by Class & Accounts'!O140","v":0},{"$f":"'O4 Summary by Class & Accounts'!P140","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q140","v":0},{"$f":"'O4 Summary by Class & Accounts'!R140","v":0},{"$f":"'O4 Summary by Class & Accounts'!S140","v":0},{"$f":"'O4 Summary by Class & Accounts'!T140","v":0},{"$f":"'O4 Summary by Class & Accounts'!U140","v":0},{"$f":"'O4 Summary by Class & Accounts'!V140","v":0},{"$f":"'O4 Summary by Class & Accounts'!W140","v":0},{"$f":"'O4 Summary by Class & Accounts'!X140","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1830 & 1835"]
[5035,"Overhead Distribution Transformers- Operation",5444,{"$f":"'O4 Summary by Class & Accounts'!E141","v":2766.7313852271582},{"$f":"'O4 Summary by Class & Accounts'!F141","v":851.08220614789889},{"$f":"'O4 Summary by Class & Accounts'!G141","v":1712.3678917703726},{"$f":"'O4 Summary by Class & Accounts'!H141","v":0},{"$f":"'O4 Summary by Class & Accounts'!I141","v":0},{"$f":"'O4 Summary by Class & Accounts'!J141","v":0},{"$f":"'O4 Summary by Class & Accounts'!K141","v":89.556914053615287},{"$f":"'O4 Summary by Class & Accounts'!L141","v":0},{"$f":"'O4 Summary by Class & Accounts'!M141","v":24.261602800955004},{"$f":"'O4 Summary by Class & Accounts'!N141","v":0},{"$f":"'O4 Summary by Class & Accounts'!O141","v":0},{"$f":"'O4 Summary by Class & Accounts'!P141","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q141","v":0},{"$f":"'O4 Summary by Class & Accounts'!R141","v":0},{"$f":"'O4 Summary by Class & Accounts'!S141","v":0},{"$f":"'O4 Summary by Class & Accounts'!T141","v":0},{"$f":"'O4 Summary by Class & Accounts'!U141","v":0},{"$f":"'O4 Summary by Class & Accounts'!V141","v":0},{"$f":"'O4 Summary by Class & Accounts'!W141","v":0},{"$f":"'O4 Summary by Class & Accounts'!X141","v":0},5444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",54328,{"$f":"'O4 Summary by Class & Accounts'!E142","v":27164.881067491046},{"$f":"'O4 Summary by Class & Accounts'!F142","v":8305.250320338926},{"$f":"'O4 Summary by Class & Accounts'!G142","v":16608.280959088195},{"$f":"'O4 Summary by Class & Accounts'!H142","v":0},{"$f":"'O4 Summary by Class & Accounts'!I142","v":0},{"$f":"'O4 Summary by Class & Accounts'!J142","v":1147.0516970790554},{"$f":"'O4 Summary by Class & Accounts'!K142","v":867.46652460425844},{"$f":"'O4 Summary by Class & Accounts'!L142","v":0},{"$f":"'O4 Summary by Class & Accounts'!M142","v":235.06943139852251},{"$f":"'O4 Summary by Class & Accounts'!N142","v":0},{"$f":"'O4 Summary by Class & Accounts'!O142","v":0},{"$f":"'O4 Summary by Class & Accounts'!P142","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q142","v":0},{"$f":"'O4 Summary by Class & Accounts'!R142","v":0},{"$f":"'O4 Summary by Class & Accounts'!S142","v":0},{"$f":"'O4 Summary by Class & Accounts'!T142","v":0},{"$f":"'O4 Summary by Class & Accounts'!U142","v":0},{"$f":"'O4 Summary by Class & Accounts'!V142","v":0},{"$f":"'O4 Summary by Class & Accounts'!W142","v":0},{"$f":"'O4 Summary by Class & Accounts'!X142","v":0},54328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1840 & 1845"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",32220,{"$f":"'O4 Summary by Class & Accounts'!E143","v":16110.522529718772},{"$f":"'O4 Summary by Class & Accounts'!F143","v":4925.5478817795647},{"$f":"'O4 Summary by Class & Accounts'!G143","v":9849.7793495402293},{"$f":"'O4 Summary by Class & Accounts'!H143","v":0},{"$f":"'O4 Summary by Class & Accounts'!I143","v":0},{"$f":"'O4 Summary by Class & Accounts'!J143","v":680.27546900101527},{"$f":"'O4 Summary by Class & Accounts'!K143","v":514.46347045260643},{"$f":"'O4 Summary by Class & Accounts'!L143","v":0},{"$f":"'O4 Summary by Class & Accounts'!M143","v":139.41129950781172},{"$f":"'O4 Summary by Class & Accounts'!N143","v":0},{"$f":"'O4 Summary by Class & Accounts'!O143","v":0},{"$f":"'O4 Summary by Class & Accounts'!P143","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q143","v":0},{"$f":"'O4 Summary by Class & Accounts'!R143","v":0},{"$f":"'O4 Summary by Class & Accounts'!S143","v":0},{"$f":"'O4 Summary by Class & Accounts'!T143","v":0},{"$f":"'O4 Summary by Class & Accounts'!U143","v":0},{"$f":"'O4 Summary by Class & Accounts'!V143","v":0},{"$f":"'O4 Summary by Class & Accounts'!W143","v":0},{"$f":"'O4 Summary by Class & Accounts'!X143","v":0},32220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1840 & 1845"]
[5050,"Underground Subtransmission Feeders - Operation",0,{"$f":"'O4 Summary by Class & Accounts'!E144","v":0},{"$f":"'O4 Summary by Class & Accounts'!F144","v":0},{"$f":"'O4 Summary by Class & Accounts'!G144","v":0},{"$f":"'O4 Summary by Class & Accounts'!H144","v":0},{"$f":"'O4 Summary by Class & Accounts'!I144","v":0},{"$f":"'O4 Summary by Class & Accounts'!J144","v":0},{"$f":"'O4 Summary by Class & Accounts'!K144","v":0},{"$f":"'O4 Summary by Class & Accounts'!L144","v":0},{"$f":"'O4 Summary by Class & Accounts'!M144","v":0},{"$f":"'O4 Summary by Class & Accounts'!N144","v":0},{"$f":"'O4 Summary by Class & Accounts'!O144","v":0},{"$f":"'O4 Summary by Class & Accounts'!P144","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q144","v":0},{"$f":"'O4 Summary by Class & Accounts'!R144","v":0},{"$f":"'O4 Summary by Class & Accounts'!S144","v":0},{"$f":"'O4 Summary by Class & Accounts'!T144","v":0},{"$f":"'O4 Summary by Class & Accounts'!U144","v":0},{"$f":"'O4 Summary by Class & Accounts'!V144","v":0},{"$f":"'O4 Summary by Class & Accounts'!W144","v":0},{"$f":"'O4 Summary by Class & Accounts'!X144","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1840 & 1845"]
[5055,"Underground Distribution Transformers - Operation",21745,{"$f":"'O4 Summary by Class & Accounts'!E145","v":11051.170825085333},{"$f":"'O4 Summary by Class & Accounts'!F145","v":3399.4824711032443},{"$f":"'O4 Summary by Class & Accounts'!G145","v":6839.7207579990363},{"$f":"'O4 Summary by Class & Accounts'!H145","v":0},{"$f":"'O4 Summary by Class & Accounts'!I145","v":0},{"$f":"'O4 Summary by Class & Accounts'!J145","v":0},{"$f":"'O4 Summary by Class & Accounts'!K145","v":357.71768848197365},{"$f":"'O4 Summary by Class & Accounts'!L145","v":0},{"$f":"'O4 Summary by Class & Accounts'!M145","v":96.908257330412681},{"$f":"'O4 Summary by Class & Accounts'!N145","v":0},{"$f":"'O4 Summary by Class & Accounts'!O145","v":0},{"$f":"'O4 Summary by Class & Accounts'!P145","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q145","v":0},{"$f":"'O4 Summary by Class & Accounts'!R145","v":0},{"$f":"'O4 Summary by Class & Accounts'!S145","v":0},{"$f":"'O4 Summary by Class & Accounts'!T145","v":0},{"$f":"'O4 Summary by Class & Accounts'!U145","v":0},{"$f":"'O4 Summary by Class & Accounts'!V145","v":0},{"$f":"'O4 Summary by Class & Accounts'!W145","v":0},{"$f":"'O4 Summary by Class & Accounts'!X145","v":0},21745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850]
[5065,"Meter Expense",395612.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E146","v":215931.83972459543},{"$f":"'O4 Summary by Class & Accounts'!F146","v":77521.299066479507},{"$f":"'O4 Summary by Class & Accounts'!G146","v":99664.818962635676},{"$f":"'O4 Summary by Class & Accounts'!H146","v":0},{"$f":"'O4 Summary by Class & Accounts'!I146","v":0},{"$f":"'O4 Summary by Class & Accounts'!J146","v":2495.0422462893744},{"$f":"'O4 Summary by Class & Accounts'!K146","v":0},{"$f":"'O4 Summary by Class & Accounts'!L146","v":0},{"$f":"'O4 Summary by Class & Accounts'!M146","v":0},{"$f":"'O4 Summary by Class & Accounts'!N146","v":0},{"$f":"'O4 Summary by Class & Accounts'!O146","v":0},{"$f":"'O4 Summary by Class & Accounts'!P146","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q146","v":0},{"$f":"'O4 Summary by Class & Accounts'!R146","v":0},{"$f":"'O4 Summary by Class & Accounts'!S146","v":0},{"$f":"'O4 Summary by Class & Accounts'!T146","v":0},{"$f":"'O4 Summary by Class & Accounts'!U146","v":0},{"$f":"'O4 Summary by Class & Accounts'!V146","v":0},{"$f":"'O4 Summary by Class & Accounts'!W146","v":0},{"$f":"'O4 Summary by Class & Accounts'!X146","v":0},395612.99999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWMC"]
[5070,"Customer Premises - Operation Labour",0,{"$f":"'O4 Summary by Class & Accounts'!E147","v":0},{"$f":"'O4 Summary by Class & Accounts'!F147","v":0},{"$f":"'O4 Summary by Class & Accounts'!G147","v":0},{"$f":"'O4 Summary by Class & Accounts'!H147","v":0},{"$f":"'O4 Summary by Class & Accounts'!I147","v":0},{"$f":"'O4 Summary by Class & Accounts'!J147","v":0},{"$f":"'O4 Summary by Class & Accounts'!K147","v":0},{"$f":"'O4 Summary by Class & Accounts'!L147","v":0},{"$f":"'O4 Summary by Class & Accounts'!M147","v":0},{"$f":"'O4 Summary by Class & Accounts'!N147","v":0},{"$f":"'O4 Summary by Class & Accounts'!O147","v":0},{"$f":"'O4 Summary by Class & Accounts'!P147","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q147","v":0},{"$f":"'O4 Summary by Class & Accounts'!R147","v":0},{"$f":"'O4 Summary by Class & Accounts'!S147","v":0},{"$f":"'O4 Summary by Class & Accounts'!T147","v":0},{"$f":"'O4 Summary by Class & Accounts'!U147","v":0},{"$f":"'O4 Summary by Class & Accounts'!V147","v":0},{"$f":"'O4 Summary by Class & Accounts'!W147","v":0},{"$f":"'O4 Summary by Class & Accounts'!X147","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",0,{"$f":"'O4 Summary by Class & Accounts'!E148","v":0},{"$f":"'O4 Summary by Class & Accounts'!F148","v":0},{"$f":"'O4 Summary by Class & Accounts'!G148","v":0},{"$f":"'O4 Summary by Class & Accounts'!H148","v":0},{"$f":"'O4 Summary by Class & Accounts'!I148","v":0},{"$f":"'O4 Summary by Class & Accounts'!J148","v":0},{"$f":"'O4 Summary by Class & Accounts'!K148","v":0},{"$f":"'O4 Summary by Class & Accounts'!L148","v":0},{"$f":"'O4 Summary by Class & Accounts'!M148","v":0},{"$f":"'O4 Summary by Class & Accounts'!N148","v":0},{"$f":"'O4 Summary by Class & Accounts'!O148","v":0},{"$f":"'O4 Summary by Class & Accounts'!P148","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q148","v":0},{"$f":"'O4 Summary by Class & Accounts'!R148","v":0},{"$f":"'O4 Summary by Class & Accounts'!S148","v":0},{"$f":"'O4 Summary by Class & Accounts'!T148","v":0},{"$f":"'O4 Summary by Class & Accounts'!U148","v":0},{"$f":"'O4 Summary by Class & Accounts'!V148","v":0},{"$f":"'O4 Summary by Class & Accounts'!W148","v":0},{"$f":"'O4 Summary by Class & Accounts'!X148","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CCA"]
[5085,"Miscellaneous Distribution Expense",2062260.9999999995,{"$f":"'O4 Summary by Class & Accounts'!E149","v":1059717.505777105},{"$f":"'O4 Summary by Class & Accounts'!F149","v":294644.89375171723},{"$f":"'O4 Summary by Class & Accounts'!G149","v":622736.98753576016},{"$f":"'O4 Summary by Class & Accounts'!H149","v":0},{"$f":"'O4 Summary by Class & Accounts'!I149","v":0},{"$f":"'O4 Summary by Class & Accounts'!J149","v":51188.377391236456},{"$f":"'O4 Summary by Class & Accounts'!K149","v":26552.194189451719},{"$f":"'O4 Summary by Class & Accounts'!L149","v":0},{"$f":"'O4 Summary by Class & Accounts'!M149","v":7314.0965982561938},{"$f":"'O4 Summary by Class & Accounts'!N149","v":106.94475647320337},{"$f":"'O4 Summary by Class & Accounts'!O149","v":0},{"$f":"'O4 Summary by Class & Accounts'!P149","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q149","v":0},{"$f":"'O4 Summary by Class & Accounts'!R149","v":0},{"$f":"'O4 Summary by Class & Accounts'!S149","v":0},{"$f":"'O4 Summary by Class & Accounts'!T149","v":0},{"$f":"'O4 Summary by Class & Accounts'!U149","v":0},{"$f":"'O4 Summary by Class & Accounts'!V149","v":0},{"$f":"'O4 Summary by Class & Accounts'!W149","v":0},{"$f":"'O4 Summary by Class & Accounts'!X149","v":0},2062260.9999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1815-1855"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E150","v":0},{"$f":"'O4 Summary by Class & Accounts'!F150","v":0},{"$f":"'O4 Summary by Class & Accounts'!G150","v":0},{"$f":"'O4 Summary by Class & Accounts'!H150","v":0},{"$f":"'O4 Summary by Class & Accounts'!I150","v":0},{"$f":"'O4 Summary by Class & Accounts'!J150","v":0},{"$f":"'O4 Summary by Class & Accounts'!K150","v":0},{"$f":"'O4 Summary by Class & Accounts'!L150","v":0},{"$f":"'O4 Summary by Class & Accounts'!M150","v":0},{"$f":"'O4 Summary by Class & Accounts'!N150","v":0},{"$f":"'O4 Summary by Class & Accounts'!O150","v":0},{"$f":"'O4 Summary by Class & Accounts'!P150","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q150","v":0},{"$f":"'O4 Summary by Class & Accounts'!R150","v":0},{"$f":"'O4 Summary by Class & Accounts'!S150","v":0},{"$f":"'O4 Summary by Class & Accounts'!T150","v":0},{"$f":"'O4 Summary by Class & Accounts'!U150","v":0},{"$f":"'O4 Summary by Class & Accounts'!V150","v":0},{"$f":"'O4 Summary by Class & Accounts'!W150","v":0},{"$f":"'O4 Summary by Class & Accounts'!X150","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1840 & 1845"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",0,{"$f":"'O4 Summary by Class & Accounts'!E151","v":0},{"$f":"'O4 Summary by Class & Accounts'!F151","v":0},{"$f":"'O4 Summary by Class & Accounts'!G151","v":0},{"$f":"'O4 Summary by Class & Accounts'!H151","v":0},{"$f":"'O4 Summary by Class & Accounts'!I151","v":0},{"$f":"'O4 Summary by Class & Accounts'!J151","v":0},{"$f":"'O4 Summary by Class & Accounts'!K151","v":0},{"$f":"'O4 Summary by Class & Accounts'!L151","v":0},{"$f":"'O4 Summary by Class & Accounts'!M151","v":0},{"$f":"'O4 Summary by Class & Accounts'!N151","v":0},{"$f":"'O4 Summary by Class & Accounts'!O151","v":0},{"$f":"'O4 Summary by Class & Accounts'!P151","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q151","v":0},{"$f":"'O4 Summary by Class & Accounts'!R151","v":0},{"$f":"'O4 Summary by Class & Accounts'!S151","v":0},{"$f":"'O4 Summary by Class & Accounts'!T151","v":0},{"$f":"'O4 Summary by Class & Accounts'!U151","v":0},{"$f":"'O4 Summary by Class & Accounts'!V151","v":0},{"$f":"'O4 Summary by Class & Accounts'!W151","v":0},{"$f":"'O4 Summary by Class & Accounts'!X151","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1830 & 1835"]
[5096,"Other Rent",0,{"$f":"'O4 Summary by Class & Accounts'!E152","v":0},{"$f":"'O4 Summary by Class & Accounts'!F152","v":0},{"$f":"'O4 Summary by Class & Accounts'!G152","v":0},{"$f":"'O4 Summary by Class & Accounts'!H152","v":0},{"$f":"'O4 Summary by Class & Accounts'!I152","v":0},{"$f":"'O4 Summary by Class & Accounts'!J152","v":0},{"$f":"'O4 Summary by Class & Accounts'!K152","v":0},{"$f":"'O4 Summary by Class & Accounts'!L152","v":0},{"$f":"'O4 Summary by Class & Accounts'!M152","v":0},{"$f":"'O4 Summary by Class & Accounts'!N152","v":0},{"$f":"'O4 Summary by Class & Accounts'!O152","v":0},{"$f":"'O4 Summary by Class & Accounts'!P152","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q152","v":0},{"$f":"'O4 Summary by Class & Accounts'!R152","v":0},{"$f":"'O4 Summary by Class & Accounts'!S152","v":0},{"$f":"'O4 Summary by Class & Accounts'!T152","v":0},{"$f":"'O4 Summary by Class & Accounts'!U152","v":0},{"$f":"'O4 Summary by Class & Accounts'!V152","v":0},{"$f":"'O4 Summary by Class & Accounts'!W152","v":0},{"$f":"'O4 Summary by Class & Accounts'!X152","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5105,"Maintenance Supervision and Engineering",576134.99999999988,{"$f":"'O4 Summary by Class & Accounts'!E153","v":296053.86766800727},{"$f":"'O4 Summary by Class & Accounts'!F153","v":82315.107477494661},{"$f":"'O4 Summary by Class & Accounts'!G153","v":173974.37778919117},{"$f":"'O4 Summary by Class & Accounts'!H153","v":0},{"$f":"'O4 Summary by Class & Accounts'!I153","v":0},{"$f":"'O4 Summary by Class & Accounts'!J153","v":14300.525398240097},{"$f":"'O4 Summary by Class & Accounts'!K153","v":7417.9012255673579},{"$f":"'O4 Summary by Class & Accounts'!L153","v":0},{"$f":"'O4 Summary by Class & Accounts'!M153","v":2043.3432255356292},{"$f":"'O4 Summary by Class & Accounts'!N153","v":29.877215963783936},{"$f":"'O4 Summary by Class & Accounts'!O153","v":0},{"$f":"'O4 Summary by Class & Accounts'!P153","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q153","v":0},{"$f":"'O4 Summary by Class & Accounts'!R153","v":0},{"$f":"'O4 Summary by Class & Accounts'!S153","v":0},{"$f":"'O4 Summary by Class & Accounts'!T153","v":0},{"$f":"'O4 Summary by Class & Accounts'!U153","v":0},{"$f":"'O4 Summary by Class & Accounts'!V153","v":0},{"$f":"'O4 Summary by Class & Accounts'!W153","v":0},{"$f":"'O4 Summary by Class & Accounts'!X153","v":0},576134.99999999988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1815-1855"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",23756,{"$f":"'O4 Summary by Class & Accounts'!E154","v":6721.0876195847268},{"$f":"'O4 Summary by Class & Accounts'!F154","v":4238.5050943371052},{"$f":"'O4 Summary by Class & Accounts'!G154","v":11246.605771863549},{"$f":"'O4 Summary by Class & Accounts'!H154","v":0},{"$f":"'O4 Summary by Class & Accounts'!I154","v":0},{"$f":"'O4 Summary by Class & Accounts'!J154","v":1425.3729775013917},{"$f":"'O4 Summary by Class & Accounts'!K154","v":86.40741554524412},{"$f":"'O4 Summary by Class & Accounts'!L154","v":0},{"$f":"'O4 Summary by Class & Accounts'!M154","v":38.021121167982791},{"$f":"'O4 Summary by Class & Accounts'!N154","v":0},{"$f":"'O4 Summary by Class & Accounts'!O154","v":0},{"$f":"'O4 Summary by Class & Accounts'!P154","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q154","v":0},{"$f":"'O4 Summary by Class & Accounts'!R154","v":0},{"$f":"'O4 Summary by Class & Accounts'!S154","v":0},{"$f":"'O4 Summary by Class & Accounts'!T154","v":0},{"$f":"'O4 Summary by Class & Accounts'!U154","v":0},{"$f":"'O4 Summary by Class & Accounts'!V154","v":0},{"$f":"'O4 Summary by Class & Accounts'!W154","v":0},{"$f":"'O4 Summary by Class & Accounts'!X154","v":0},23756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1808]
[5112,"Maintenance of Transformer Station Equipment",20354.000000000004,{"$f":"'O4 Summary by Class & Accounts'!E155","v":5758.588037086527},{"$f":"'O4 Summary by Class & Accounts'!F155","v":3631.5260435316318},{"$f":"'O4 Summary by Class & Accounts'!G155","v":9636.0251675581203},{"$f":"'O4 Summary by Class & Accounts'!H155","v":0},{"$f":"'O4 Summary by Class & Accounts'!I155","v":0},{"$f":"'O4 Summary by Class & Accounts'!J155","v":1221.2511190462756},{"$f":"'O4 Summary by Class & Accounts'!K155","v":74.033361509003996},{"$f":"'O4 Summary by Class & Accounts'!L155","v":0},{"$f":"'O4 Summary by Class & Accounts'!M155","v":32.576271268442568},{"$f":"'O4 Summary by Class & Accounts'!N155","v":0},{"$f":"'O4 Summary by Class & Accounts'!O155","v":0},{"$f":"'O4 Summary by Class & Accounts'!P155","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q155","v":0},{"$f":"'O4 Summary by Class & Accounts'!R155","v":0},{"$f":"'O4 Summary by Class & Accounts'!S155","v":0},{"$f":"'O4 Summary by Class & Accounts'!T155","v":0},{"$f":"'O4 Summary by Class & Accounts'!U155","v":0},{"$f":"'O4 Summary by Class & Accounts'!V155","v":0},{"$f":"'O4 Summary by Class & Accounts'!W155","v":0},{"$f":"'O4 Summary by Class & Accounts'!X155","v":0},20354.000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1815]
[5114,"Maintenance of Distribution Station Equipment",8538,{"$f":"'O4 Summary by Class & Accounts'!E156","v":2190.8285565466795},{"$f":"'O4 Summary by Class & Accounts'!F156","v":1573.1570819942099},{"$f":"'O4 Summary by Class & Accounts'!G156","v":4135.415228454297},{"$f":"'O4 Summary by Class & Accounts'!H156","v":0},{"$f":"'O4 Summary by Class & Accounts'!I156","v":0},{"$f":"'O4 Summary by Class & Accounts'!J156","v":597.54115386578667},{"$f":"'O4 Summary by Class & Accounts'!K156","v":35.76170725442978},{"$f":"'O4 Summary by Class & Accounts'!L156","v":0},{"$f":"'O4 Summary by Class & Accounts'!M156","v":5.2962718845975063},{"$f":"'O4 Summary by Class & Accounts'!N156","v":0},{"$f":"'O4 Summary by Class & Accounts'!O156","v":0},{"$f":"'O4 Summary by Class & Accounts'!P156","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q156","v":0},{"$f":"'O4 Summary by Class & Accounts'!R156","v":0},{"$f":"'O4 Summary by Class & Accounts'!S156","v":0},{"$f":"'O4 Summary by Class & Accounts'!T156","v":0},{"$f":"'O4 Summary by Class & Accounts'!U156","v":0},{"$f":"'O4 Summary by Class & Accounts'!V156","v":0},{"$f":"'O4 Summary by Class & Accounts'!W156","v":0},{"$f":"'O4 Summary by Class & Accounts'!X156","v":0},8538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1820]
[5120,"Maintenance of Poles, Towers and Fixtures",245908.99999999997,{"$f":"'O4 Summary by Class & Accounts'!E157","v":122015.49500971122},{"$f":"'O4 Summary by Class & Accounts'!F157","v":37088.505962133204},{"$f":"'O4 Summary by Class & Accounts'!G157","v":73711.100080552904},{"$f":"'O4 Summary by Class & Accounts'!H157","v":0},{"$f":"'O4 Summary by Class & Accounts'!I157","v":0},{"$f":"'O4 Summary by Class & Accounts'!J157","v":8158.9754898873753},{"$f":"'O4 Summary by Class & Accounts'!K157","v":3882.1228374196198},{"$f":"'O4 Summary by Class & Accounts'!L157","v":0},{"$f":"'O4 Summary by Class & Accounts'!M157","v":1052.8006202956381},{"$f":"'O4 Summary by Class & Accounts'!N157","v":0},{"$f":"'O4 Summary by Class & Accounts'!O157","v":0},{"$f":"'O4 Summary by Class & Accounts'!P157","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q157","v":0},{"$f":"'O4 Summary by Class & Accounts'!R157","v":0},{"$f":"'O4 Summary by Class & Accounts'!S157","v":0},{"$f":"'O4 Summary by Class & Accounts'!T157","v":0},{"$f":"'O4 Summary by Class & Accounts'!U157","v":0},{"$f":"'O4 Summary by Class & Accounts'!V157","v":0},{"$f":"'O4 Summary by Class & Accounts'!W157","v":0},{"$f":"'O4 Summary by Class & Accounts'!X157","v":0},245908.99999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1830]
[5125,"Maintenance of Overhead Conductors and Devices",123388.99999999999,{"$f":"'O4 Summary by Class & Accounts'!E158","v":61223.338364001567},{"$f":"'O4 Summary by Class & Accounts'!F158","v":18609.785173221208},{"$f":"'O4 Summary by Class & Accounts'!G158","v":36985.791198530118},{"$f":"'O4 Summary by Class & Accounts'!H158","v":0},{"$f":"'O4 Summary by Class & Accounts'!I158","v":0},{"$f":"'O4 Summary by Class & Accounts'!J158","v":4093.903951143363},{"$f":"'O4 Summary by Class & Accounts'!K158","v":1947.920795035438},{"$f":"'O4 Summary by Class & Accounts'!L158","v":0},{"$f":"'O4 Summary by Class & Accounts'!M158","v":528.26051806830367},{"$f":"'O4 Summary by Class & Accounts'!N158","v":0},{"$f":"'O4 Summary by Class & Accounts'!O158","v":0},{"$f":"'O4 Summary by Class & Accounts'!P158","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q158","v":0},{"$f":"'O4 Summary by Class & Accounts'!R158","v":0},{"$f":"'O4 Summary by Class & Accounts'!S158","v":0},{"$f":"'O4 Summary by Class & Accounts'!T158","v":0},{"$f":"'O4 Summary by Class & Accounts'!U158","v":0},{"$f":"'O4 Summary by Class & Accounts'!V158","v":0},{"$f":"'O4 Summary by Class & Accounts'!W158","v":0},{"$f":"'O4 Summary by Class & Accounts'!X158","v":0},123388.99999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1835]
[5130,"Maintenance of Overhead Services",43828,{"$f":"'O4 Summary by Class & Accounts'!E159","v":43828},{"$f":"'O4 Summary by Class & Accounts'!F159","v":0},{"$f":"'O4 Summary by Class & Accounts'!G159","v":0},{"$f":"'O4 Summary by Class & Accounts'!H159","v":0},{"$f":"'O4 Summary by Class & Accounts'!I159","v":0},{"$f":"'O4 Summary by Class & Accounts'!J159","v":0},{"$f":"'O4 Summary by Class & Accounts'!K159","v":0},{"$f":"'O4 Summary by Class & Accounts'!L159","v":0},{"$f":"'O4 Summary by Class & Accounts'!M159","v":0},{"$f":"'O4 Summary by Class & Accounts'!N159","v":0},{"$f":"'O4 Summary by Class & Accounts'!O159","v":0},{"$f":"'O4 Summary by Class & Accounts'!P159","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q159","v":0},{"$f":"'O4 Summary by Class & Accounts'!R159","v":0},{"$f":"'O4 Summary by Class & Accounts'!S159","v":0},{"$f":"'O4 Summary by Class & Accounts'!T159","v":0},{"$f":"'O4 Summary by Class & Accounts'!U159","v":0},{"$f":"'O4 Summary by Class & Accounts'!V159","v":0},{"$f":"'O4 Summary by Class & Accounts'!W159","v":0},{"$f":"'O4 Summary by Class & Accounts'!X159","v":0},43828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1855]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",295019.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E160","v":146383.46436187779},{"$f":"'O4 Summary by Class & Accounts'!F160","v":44495.52895155744},{"$f":"'O4 Summary by Class & Accounts'!G160","v":88432.097831981402},{"$f":"'O4 Summary by Class & Accounts'!H160","v":0},{"$f":"'O4 Summary by Class & Accounts'!I160","v":0},{"$f":"'O4 Summary by Class & Accounts'!J160","v":9788.4215259570537},{"$f":"'O4 Summary by Class & Accounts'!K160","v":4657.4296975529014},{"$f":"'O4 Summary by Class & Accounts'!L160","v":0},{"$f":"'O4 Summary by Class & Accounts'!M160","v":1263.0576310733611},{"$f":"'O4 Summary by Class & Accounts'!N160","v":0},{"$f":"'O4 Summary by Class & Accounts'!O160","v":0},{"$f":"'O4 Summary by Class & Accounts'!P160","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q160","v":0},{"$f":"'O4 Summary by Class & Accounts'!R160","v":0},{"$f":"'O4 Summary by Class & Accounts'!S160","v":0},{"$f":"'O4 Summary by Class & Accounts'!T160","v":0},{"$f":"'O4 Summary by Class & Accounts'!U160","v":0},{"$f":"'O4 Summary by Class & Accounts'!V160","v":0},{"$f":"'O4 Summary by Class & Accounts'!W160","v":0},{"$f":"'O4 Summary by Class & Accounts'!X160","v":0},295019.99999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1830 & 1835"]
[5145,"Maintenance of Underground Conduit",0,{"$f":"'O4 Summary by Class & Accounts'!E161","v":0},{"$f":"'O4 Summary by Class & Accounts'!F161","v":0},{"$f":"'O4 Summary by Class & Accounts'!G161","v":0},{"$f":"'O4 Summary by Class & Accounts'!H161","v":0},{"$f":"'O4 Summary by Class & Accounts'!I161","v":0},{"$f":"'O4 Summary by Class & Accounts'!J161","v":0},{"$f":"'O4 Summary by Class & Accounts'!K161","v":0},{"$f":"'O4 Summary by Class & Accounts'!L161","v":0},{"$f":"'O4 Summary by Class & Accounts'!M161","v":0},{"$f":"'O4 Summary by Class & Accounts'!N161","v":0},{"$f":"'O4 Summary by Class & Accounts'!O161","v":0},{"$f":"'O4 Summary by Class & Accounts'!P161","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q161","v":0},{"$f":"'O4 Summary by Class & Accounts'!R161","v":0},{"$f":"'O4 Summary by Class & Accounts'!S161","v":0},{"$f":"'O4 Summary by Class & Accounts'!T161","v":0},{"$f":"'O4 Summary by Class & Accounts'!U161","v":0},{"$f":"'O4 Summary by Class & Accounts'!V161","v":0},{"$f":"'O4 Summary by Class & Accounts'!W161","v":0},{"$f":"'O4 Summary by Class & Accounts'!X161","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1840]
[5150,"Maintenance of Underground Conductors and Devices",2167.0000000000005,{"$f":"'O4 Summary by Class & Accounts'!E162","v":1082.7460132462375},{"$f":"'O4 Summary by Class & Accounts'!F162","v":330.85251256545735},{"$f":"'O4 Summary by Class & Accounts'!G162","v":661.23500404956167},{"$f":"'O4 Summary by Class & Accounts'!H162","v":0},{"$f":"'O4 Summary by Class & Accounts'!I162","v":0},{"$f":"'O4 Summary by Class & Accounts'!J162","v":48.235734315274655},{"$f":"'O4 Summary by Class & Accounts'!K162","v":34.563821699624953},{"$f":"'O4 Summary by Class & Accounts'!L162","v":0},{"$f":"'O4 Summary by Class & Accounts'!M162","v":9.3669141238442535},{"$f":"'O4 Summary by Class & Accounts'!N162","v":0},{"$f":"'O4 Summary by Class & Accounts'!O162","v":0},{"$f":"'O4 Summary by Class & Accounts'!P162","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q162","v":0},{"$f":"'O4 Summary by Class & Accounts'!R162","v":0},{"$f":"'O4 Summary by Class & Accounts'!S162","v":0},{"$f":"'O4 Summary by Class & Accounts'!T162","v":0},{"$f":"'O4 Summary by Class & Accounts'!U162","v":0},{"$f":"'O4 Summary by Class & Accounts'!V162","v":0},{"$f":"'O4 Summary by Class & Accounts'!W162","v":0},{"$f":"'O4 Summary by Class & Accounts'!X162","v":0},2167.0000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1845]
[5155,"Maintenance of Underground Services",199468,{"$f":"'O4 Summary by Class & Accounts'!E163","v":199468},{"$f":"'O4 Summary by Class & Accounts'!F163","v":0},{"$f":"'O4 Summary by Class & Accounts'!G163","v":0},{"$f":"'O4 Summary by Class & Accounts'!H163","v":0},{"$f":"'O4 Summary by Class & Accounts'!I163","v":0},{"$f":"'O4 Summary by Class & Accounts'!J163","v":0},{"$f":"'O4 Summary by Class & Accounts'!K163","v":0},{"$f":"'O4 Summary by Class & Accounts'!L163","v":0},{"$f":"'O4 Summary by Class & Accounts'!M163","v":0},{"$f":"'O4 Summary by Class & Accounts'!N163","v":0},{"$f":"'O4 Summary by Class & Accounts'!O163","v":0},{"$f":"'O4 Summary by Class & Accounts'!P163","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q163","v":0},{"$f":"'O4 Summary by Class & Accounts'!R163","v":0},{"$f":"'O4 Summary by Class & Accounts'!S163","v":0},{"$f":"'O4 Summary by Class & Accounts'!T163","v":0},{"$f":"'O4 Summary by Class & Accounts'!U163","v":0},{"$f":"'O4 Summary by Class & Accounts'!V163","v":0},{"$f":"'O4 Summary by Class & Accounts'!W163","v":0},{"$f":"'O4 Summary by Class & Accounts'!X163","v":0},199468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1855]
[5160,"Maintenance of Line Transformers",74575.999999999985,{"$f":"'O4 Summary by Class & Accounts'!E164","v":37900.764104463728},{"$f":"'O4 Summary by Class & Accounts'!F164","v":11658.763153138449},{"$f":"'O4 Summary by Class & Accounts'!G164","v":23457.301230100533},{"$f":"'O4 Summary by Class & Accounts'!H164","v":0},{"$f":"'O4 Summary by Class & Accounts'!I164","v":0},{"$f":"'O4 Summary by Class & Accounts'!J164","v":0},{"$f":"'O4 Summary by Class & Accounts'!K164","v":1226.8178586448225},{"$f":"'O4 Summary by Class & Accounts'!L164","v":0},{"$f":"'O4 Summary by Class & Accounts'!M164","v":332.3536536524652},{"$f":"'O4 Summary by Class & Accounts'!N164","v":0},{"$f":"'O4 Summary by Class & Accounts'!O164","v":0},{"$f":"'O4 Summary by Class & Accounts'!P164","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q164","v":0},{"$f":"'O4 Summary by Class & Accounts'!R164","v":0},{"$f":"'O4 Summary by Class & Accounts'!S164","v":0},{"$f":"'O4 Summary by Class & Accounts'!T164","v":0},{"$f":"'O4 Summary by Class & Accounts'!U164","v":0},{"$f":"'O4 Summary by Class & Accounts'!V164","v":0},{"$f":"'O4 Summary by Class & Accounts'!W164","v":0},{"$f":"'O4 Summary by Class & Accounts'!X164","v":0},74575.999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850]
[5175,"Maintenance of Meters",0,{"$f":"'O4 Summary by Class & Accounts'!E165","v":0},{"$f":"'O4 Summary by Class & Accounts'!F165","v":0},{"$f":"'O4 Summary by Class & Accounts'!G165","v":0},{"$f":"'O4 Summary by Class & Accounts'!H165","v":0},{"$f":"'O4 Summary by Class & Accounts'!I165","v":0},{"$f":"'O4 Summary by Class & Accounts'!J165","v":0},{"$f":"'O4 Summary by Class & Accounts'!K165","v":0},{"$f":"'O4 Summary by Class & Accounts'!L165","v":0},{"$f":"'O4 Summary by Class & Accounts'!M165","v":0},{"$f":"'O4 Summary by Class & Accounts'!N165","v":0},{"$f":"'O4 Summary by Class & Accounts'!O165","v":0},{"$f":"'O4 Summary by Class & Accounts'!P165","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q165","v":0},{"$f":"'O4 Summary by Class & Accounts'!R165","v":0},{"$f":"'O4 Summary by Class & Accounts'!S165","v":0},{"$f":"'O4 Summary by Class & Accounts'!T165","v":0},{"$f":"'O4 Summary by Class & Accounts'!U165","v":0},{"$f":"'O4 Summary by Class & Accounts'!V165","v":0},{"$f":"'O4 Summary by Class & Accounts'!W165","v":0},{"$f":"'O4 Summary by Class & Accounts'!X165","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1860]
[5305,"Supervision",60653.999999999993,{"$f":"'O4 Summary by Class & Accounts'!E166","v":52704.13104781157},{"$f":"'O4 Summary by Class & Accounts'!F166","v":6574.12549398798},{"$f":"'O4 Summary by Class & Accounts'!G166","v":1336.2289889110439},{"$f":"'O4 Summary by Class & Accounts'!H166","v":0},{"$f":"'O4 Summary by Class & Accounts'!I166","v":0},{"$f":"'O4 Summary by Class & Accounts'!J166","v":1.5884461765956395},{"$f":"'O4 Summary by Class & Accounts'!K166","v":12.699017885569443},{"$f":"'O4 Summary by Class & Accounts'!L166","v":0},{"$f":"'O4 Summary by Class & Accounts'!M166","v":23.64497269602661},{"$f":"'O4 Summary by Class & Accounts'!N166","v":1.5820325311988868},{"$f":"'O4 Summary by Class & Accounts'!O166","v":0},{"$f":"'O4 Summary by Class & Accounts'!P166","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q166","v":0},{"$f":"'O4 Summary by Class & Accounts'!R166","v":0},{"$f":"'O4 Summary by Class & Accounts'!S166","v":0},{"$f":"'O4 Summary by Class & Accounts'!T166","v":0},{"$f":"'O4 Summary by Class & Accounts'!U166","v":0},{"$f":"'O4 Summary by Class & Accounts'!V166","v":0},{"$f":"'O4 Summary by Class & Accounts'!W166","v":0},{"$f":"'O4 Summary by Class & Accounts'!X166","v":0},60653.999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5310,"Meter Reading Expense",347804.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E167","v":237897.70691284747},{"$f":"'O4 Summary by Class & Accounts'!F167","v":27174.523584487513},{"$f":"'O4 Summary by Class & Accounts'!G167","v":82289.928988711865},{"$f":"'O4 Summary by Class & Accounts'!H167","v":0},{"$f":"'O4 Summary by Class & Accounts'!I167","v":0},{"$f":"'O4 Summary by Class & Accounts'!J167","v":221.42025697658593},{"$f":"'O4 Summary by Class & Accounts'!K167","v":0},{"$f":"'O4 Summary by Class & Accounts'!L167","v":0},{"$f":"'O4 Summary by Class & Accounts'!M167","v":0},{"$f":"'O4 Summary by Class & Accounts'!N167","v":221.42025697658593},{"$f":"'O4 Summary by Class & Accounts'!O167","v":0},{"$f":"'O4 Summary by Class & Accounts'!P167","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q167","v":0},{"$f":"'O4 Summary by Class & Accounts'!R167","v":0},{"$f":"'O4 Summary by Class & Accounts'!S167","v":0},{"$f":"'O4 Summary by Class & Accounts'!T167","v":0},{"$f":"'O4 Summary by Class & Accounts'!U167","v":0},{"$f":"'O4 Summary by Class & Accounts'!V167","v":0},{"$f":"'O4 Summary by Class & Accounts'!W167","v":0},{"$f":"'O4 Summary by Class & Accounts'!X167","v":0},347804.99999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWMR"]
[5315,"Customer Billing",1730520.9999999991,{"$f":"'O4 Summary by Class & Accounts'!E168","v":1503703.0626997382},{"$f":"'O4 Summary by Class & Accounts'!F168","v":187566.56154551345},{"$f":"'O4 Summary by Class & Accounts'!G168","v":38123.987307009076},{"$f":"'O4 Summary by Class & Accounts'!H168","v":0},{"$f":"'O4 Summary by Class & Accounts'!I168","v":0},{"$f":"'O4 Summary by Class & Accounts'!J168","v":45.320003066054383},{"$f":"'O4 Summary by Class & Accounts'!K168","v":362.31604066266891},{"$f":"'O4 Summary by Class & Accounts'!L168","v":0},{"$f":"'O4 Summary by Class & Accounts'!M168","v":674.61538884328593},{"$f":"'O4 Summary by Class & Accounts'!N168","v":45.137015166729789},{"$f":"'O4 Summary by Class & Accounts'!O168","v":0},{"$f":"'O4 Summary by Class & Accounts'!P168","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q168","v":0},{"$f":"'O4 Summary by Class & Accounts'!R168","v":0},{"$f":"'O4 Summary by Class & Accounts'!S168","v":0},{"$f":"'O4 Summary by Class & Accounts'!T168","v":0},{"$f":"'O4 Summary by Class & Accounts'!U168","v":0},{"$f":"'O4 Summary by Class & Accounts'!V168","v":0},{"$f":"'O4 Summary by Class & Accounts'!W168","v":0},{"$f":"'O4 Summary by Class & Accounts'!X168","v":0},1730520.9999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5320,"Collecting",795610.99999999977,{"$f":"'O4 Summary by Class & Accounts'!E169","v":691330.93294886418},{"$f":"'O4 Summary by Class & Accounts'!F169","v":86234.156995371624},{"$f":"'O4 Summary by Class & Accounts'!G169","v":17527.590630403673},{"$f":"'O4 Summary by Class & Accounts'!H169","v":0},{"$f":"'O4 Summary by Class & Accounts'!I169","v":0},{"$f":"'O4 Summary by Class & Accounts'!J169","v":20.83597538509304},{"$f":"'O4 Summary by Class & Accounts'!K169","v":166.57563093869803},{"$f":"'O4 Summary by Class & Accounts'!L169","v":0},{"$f":"'O4 Summary by Class & Accounts'!M169","v":310.15597275791254},{"$f":"'O4 Summary by Class & Accounts'!N169","v":20.75184627855834},{"$f":"'O4 Summary by Class & Accounts'!O169","v":0},{"$f":"'O4 Summary by Class & Accounts'!P169","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q169","v":0},{"$f":"'O4 Summary by Class & Accounts'!R169","v":0},{"$f":"'O4 Summary by Class & Accounts'!S169","v":0},{"$f":"'O4 Summary by Class & Accounts'!T169","v":0},{"$f":"'O4 Summary by Class & Accounts'!U169","v":0},{"$f":"'O4 Summary by Class & Accounts'!V169","v":0},{"$f":"'O4 Summary by Class & Accounts'!W169","v":0},{"$f":"'O4 Summary by Class & Accounts'!X169","v":0},795610.99999999977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5325,"Collecting- Cash Over and Short",0,{"$f":"'O4 Summary by Class & Accounts'!E170","v":0},{"$f":"'O4 Summary by Class & Accounts'!F170","v":0},{"$f":"'O4 Summary by Class & Accounts'!G170","v":0},{"$f":"'O4 Summary by Class & Accounts'!H170","v":0},{"$f":"'O4 Summary by Class & Accounts'!I170","v":0},{"$f":"'O4 Summary by Class & Accounts'!J170","v":0},{"$f":"'O4 Summary by Class & Accounts'!K170","v":0},{"$f":"'O4 Summary by Class & Accounts'!L170","v":0},{"$f":"'O4 Summary by Class & Accounts'!M170","v":0},{"$f":"'O4 Summary by Class & Accounts'!N170","v":0},{"$f":"'O4 Summary by Class & Accounts'!O170","v":0},{"$f":"'O4 Summary by Class & Accounts'!P170","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q170","v":0},{"$f":"'O4 Summary by Class & Accounts'!R170","v":0},{"$f":"'O4 Summary by Class & Accounts'!S170","v":0},{"$f":"'O4 Summary by Class & Accounts'!T170","v":0},{"$f":"'O4 Summary by Class & Accounts'!U170","v":0},{"$f":"'O4 Summary by Class & Accounts'!V170","v":0},{"$f":"'O4 Summary by Class & Accounts'!W170","v":0},{"$f":"'O4 Summary by Class & Accounts'!X170","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5330,"Collection Charges",-123859.99999999994,{"$f":"'O4 Summary by Class & Accounts'!E171","v":-107625.77359418901},{"$f":"'O4 Summary by Class & Accounts'!F171","v":-13424.855470131421},{"$f":"'O4 Summary by Class & Accounts'!G171","v":-2728.679436913013},{"$f":"'O4 Summary by Class & Accounts'!H171","v":0},{"$f":"'O4 Summary by Class & Accounts'!I171","v":0},{"$f":"'O4 Summary by Class & Accounts'!J171","v":-3.2437257795551142},{"$f":"'O4 Summary by Class & Accounts'!K171","v":-25.932343378946669},{"$f":"'O4 Summary by Class & Accounts'!L171","v":0},{"$f":"'O4 Summary by Class & Accounts'!M171","v":-48.284800971574107},{"$f":"'O4 Summary by Class & Accounts'!N171","v":-3.2306286364344334},{"$f":"'O4 Summary by Class & Accounts'!O171","v":0},{"$f":"'O4 Summary by Class & Accounts'!P171","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q171","v":0},{"$f":"'O4 Summary by Class & Accounts'!R171","v":0},{"$f":"'O4 Summary by Class & Accounts'!S171","v":0},{"$f":"'O4 Summary by Class & Accounts'!T171","v":0},{"$f":"'O4 Summary by Class & Accounts'!U171","v":0},{"$f":"'O4 Summary by Class & Accounts'!V171","v":0},{"$f":"'O4 Summary by Class & Accounts'!W171","v":0},{"$f":"'O4 Summary by Class & Accounts'!X171","v":0},-123859.99999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5335,"Bad Debt Expense",92000,{"$f":"'O4 Summary by Class & Accounts'!E172","v":24986.705234593159},{"$f":"'O4 Summary by Class & Accounts'!F172","v":8230.8898084081702},{"$f":"'O4 Summary by Class & Accounts'!G172","v":58782.404956998667},{"$f":"'O4 Summary by Class & Accounts'!H172","v":0},{"$f":"'O4 Summary by Class & Accounts'!I172","v":0},{"$f":"'O4 Summary by Class & Accounts'!J172","v":0},{"$f":"'O4 Summary by Class & Accounts'!K172","v":0},{"$f":"'O4 Summary by Class & Accounts'!L172","v":0},{"$f":"'O4 Summary by Class & Accounts'!M172","v":0},{"$f":"'O4 Summary by Class & Accounts'!N172","v":0},{"$f":"'O4 Summary by Class & Accounts'!O172","v":0},{"$f":"'O4 Summary by Class & Accounts'!P172","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q172","v":0},{"$f":"'O4 Summary by Class & Accounts'!R172","v":0},{"$f":"'O4 Summary by Class & Accounts'!S172","v":0},{"$f":"'O4 Summary by Class & Accounts'!T172","v":0},{"$f":"'O4 Summary by Class & Accounts'!U172","v":0},{"$f":"'O4 Summary by Class & Accounts'!V172","v":0},{"$f":"'O4 Summary by Class & Accounts'!W172","v":0},{"$f":"'O4 Summary by Class & Accounts'!X172","v":0},92000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BDHA"]
[5340,"Miscellaneous Customer Accounts Expenses",0,{"$f":"'O4 Summary by Class & Accounts'!E173","v":0},{"$f":"'O4 Summary by Class & Accounts'!F173","v":0},{"$f":"'O4 Summary by Class & Accounts'!G173","v":0},{"$f":"'O4 Summary by Class & Accounts'!H173","v":0},{"$f":"'O4 Summary by Class & Accounts'!I173","v":0},{"$f":"'O4 Summary by Class & Accounts'!J173","v":0},{"$f":"'O4 Summary by Class & Accounts'!K173","v":0},{"$f":"'O4 Summary by Class & Accounts'!L173","v":0},{"$f":"'O4 Summary by Class & Accounts'!M173","v":0},{"$f":"'O4 Summary by Class & Accounts'!N173","v":0},{"$f":"'O4 Summary by Class & Accounts'!O173","v":0},{"$f":"'O4 Summary by Class & Accounts'!P173","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q173","v":0},{"$f":"'O4 Summary by Class & Accounts'!R173","v":0},{"$f":"'O4 Summary by Class & Accounts'!S173","v":0},{"$f":"'O4 Summary by Class & Accounts'!T173","v":0},{"$f":"'O4 Summary by Class & Accounts'!U173","v":0},{"$f":"'O4 Summary by Class & Accounts'!V173","v":0},{"$f":"'O4 Summary by Class & Accounts'!W173","v":0},{"$f":"'O4 Summary by Class & Accounts'!X173","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CWNB"]
[5405,"Supervision",0,{"$f":"'O4 Summary by Class & Accounts'!E174","v":0},{"$f":"'O4 Summary by Class & Accounts'!F174","v":0},{"$f":"'O4 Summary by Class & Accounts'!G174","v":0},{"$f":"'O4 Summary by Class & Accounts'!H174","v":0},{"$f":"'O4 Summary by Class & Accounts'!I174","v":0},{"$f":"'O4 Summary by Class & Accounts'!J174","v":0},{"$f":"'O4 Summary by Class & Accounts'!K174","v":0},{"$f":"'O4 Summary by Class & Accounts'!L174","v":0},{"$f":"'O4 Summary by Class & Accounts'!M174","v":0},{"$f":"'O4 Summary by Class & Accounts'!N174","v":0},{"$f":"'O4 Summary by Class & Accounts'!O174","v":0},{"$f":"'O4 Summary by Class & Accounts'!P174","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q174","v":0},{"$f":"'O4 Summary by Class & Accounts'!R174","v":0},{"$f":"'O4 Summary by Class & Accounts'!S174","v":0},{"$f":"'O4 Summary by Class & Accounts'!T174","v":0},{"$f":"'O4 Summary by Class & Accounts'!U174","v":0},{"$f":"'O4 Summary by Class & Accounts'!V174","v":0},{"$f":"'O4 Summary by Class & Accounts'!W174","v":0},{"$f":"'O4 Summary by Class & Accounts'!X174","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5410,"Community Relations - Sundry",118700,{"$f":"'O4 Summary by Class & Accounts'!E175","v":70193.773023823218},{"$f":"'O4 Summary by Class & Accounts'!F175","v":16060.273385213271},{"$f":"'O4 Summary by Class & Accounts'!G175","v":28708.142221036498},{"$f":"'O4 Summary by Class & Accounts'!H175","v":0},{"$f":"'O4 Summary by Class & Accounts'!I175","v":0},{"$f":"'O4 Summary by Class & Accounts'!J175","v":2476.6782250707438},{"$f":"'O4 Summary by Class & Accounts'!K175","v":975.82265271322478},{"$f":"'O4 Summary by Class & Accounts'!L175","v":0},{"$f":"'O4 Summary by Class & Accounts'!M175","v":279.56158246376037},{"$f":"'O4 Summary by Class & Accounts'!N175","v":5.7489096792902963},{"$f":"'O4 Summary by Class & Accounts'!O175","v":0},{"$f":"'O4 Summary by Class & Accounts'!P175","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q175","v":0},{"$f":"'O4 Summary by Class & Accounts'!R175","v":0},{"$f":"'O4 Summary by Class & Accounts'!S175","v":0},{"$f":"'O4 Summary by Class & Accounts'!T175","v":0},{"$f":"'O4 Summary by Class & Accounts'!U175","v":0},{"$f":"'O4 Summary by Class & Accounts'!V175","v":0},{"$f":"'O4 Summary by Class & Accounts'!W175","v":0},{"$f":"'O4 Summary by Class & Accounts'!X175","v":0},118700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5415,"Energy Conservation",0,{"$f":"'O4 Summary by Class & Accounts'!E176","v":0},{"$f":"'O4 Summary by Class & Accounts'!F176","v":0},{"$f":"'O4 Summary by Class & Accounts'!G176","v":0},{"$f":"'O4 Summary by Class & Accounts'!H176","v":0},{"$f":"'O4 Summary by Class & Accounts'!I176","v":0},{"$f":"'O4 Summary by Class & Accounts'!J176","v":0},{"$f":"'O4 Summary by Class & Accounts'!K176","v":0},{"$f":"'O4 Summary by Class & Accounts'!L176","v":0},{"$f":"'O4 Summary by Class & Accounts'!M176","v":0},{"$f":"'O4 Summary by Class & Accounts'!N176","v":0},{"$f":"'O4 Summary by Class & Accounts'!O176","v":0},{"$f":"'O4 Summary by Class & Accounts'!P176","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q176","v":0},{"$f":"'O4 Summary by Class & Accounts'!R176","v":0},{"$f":"'O4 Summary by Class & Accounts'!S176","v":0},{"$f":"'O4 Summary by Class & Accounts'!T176","v":0},{"$f":"'O4 Summary by Class & Accounts'!U176","v":0},{"$f":"'O4 Summary by Class & Accounts'!V176","v":0},{"$f":"'O4 Summary by Class & Accounts'!W176","v":0},{"$f":"'O4 Summary by Class & Accounts'!X176","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CDMPP"]
[5420,"Community Safety Program",23500,{"$f":"'O4 Summary by Class & Accounts'!E177","v":11374.075388079407},{"$f":"'O4 Summary by Class & Accounts'!F177","v":3534.9856451512346},{"$f":"'O4 Summary by Class & Accounts'!G177","v":7567.8868861289657},{"$f":"'O4 Summary by Class & Accounts'!H177","v":0},{"$f":"'O4 Summary by Class & Accounts'!I177","v":0},{"$f":"'O4 Summary by Class & Accounts'!J177","v":678.05211207140133},{"$f":"'O4 Summary by Class & Accounts'!K177","v":268.51741027065992},{"$f":"'O4 Summary by Class & Accounts'!L177","v":0},{"$f":"'O4 Summary by Class & Accounts'!M177","v":75.986725698639447},{"$f":"'O4 Summary by Class & Accounts'!N177","v":0.49583259969240229},{"$f":"'O4 Summary by Class & Accounts'!O177","v":0},{"$f":"'O4 Summary by Class & Accounts'!P177","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q177","v":0},{"$f":"'O4 Summary by Class & Accounts'!R177","v":0},{"$f":"'O4 Summary by Class & Accounts'!S177","v":0},{"$f":"'O4 Summary by Class & Accounts'!T177","v":0},{"$f":"'O4 Summary by Class & Accounts'!U177","v":0},{"$f":"'O4 Summary by Class & Accounts'!V177","v":0},{"$f":"'O4 Summary by Class & Accounts'!W177","v":0},{"$f":"'O4 Summary by Class & Accounts'!X177","v":0},23500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NFA ECC"]
[5425,"Miscellaneous Customer Service and Informational Expenses",0,{"$f":"'O4 Summary by Class & Accounts'!E178","v":0},{"$f":"'O4 Summary by Class & Accounts'!F178","v":0},{"$f":"'O4 Summary by Class & Accounts'!G178","v":0},{"$f":"'O4 Summary by Class & Accounts'!H178","v":0},{"$f":"'O4 Summary by Class & Accounts'!I178","v":0},{"$f":"'O4 Summary by Class & Accounts'!J178","v":0},{"$f":"'O4 Summary by Class & Accounts'!K178","v":0},{"$f":"'O4 Summary by Class & Accounts'!L178","v":0},{"$f":"'O4 Summary by Class & Accounts'!M178","v":0},{"$f":"'O4 Summary by Class & Accounts'!N178","v":0},{"$f":"'O4 Summary by Class & Accounts'!O178","v":0},{"$f":"'O4 Summary by Class & Accounts'!P178","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q178","v":0},{"$f":"'O4 Summary by Class & Accounts'!R178","v":0},{"$f":"'O4 Summary by Class & Accounts'!S178","v":0},{"$f":"'O4 Summary by Class & Accounts'!T178","v":0},{"$f":"'O4 Summary by Class & Accounts'!U178","v":0},{"$f":"'O4 Summary by Class & Accounts'!V178","v":0},{"$f":"'O4 Summary by Class & Accounts'!W178","v":0},{"$f":"'O4 Summary by Class & Accounts'!X178","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5505,"Supervision",{"$f":"SUM(D228:W228)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E179","v":0},{"$f":"'O4 Summary by Class & Accounts'!F179","v":0},{"$f":"'O4 Summary by Class & Accounts'!G179","v":0},{"$f":"'O4 Summary by Class & Accounts'!H179","v":0},{"$f":"'O4 Summary by Class & Accounts'!I179","v":0},{"$f":"'O4 Summary by Class & Accounts'!J179","v":0},{"$f":"'O4 Summary by Class & Accounts'!K179","v":0},{"$f":"'O4 Summary by Class & Accounts'!L179","v":0},{"$f":"'O4 Summary by Class & Accounts'!M179","v":0},{"$f":"'O4 Summary by Class & Accounts'!N179","v":0},{"$f":"'O4 Summary by Class & Accounts'!O179","v":0},{"$f":"'O4 Summary by Class & Accounts'!P179","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q179","v":0},{"$f":"'O4 Summary by Class & Accounts'!R179","v":0},{"$f":"'O4 Summary by Class & Accounts'!S179","v":0},{"$f":"'O4 Summary by Class & Accounts'!T179","v":0},{"$f":"'O4 Summary by Class & Accounts'!U179","v":0},{"$f":"'O4 Summary by Class & Accounts'!V179","v":0},{"$f":"'O4 Summary by Class & Accounts'!W179","v":0},{"$f":"'O4 Summary by Class & Accounts'!X179","v":0},{"$f":"SUM(D228:W228)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5510,"Demonstrating and Selling Expense",{"$f":"SUM(D229:W229)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E180","v":0},{"$f":"'O4 Summary by Class & Accounts'!F180","v":0},{"$f":"'O4 Summary by Class & Accounts'!G180","v":0},{"$f":"'O4 Summary by Class & Accounts'!H180","v":0},{"$f":"'O4 Summary by Class & Accounts'!I180","v":0},{"$f":"'O4 Summary by Class & Accounts'!J180","v":0},{"$f":"'O4 Summary by Class & Accounts'!K180","v":0},{"$f":"'O4 Summary by Class & Accounts'!L180","v":0},{"$f":"'O4 Summary by Class & Accounts'!M180","v":0},{"$f":"'O4 Summary by Class & Accounts'!N180","v":0},{"$f":"'O4 Summary by Class & Accounts'!O180","v":0},{"$f":"'O4 Summary by Class & Accounts'!P180","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q180","v":0},{"$f":"'O4 Summary by Class & Accounts'!R180","v":0},{"$f":"'O4 Summary by Class & Accounts'!S180","v":0},{"$f":"'O4 Summary by Class & Accounts'!T180","v":0},{"$f":"'O4 Summary by Class & Accounts'!U180","v":0},{"$f":"'O4 Summary by Class & Accounts'!V180","v":0},{"$f":"'O4 Summary by Class & Accounts'!W180","v":0},{"$f":"'O4 Summary by Class & Accounts'!X180","v":0},{"$f":"SUM(D229:W229)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5515,"Advertising Expense",{"$f":"SUM(D230:W230)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E181","v":0},{"$f":"'O4 Summary by Class & Accounts'!F181","v":0},{"$f":"'O4 Summary by Class & Accounts'!G181","v":0},{"$f":"'O4 Summary by Class & Accounts'!H181","v":0},{"$f":"'O4 Summary by Class & Accounts'!I181","v":0},{"$f":"'O4 Summary by Class & Accounts'!J181","v":0},{"$f":"'O4 Summary by Class & Accounts'!K181","v":0},{"$f":"'O4 Summary by Class & Accounts'!L181","v":0},{"$f":"'O4 Summary by Class & Accounts'!M181","v":0},{"$f":"'O4 Summary by Class & Accounts'!N181","v":0},{"$f":"'O4 Summary by Class & Accounts'!O181","v":0},{"$f":"'O4 Summary by Class & Accounts'!P181","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q181","v":0},{"$f":"'O4 Summary by Class & Accounts'!R181","v":0},{"$f":"'O4 Summary by Class & Accounts'!S181","v":0},{"$f":"'O4 Summary by Class & Accounts'!T181","v":0},{"$f":"'O4 Summary by Class & Accounts'!U181","v":0},{"$f":"'O4 Summary by Class & Accounts'!V181","v":0},{"$f":"'O4 Summary by Class & Accounts'!W181","v":0},{"$f":"'O4 Summary by Class & Accounts'!X181","v":0},{"$f":"SUM(D230:W230)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5520,"Miscellaneous Sales Expense",{"$f":"SUM(D231:W231)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E182","v":0},{"$f":"'O4 Summary by Class & Accounts'!F182","v":0},{"$f":"'O4 Summary by Class & Accounts'!G182","v":0},{"$f":"'O4 Summary by Class & Accounts'!H182","v":0},{"$f":"'O4 Summary by Class & Accounts'!I182","v":0},{"$f":"'O4 Summary by Class & Accounts'!J182","v":0},{"$f":"'O4 Summary by Class & Accounts'!K182","v":0},{"$f":"'O4 Summary by Class & Accounts'!L182","v":0},{"$f":"'O4 Summary by Class & Accounts'!M182","v":0},{"$f":"'O4 Summary by Class & Accounts'!N182","v":0},{"$f":"'O4 Summary by Class & Accounts'!O182","v":0},{"$f":"'O4 Summary by Class & Accounts'!P182","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q182","v":0},{"$f":"'O4 Summary by Class & Accounts'!R182","v":0},{"$f":"'O4 Summary by Class & Accounts'!S182","v":0},{"$f":"'O4 Summary by Class & Accounts'!T182","v":0},{"$f":"'O4 Summary by Class & Accounts'!U182","v":0},{"$f":"'O4 Summary by Class & Accounts'!V182","v":0},{"$f":"'O4 Summary by Class & Accounts'!W182","v":0},{"$f":"'O4 Summary by Class & Accounts'!X182","v":0},{"$f":"SUM(D231:W231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5605,"Executive Salaries and Expenses",614682.99999999988,{"$f":"'O4 Summary by Class & Accounts'!E183","v":363495.52639934898},{"$f":"'O4 Summary by Class & Accounts'!F183","v":83167.455983513471},{"$f":"'O4 Summary by Class & Accounts'!G183","v":148663.91731131743},{"$f":"'O4 Summary by Class & Accounts'!H183","v":0},{"$f":"'O4 Summary by Class & Accounts'!I183","v":0},{"$f":"'O4 Summary by Class & Accounts'!J183","v":12825.374906665207},{"$f":"'O4 Summary by Class & Accounts'!K183","v":5053.2569135444237},{"$f":"'O4 Summary by Class & Accounts'!L183","v":0},{"$f":"'O4 Summary by Class & Accounts'!M183","v":1447.6979965760036},{"$f":"'O4 Summary by Class & Accounts'!N183","v":29.7704890345004},{"$f":"'O4 Summary by Class & Accounts'!O183","v":0},{"$f":"'O4 Summary by Class & Accounts'!P183","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q183","v":0},{"$f":"'O4 Summary by Class & Accounts'!R183","v":0},{"$f":"'O4 Summary by Class & Accounts'!S183","v":0},{"$f":"'O4 Summary by Class & Accounts'!T183","v":0},{"$f":"'O4 Summary by Class & Accounts'!U183","v":0},{"$f":"'O4 Summary by Class & Accounts'!V183","v":0},{"$f":"'O4 Summary by Class & Accounts'!W183","v":0},{"$f":"'O4 Summary by Class & Accounts'!X183","v":0},614682.99999999988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5610,"Management Salaries and Expenses",0,{"$f":"'O4 Summary by Class & Accounts'!E184","v":0},{"$f":"'O4 Summary by Class & Accounts'!F184","v":0},{"$f":"'O4 Summary by Class & Accounts'!G184","v":0},{"$f":"'O4 Summary by Class & Accounts'!H184","v":0},{"$f":"'O4 Summary by Class & Accounts'!I184","v":0},{"$f":"'O4 Summary by Class & Accounts'!J184","v":0},{"$f":"'O4 Summary by Class & Accounts'!K184","v":0},{"$f":"'O4 Summary by Class & Accounts'!L184","v":0},{"$f":"'O4 Summary by Class & Accounts'!M184","v":0},{"$f":"'O4 Summary by Class & Accounts'!N184","v":0},{"$f":"'O4 Summary by Class & Accounts'!O184","v":0},{"$f":"'O4 Summary by Class & Accounts'!P184","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q184","v":0},{"$f":"'O4 Summary by Class & Accounts'!R184","v":0},{"$f":"'O4 Summary by Class & Accounts'!S184","v":0},{"$f":"'O4 Summary by Class & Accounts'!T184","v":0},{"$f":"'O4 Summary by Class & Accounts'!U184","v":0},{"$f":"'O4 Summary by Class & Accounts'!V184","v":0},{"$f":"'O4 Summary by Class & Accounts'!W184","v":0},{"$f":"'O4 Summary by Class & Accounts'!X184","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5615,"General Administrative Salaries and Expenses",1517325.5700000003,{"$f":"'O4 Summary by Class & Accounts'!E185","v":897277.22547450033},{"$f":"'O4 Summary by Class & Accounts'!F185","v":205296.23815142846},{"$f":"'O4 Summary by Class & Accounts'!G185","v":366972.18415480433},{"$f":"'O4 Summary by Class & Accounts'!H185","v":0},{"$f":"'O4 Summary by Class & Accounts'!I185","v":0},{"$f":"'O4 Summary by Class & Accounts'!J185","v":31659.032852249831},{"$f":"'O4 Summary by Class & Accounts'!K185","v":12473.805077902325},{"$f":"'O4 Summary by Class & Accounts'!L185","v":0},{"$f":"'O4 Summary by Class & Accounts'!M185","v":3573.5967772698168},{"$f":"'O4 Summary by Class & Accounts'!N185","v":73.487511845051955},{"$f":"'O4 Summary by Class & Accounts'!O185","v":0},{"$f":"'O4 Summary by Class & Accounts'!P185","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q185","v":0},{"$f":"'O4 Summary by Class & Accounts'!R185","v":0},{"$f":"'O4 Summary by Class & Accounts'!S185","v":0},{"$f":"'O4 Summary by Class & Accounts'!T185","v":0},{"$f":"'O4 Summary by Class & Accounts'!U185","v":0},{"$f":"'O4 Summary by Class & Accounts'!V185","v":0},{"$f":"'O4 Summary by Class & Accounts'!W185","v":0},{"$f":"'O4 Summary by Class & Accounts'!X185","v":0},1517325.5700000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5620,"Office Supplies and Expenses",0,{"$f":"'O4 Summary by Class & Accounts'!E186","v":0},{"$f":"'O4 Summary by Class & Accounts'!F186","v":0},{"$f":"'O4 Summary by Class & Accounts'!G186","v":0},{"$f":"'O4 Summary by Class & Accounts'!H186","v":0},{"$f":"'O4 Summary by Class & Accounts'!I186","v":0},{"$f":"'O4 Summary by Class & Accounts'!J186","v":0},{"$f":"'O4 Summary by Class & Accounts'!K186","v":0},{"$f":"'O4 Summary by Class & Accounts'!L186","v":0},{"$f":"'O4 Summary by Class & Accounts'!M186","v":0},{"$f":"'O4 Summary by Class & Accounts'!N186","v":0},{"$f":"'O4 Summary by Class & Accounts'!O186","v":0},{"$f":"'O4 Summary by Class & Accounts'!P186","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q186","v":0},{"$f":"'O4 Summary by Class & Accounts'!R186","v":0},{"$f":"'O4 Summary by Class & Accounts'!S186","v":0},{"$f":"'O4 Summary by Class & Accounts'!T186","v":0},{"$f":"'O4 Summary by Class & Accounts'!U186","v":0},{"$f":"'O4 Summary by Class & Accounts'!V186","v":0},{"$f":"'O4 Summary by Class & Accounts'!W186","v":0},{"$f":"'O4 Summary by Class & Accounts'!X186","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5625,"Administrative Expense Transferred Credit",-514964.00000000006,{"$f":"'O4 Summary by Class & Accounts'!E187","v":-304526.25216040522},{"$f":"'O4 Summary by Class & Accounts'!F187","v":-69675.338024793324},{"$f":"'O4 Summary by Class & Accounts'!G187","v":-124546.41744493546},{"$f":"'O4 Summary by Class & Accounts'!H187","v":0},{"$f":"'O4 Summary by Class & Accounts'!I187","v":0},{"$f":"'O4 Summary by Class & Accounts'!J187","v":-10744.735682353248},{"$f":"'O4 Summary by Class & Accounts'!K187","v":-4233.4754551964033},{"$f":"'O4 Summary by Class & Accounts'!L187","v":0},{"$f":"'O4 Summary by Class & Accounts'!M187","v":-1212.840360167379},{"$f":"'O4 Summary by Class & Accounts'!N187","v":-24.94087214899788},{"$f":"'O4 Summary by Class & Accounts'!O187","v":0},{"$f":"'O4 Summary by Class & Accounts'!P187","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q187","v":0},{"$f":"'O4 Summary by Class & Accounts'!R187","v":0},{"$f":"'O4 Summary by Class & Accounts'!S187","v":0},{"$f":"'O4 Summary by Class & Accounts'!T187","v":0},{"$f":"'O4 Summary by Class & Accounts'!U187","v":0},{"$f":"'O4 Summary by Class & Accounts'!V187","v":0},{"$f":"'O4 Summary by Class & Accounts'!W187","v":0},{"$f":"'O4 Summary by Class & Accounts'!X187","v":0},-514964.00000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5630,"Outside Services Employed",104515,{"$f":"'O4 Summary by Class & Accounts'!E188","v":61805.410173419405},{"$f":"'O4 Summary by Class & Accounts'!F188","v":14141.023360198527},{"$f":"'O4 Summary by Class & Accounts'!G188","v":25277.434576509095},{"$f":"'O4 Summary by Class & Accounts'!H188","v":0},{"$f":"'O4 Summary by Class & Accounts'!I188","v":0},{"$f":"'O4 Summary by Class & Accounts'!J188","v":2180.7078744167547},{"$f":"'O4 Summary by Class & Accounts'!K188","v":859.2089683936199},{"$f":"'O4 Summary by Class & Accounts'!L188","v":0},{"$f":"'O4 Summary by Class & Accounts'!M188","v":246.15314904127982},{"$f":"'O4 Summary by Class & Accounts'!N188","v":5.0618980213228761},{"$f":"'O4 Summary by Class & Accounts'!O188","v":0},{"$f":"'O4 Summary by Class & Accounts'!P188","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q188","v":0},{"$f":"'O4 Summary by Class & Accounts'!R188","v":0},{"$f":"'O4 Summary by Class & Accounts'!S188","v":0},{"$f":"'O4 Summary by Class & Accounts'!T188","v":0},{"$f":"'O4 Summary by Class & Accounts'!U188","v":0},{"$f":"'O4 Summary by Class & Accounts'!V188","v":0},{"$f":"'O4 Summary by Class & Accounts'!W188","v":0},{"$f":"'O4 Summary by Class & Accounts'!X188","v":0},104515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5635,"Property Insurance",0,{"$f":"'O4 Summary by Class & Accounts'!E189","v":0},{"$f":"'O4 Summary by Class & Accounts'!F189","v":0},{"$f":"'O4 Summary by Class & Accounts'!G189","v":0},{"$f":"'O4 Summary by Class & Accounts'!H189","v":0},{"$f":"'O4 Summary by Class & Accounts'!I189","v":0},{"$f":"'O4 Summary by Class & Accounts'!J189","v":0},{"$f":"'O4 Summary by Class & Accounts'!K189","v":0},{"$f":"'O4 Summary by Class & Accounts'!L189","v":0},{"$f":"'O4 Summary by Class & Accounts'!M189","v":0},{"$f":"'O4 Summary by Class & Accounts'!N189","v":0},{"$f":"'O4 Summary by Class & Accounts'!O189","v":0},{"$f":"'O4 Summary by Class & Accounts'!P189","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q189","v":0},{"$f":"'O4 Summary by Class & Accounts'!R189","v":0},{"$f":"'O4 Summary by Class & Accounts'!S189","v":0},{"$f":"'O4 Summary by Class & Accounts'!T189","v":0},{"$f":"'O4 Summary by Class & Accounts'!U189","v":0},{"$f":"'O4 Summary by Class & Accounts'!V189","v":0},{"$f":"'O4 Summary by Class & Accounts'!W189","v":0},{"$f":"'O4 Summary by Class & Accounts'!X189","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NFA ECC"]
[5640,"Injuries and Damages",168750.00000000003,{"$f":"'O4 Summary by Class & Accounts'!E190","v":99791.063165713291},{"$f":"'O4 Summary by Class & Accounts'!F190","v":22832.107276788032},{"$f":"'O4 Summary by Class & Accounts'!G190","v":40812.965457455008},{"$f":"'O4 Summary by Class & Accounts'!H190","v":0},{"$f":"'O4 Summary by Class & Accounts'!I190","v":0},{"$f":"'O4 Summary by Class & Accounts'!J190","v":3520.9726241001522},{"$f":"'O4 Summary by Class & Accounts'!K190","v":1387.2794662624826},{"$f":"'O4 Summary by Class & Accounts'!L190","v":0},{"$f":"'O4 Summary by Class & Accounts'!M190","v":397.43906521280172},{"$f":"'O4 Summary by Class & Accounts'!N190","v":8.1729444682412602},{"$f":"'O4 Summary by Class & Accounts'!O190","v":0},{"$f":"'O4 Summary by Class & Accounts'!P190","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q190","v":0},{"$f":"'O4 Summary by Class & Accounts'!R190","v":0},{"$f":"'O4 Summary by Class & Accounts'!S190","v":0},{"$f":"'O4 Summary by Class & Accounts'!T190","v":0},{"$f":"'O4 Summary by Class & Accounts'!U190","v":0},{"$f":"'O4 Summary by Class & Accounts'!V190","v":0},{"$f":"'O4 Summary by Class & Accounts'!W190","v":0},{"$f":"'O4 Summary by Class & Accounts'!X190","v":0},168750.00000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5645,"Employee Pensions and Benefits",391999.00000000006,{"$f":"'O4 Summary by Class & Accounts'!E191","v":231810.35241420116},{"$f":"'O4 Summary by Class & Accounts'!F191","v":53038.004268999306},{"$f":"'O4 Summary by Class & Accounts'!G191","v":94806.765311744617},{"$f":"'O4 Summary by Class & Accounts'!H191","v":0},{"$f":"'O4 Summary by Class & Accounts'!I191","v":0},{"$f":"'O4 Summary by Class & Accounts'!J191","v":8179.0681343682108},{"$f":"'O4 Summary by Class & Accounts'!K191","v":3222.5905984914189},{"$f":"'O4 Summary by Class & Accounts'!L191","v":0},{"$f":"'O4 Summary by Class & Accounts'!M191","v":923.2338733294996},{"$f":"'O4 Summary by Class & Accounts'!N191","v":18.985398865813959},{"$f":"'O4 Summary by Class & Accounts'!O191","v":0},{"$f":"'O4 Summary by Class & Accounts'!P191","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q191","v":0},{"$f":"'O4 Summary by Class & Accounts'!R191","v":0},{"$f":"'O4 Summary by Class & Accounts'!S191","v":0},{"$f":"'O4 Summary by Class & Accounts'!T191","v":0},{"$f":"'O4 Summary by Class & Accounts'!U191","v":0},{"$f":"'O4 Summary by Class & Accounts'!V191","v":0},{"$f":"'O4 Summary by Class & Accounts'!W191","v":0},{"$f":"'O4 Summary by Class & Accounts'!X191","v":0},391999.00000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5650,"Franchise Requirements",0,{"$f":"'O4 Summary by Class & Accounts'!E192","v":0},{"$f":"'O4 Summary by Class & Accounts'!F192","v":0},{"$f":"'O4 Summary by Class & Accounts'!G192","v":0},{"$f":"'O4 Summary by Class & Accounts'!H192","v":0},{"$f":"'O4 Summary by Class & Accounts'!I192","v":0},{"$f":"'O4 Summary by Class & Accounts'!J192","v":0},{"$f":"'O4 Summary by Class & Accounts'!K192","v":0},{"$f":"'O4 Summary by Class & Accounts'!L192","v":0},{"$f":"'O4 Summary by Class & Accounts'!M192","v":0},{"$f":"'O4 Summary by Class & Accounts'!N192","v":0},{"$f":"'O4 Summary by Class & Accounts'!O192","v":0},{"$f":"'O4 Summary by Class & Accounts'!P192","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q192","v":0},{"$f":"'O4 Summary by Class & Accounts'!R192","v":0},{"$f":"'O4 Summary by Class & Accounts'!S192","v":0},{"$f":"'O4 Summary by Class & Accounts'!T192","v":0},{"$f":"'O4 Summary by Class & Accounts'!U192","v":0},{"$f":"'O4 Summary by Class & Accounts'!V192","v":0},{"$f":"'O4 Summary by Class & Accounts'!W192","v":0},{"$f":"'O4 Summary by Class & Accounts'!X192","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5655,"Regulatory Expenses",564066,{"$f":"'O4 Summary by Class & Accounts'!E193","v":333562.9382852221},{"$f":"'O4 Summary by Class & Accounts'!F193","v":76318.906211488706},{"$f":"'O4 Summary by Class & Accounts'!G193","v":136421.96251096186},{"$f":"'O4 Summary by Class & Accounts'!H193","v":0},{"$f":"'O4 Summary by Class & Accounts'!I193","v":0},{"$f":"'O4 Summary by Class & Accounts'!J193","v":11769.250039618822},{"$f":"'O4 Summary by Class & Accounts'!K193","v":4637.138840988524},{"$f":"'O4 Summary by Class & Accounts'!L193","v":0},{"$f":"'O4 Summary by Class & Accounts'!M193","v":1328.4851185678472},{"$f":"'O4 Summary by Class & Accounts'!N193","v":27.318993152136144},{"$f":"'O4 Summary by Class & Accounts'!O193","v":0},{"$f":"'O4 Summary by Class & Accounts'!P193","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q193","v":0},{"$f":"'O4 Summary by Class & Accounts'!R193","v":0},{"$f":"'O4 Summary by Class & Accounts'!S193","v":0},{"$f":"'O4 Summary by Class & Accounts'!T193","v":0},{"$f":"'O4 Summary by Class & Accounts'!U193","v":0},{"$f":"'O4 Summary by Class & Accounts'!V193","v":0},{"$f":"'O4 Summary by Class & Accounts'!W193","v":0},{"$f":"'O4 Summary by Class & Accounts'!X193","v":0},564066,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5660,"General Advertising Expenses",{"$f":"SUM(D243:W243)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E194","v":0},{"$f":"'O4 Summary by Class & Accounts'!F194","v":0},{"$f":"'O4 Summary by Class & Accounts'!G194","v":0},{"$f":"'O4 Summary by Class & Accounts'!H194","v":0},{"$f":"'O4 Summary by Class & Accounts'!I194","v":0},{"$f":"'O4 Summary by Class & Accounts'!J194","v":0},{"$f":"'O4 Summary by Class & Accounts'!K194","v":0},{"$f":"'O4 Summary by Class & Accounts'!L194","v":0},{"$f":"'O4 Summary by Class & Accounts'!M194","v":0},{"$f":"'O4 Summary by Class & Accounts'!N194","v":0},{"$f":"'O4 Summary by Class & Accounts'!O194","v":0},{"$f":"'O4 Summary by Class & Accounts'!P194","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q194","v":0},{"$f":"'O4 Summary by Class & Accounts'!R194","v":0},{"$f":"'O4 Summary by Class & Accounts'!S194","v":0},{"$f":"'O4 Summary by Class & Accounts'!T194","v":0},{"$f":"'O4 Summary by Class & Accounts'!U194","v":0},{"$f":"'O4 Summary by Class & Accounts'!V194","v":0},{"$f":"'O4 Summary by Class & Accounts'!W194","v":0},{"$f":"'O4 Summary by Class & Accounts'!X194","v":0},{"$f":"SUM(D243:W243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5665,"Miscellaneous General Expenses",264299,{"$f":"'O4 Summary by Class & Accounts'!E195","v":156294.38935487322},{"$f":"'O4 Summary by Class & Accounts'!F195","v":35760.018495690667},{"$f":"'O4 Summary by Class & Accounts'!G195","v":63921.931599643853},{"$f":"'O4 Summary by Class & Accounts'!H195","v":0},{"$f":"'O4 Summary by Class & Accounts'!I195","v":0},{"$f":"'O4 Summary by Class & Accounts'!J195","v":5514.6047026787919},{"$f":"'O4 Summary by Class & Accounts'!K195","v":2172.7797075775284},{"$f":"'O4 Summary by Class & Accounts'!L195","v":0},{"$f":"'O4 Summary by Class & Accounts'!M195","v":622.47554072105652},{"$f":"'O4 Summary by Class & Accounts'!N195","v":12.800598814884129},{"$f":"'O4 Summary by Class & Accounts'!O195","v":0},{"$f":"'O4 Summary by Class & Accounts'!P195","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q195","v":0},{"$f":"'O4 Summary by Class & Accounts'!R195","v":0},{"$f":"'O4 Summary by Class & Accounts'!S195","v":0},{"$f":"'O4 Summary by Class & Accounts'!T195","v":0},{"$f":"'O4 Summary by Class & Accounts'!U195","v":0},{"$f":"'O4 Summary by Class & Accounts'!V195","v":0},{"$f":"'O4 Summary by Class & Accounts'!W195","v":0},{"$f":"'O4 Summary by Class & Accounts'!X195","v":0},264299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5670,"Rent",0,{"$f":"'O4 Summary by Class & Accounts'!E196","v":0},{"$f":"'O4 Summary by Class & Accounts'!F196","v":0},{"$f":"'O4 Summary by Class & Accounts'!G196","v":0},{"$f":"'O4 Summary by Class & Accounts'!H196","v":0},{"$f":"'O4 Summary by Class & Accounts'!I196","v":0},{"$f":"'O4 Summary by Class & Accounts'!J196","v":0},{"$f":"'O4 Summary by Class & Accounts'!K196","v":0},{"$f":"'O4 Summary by Class & Accounts'!L196","v":0},{"$f":"'O4 Summary by Class & Accounts'!M196","v":0},{"$f":"'O4 Summary by Class & Accounts'!N196","v":0},{"$f":"'O4 Summary by Class & Accounts'!O196","v":0},{"$f":"'O4 Summary by Class & Accounts'!P196","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q196","v":0},{"$f":"'O4 Summary by Class & Accounts'!R196","v":0},{"$f":"'O4 Summary by Class & Accounts'!S196","v":0},{"$f":"'O4 Summary by Class & Accounts'!T196","v":0},{"$f":"'O4 Summary by Class & Accounts'!U196","v":0},{"$f":"'O4 Summary by Class & Accounts'!V196","v":0},{"$f":"'O4 Summary by Class & Accounts'!W196","v":0},{"$f":"'O4 Summary by Class & Accounts'!X196","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5675,"Maintenance of General Plant",0,{"$f":"'O4 Summary by Class & Accounts'!E197","v":0},{"$f":"'O4 Summary by Class & Accounts'!F197","v":0},{"$f":"'O4 Summary by Class & Accounts'!G197","v":0},{"$f":"'O4 Summary by Class & Accounts'!H197","v":0},{"$f":"'O4 Summary by Class & Accounts'!I197","v":0},{"$f":"'O4 Summary by Class & Accounts'!J197","v":0},{"$f":"'O4 Summary by Class & Accounts'!K197","v":0},{"$f":"'O4 Summary by Class & Accounts'!L197","v":0},{"$f":"'O4 Summary by Class & Accounts'!M197","v":0},{"$f":"'O4 Summary by Class & Accounts'!N197","v":0},{"$f":"'O4 Summary by Class & Accounts'!O197","v":0},{"$f":"'O4 Summary by Class & Accounts'!P197","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q197","v":0},{"$f":"'O4 Summary by Class & Accounts'!R197","v":0},{"$f":"'O4 Summary by Class & Accounts'!S197","v":0},{"$f":"'O4 Summary by Class & Accounts'!T197","v":0},{"$f":"'O4 Summary by Class & Accounts'!U197","v":0},{"$f":"'O4 Summary by Class & Accounts'!V197","v":0},{"$f":"'O4 Summary by Class & Accounts'!W197","v":0},{"$f":"'O4 Summary by Class & Accounts'!X197","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[5680,"Electrical Safety Authority Fees",111208,{"$f":"'O4 Summary by Class & Accounts'!E198","v":65763.345496489739},{"$f":"'O4 Summary by Class & Accounts'!F198","v":15046.595472812111},{"$f":"'O4 Summary by Class & Accounts'!G198","v":26896.167482030556},{"$f":"'O4 Summary by Class & Accounts'!H198","v":0},{"$f":"'O4 Summary by Class & Accounts'!I198","v":0},{"$f":"'O4 Summary by Class & Accounts'!J198","v":2320.3574730721762},{"$f":"'O4 Summary by Class & Accounts'!K198","v":914.23155486884832},{"$f":"'O4 Summary by Class & Accounts'!L198","v":0},{"$f":"'O4 Summary by Class & Accounts'!M198","v":261.91646556554224},{"$f":"'O4 Summary by Class & Accounts'!N198","v":5.3860551610321421},{"$f":"'O4 Summary by Class & Accounts'!O198","v":0},{"$f":"'O4 Summary by Class & Accounts'!P198","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q198","v":0},{"$f":"'O4 Summary by Class & Accounts'!R198","v":0},{"$f":"'O4 Summary by Class & Accounts'!S198","v":0},{"$f":"'O4 Summary by Class & Accounts'!T198","v":0},{"$f":"'O4 Summary by Class & Accounts'!U198","v":0},{"$f":"'O4 Summary by Class & Accounts'!V198","v":0},{"$f":"'O4 Summary by Class & Accounts'!W198","v":0},{"$f":"'O4 Summary by Class & Accounts'!X198","v":0},111208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[6105,"Taxes Other Than Income Taxes",{"$f":"SUM(D248:W248)","v":489734},{"$f":"'O4 Summary by Class & Accounts'!E208","v":230047.0922902083},{"$f":"'O4 Summary by Class & Accounts'!F208","v":75148.887998290927},{"$f":"'O4 Summary by Class & Accounts'!G208","v":162250.519481108},{"$f":"'O4 Summary by Class & Accounts'!H208","v":0},{"$f":"'O4 Summary by Class & Accounts'!I208","v":0},{"$f":"'O4 Summary by Class & Accounts'!J208","v":15290.877873602589},{"$f":"'O4 Summary by Class & Accounts'!K208","v":5434.6926765601665},{"$f":"'O4 Summary by Class & Accounts'!L208","v":0},{"$f":"'O4 Summary by Class & Accounts'!M208","v":1550.0120359397038},{"$f":"'O4 Summary by Class & Accounts'!N208","v":11.917644290298695},{"$f":"'O4 Summary by Class & Accounts'!O208","v":0},{"$f":"'O4 Summary by Class & Accounts'!P208","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q208","v":0},{"$f":"'O4 Summary by Class & Accounts'!R208","v":0},{"$f":"'O4 Summary by Class & Accounts'!S208","v":0},{"$f":"'O4 Summary by Class & Accounts'!T208","v":0},{"$f":"'O4 Summary by Class & Accounts'!U208","v":0},{"$f":"'O4 Summary by Class & Accounts'!V208","v":0},{"$f":"'O4 Summary by Class & Accounts'!W208","v":0},{"$f":"'O4 Summary by Class & Accounts'!X208","v":0},{"$f":"SUM(D248:W248)","v":489734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NFA"]
["6205-1","Sub-Account LEAP Funding",42000,{"$f":"'O4 Summary by Class & Accounts'!E210","v":24836.886832355307},{"$f":"'O4 Summary by Class & Accounts'!F210","v":5682.6578111116887},{"$f":"'O4 Summary by Class & Accounts'!G210","v":10157.893624966578},{"$f":"'O4 Summary by Class & Accounts'!H210","v":0},{"$f":"'O4 Summary by Class & Accounts'!I210","v":0},{"$f":"'O4 Summary by Class & Accounts'!J210","v":876.33096422048231},{"$f":"'O4 Summary by Class & Accounts'!K210","v":345.27844493644011},{"$f":"'O4 Summary by Class & Accounts'!L210","v":0},{"$f":"'O4 Summary by Class & Accounts'!M210","v":98.918167341852879},{"$f":"'O4 Summary by Class & Accounts'!N210","v":2.0341550676511582},{"$f":"'O4 Summary by Class & Accounts'!O210","v":0},{"$f":"'O4 Summary by Class & Accounts'!P210","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q210","v":0},{"$f":"'O4 Summary by Class & Accounts'!R210","v":0},{"$f":"'O4 Summary by Class & Accounts'!S210","v":0},{"$f":"'O4 Summary by Class & Accounts'!T210","v":0},{"$f":"'O4 Summary by Class & Accounts'!U210","v":0},{"$f":"'O4 Summary by Class & Accounts'!V210","v":0},{"$f":"'O4 Summary by Class & Accounts'!W210","v":0},{"$f":"'O4 Summary by Class & Accounts'!X210","v":0},42000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[6210,"Life Insurance",0,{"$f":"'O4 Summary by Class & Accounts'!E211","v":0},{"$f":"'O4 Summary by Class & Accounts'!F211","v":0},{"$f":"'O4 Summary by Class & Accounts'!G211","v":0},{"$f":"'O4 Summary by Class & Accounts'!H211","v":0},{"$f":"'O4 Summary by Class & Accounts'!I211","v":0},{"$f":"'O4 Summary by Class & Accounts'!J211","v":0},{"$f":"'O4 Summary by Class & Accounts'!K211","v":0},{"$f":"'O4 Summary by Class & Accounts'!L211","v":0},{"$f":"'O4 Summary by Class & Accounts'!M211","v":0},{"$f":"'O4 Summary by Class & Accounts'!N211","v":0},{"$f":"'O4 Summary by Class & Accounts'!O211","v":0},{"$f":"'O4 Summary by Class & Accounts'!P211","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q211","v":0},{"$f":"'O4 Summary by Class & Accounts'!R211","v":0},{"$f":"'O4 Summary by Class & Accounts'!S211","v":0},{"$f":"'O4 Summary by Class & Accounts'!T211","v":0},{"$f":"'O4 Summary by Class & Accounts'!U211","v":0},{"$f":"'O4 Summary by Class & Accounts'!V211","v":0},{"$f":"'O4 Summary by Class & Accounts'!W211","v":0},{"$f":"'O4 Summary by Class & Accounts'!X211","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[6215,"Penalties",{"$f":"SUM(D251:W251)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E212","v":0},{"$f":"'O4 Summary by Class & Accounts'!F212","v":0},{"$f":"'O4 Summary by Class & Accounts'!G212","v":0},{"$f":"'O4 Summary by Class & Accounts'!H212","v":0},{"$f":"'O4 Summary by Class & Accounts'!I212","v":0},{"$f":"'O4 Summary by Class & Accounts'!J212","v":0},{"$f":"'O4 Summary by Class & Accounts'!K212","v":0},{"$f":"'O4 Summary by Class & Accounts'!L212","v":0},{"$f":"'O4 Summary by Class & Accounts'!M212","v":0},{"$f":"'O4 Summary by Class & Accounts'!N212","v":0},{"$f":"'O4 Summary by Class & Accounts'!O212","v":0},{"$f":"'O4 Summary by Class & Accounts'!P212","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q212","v":0},{"$f":"'O4 Summary by Class & Accounts'!R212","v":0},{"$f":"'O4 Summary by Class & Accounts'!S212","v":0},{"$f":"'O4 Summary by Class & Accounts'!T212","v":0},{"$f":"'O4 Summary by Class & Accounts'!U212","v":0},{"$f":"'O4 Summary by Class & Accounts'!V212","v":0},{"$f":"'O4 Summary by Class & Accounts'!W212","v":0},{"$f":"'O4 Summary by Class & Accounts'!X212","v":0},{"$f":"SUM(D251:W251)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[6225,"Other Deductions",{"$f":"SUM(D252:W252)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E213","v":0},{"$f":"'O4 Summary by Class & Accounts'!F213","v":0},{"$f":"'O4 Summary by Class & Accounts'!G213","v":0},{"$f":"'O4 Summary by Class & Accounts'!H213","v":0},{"$f":"'O4 Summary by Class & Accounts'!I213","v":0},{"$f":"'O4 Summary by Class & Accounts'!J213","v":0},{"$f":"'O4 Summary by Class & Accounts'!K213","v":0},{"$f":"'O4 Summary by Class & Accounts'!L213","v":0},{"$f":"'O4 Summary by Class & Accounts'!M213","v":0},{"$f":"'O4 Summary by Class & Accounts'!N213","v":0},{"$f":"'O4 Summary by Class & Accounts'!O213","v":0},{"$f":"'O4 Summary by Class & Accounts'!P213","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q213","v":0},{"$f":"'O4 Summary by Class & Accounts'!R213","v":0},{"$f":"'O4 Summary by Class & Accounts'!S213","v":0},{"$f":"'O4 Summary by Class & Accounts'!T213","v":0},{"$f":"'O4 Summary by Class & Accounts'!U213","v":0},{"$f":"'O4 Summary by Class & Accounts'!V213","v":0},{"$f":"'O4 Summary by Class & Accounts'!W213","v":0},{"$f":"'O4 Summary by Class & Accounts'!X213","v":0},{"$f":"SUM(D252:W252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O&M"]
[]
[null,"OM&A Expenses",{"$f":"SUM(C180:C253)","v":14211067.57},8341695.9825956076,1932019.6101164985,3482702.6039042887,0,0,301774.5418935261,118311.94042130139,0,33887.060506831433,675.83056194374444,0,0,0,0,0,0,0,0,0,0,14211067.57]
[]
[]
[]
[]
[null,null,"Demand Allocators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocators"]
["Grouping of Operating and Maintenance               Distribution Costs (lines 106 - 148)",null,{"$f":"C23","v":"Demand Total"},"Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Customer Total","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Total"]
[]
[null,1808,{"$f":"SUMIF($AV$117:$AV$159, $B262,C$117:C$159)","v":273056},{"$f":"SUMIF($AV$117:$AV$159, $B262,D$117:D$159)","v":77253.464432283508},48718.186859711757,129270.63418260537,0,0,16383.509165878935,993.18333301575092,0,437.02202650466023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1815,357219,{"$f":"SUMIF($AV$117:$AV$159, $B263,D$117:D$159)","v":101065.00245750282},63734.406099259402,169115.22424731962,0,0,21433.33514270372,1299.3084093979021,0,571.72364381653654,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1820,264144,67778.66224413985,48669.478129102674,127939.2269975207,0,0,18486.403202942649,1106.3762474834975,0,163.85317881062588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1830,147545.39999999997,38510.807784863886,27613.685960522627,72543.057268659162,0,0,8157.6381313229485,627.3072928790881,0,92.903561752269127,0,0,0,0,0,0,0,0,0,0,0,98363.599999999977,83504.687224847337,9474.8200016105766,1168.0428118937486,0,0,1.3373585644271353,3254.8155445405318,0,959.89705854336898,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,74033.399999999994,19323.449169272255,13855.633982420026,36399.70596164673,0,0,4093.2329088638771,314.76204433777468,0,46.615933459331451,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B266,V$117:V$159)","v":0},0,49355.600000000006,41899.889194729316,4754.1511908011807,586.08523688339073,0,0,0.67104227948590656,1633.1587506976632,0,481.64458460897225,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,1300.2000000000005,346.46815117786122,248.00613158412148,651.03464796124626,0,0,48.227827872550577,5.6295159152816394,0,0.83372548893920939,0,0,0,0,0,0,0,0,0,0,0,866.80000000000007,736.27786206837629,82.846380981335841,10.200356088315431,0,0,7.9064427240796709E-3,28.934305784343312,0,8.5331886349050432,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1850,61059,16974.108324946737,12086.883636558543,31683.700909986816,0,0,0,273.76309680560837,0,40.544031702297644,0,0,0,0,0,0,0,0,0,0,0,40705.999999999993,34744.557989829482,3822.4441938310488,325.68896988312906,0,0,0,1400.3293643748032,0,412.97948208153525,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243296,{"$f":"SUMIF($AV$117:$AV$159, $B270,Y$117:Y$159)","v":243296},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1815-1855",2475187.2000000002,667487.23651835648,466532.93245689257,1227003.645415477,0,0,101737.06635153081,10398.972619857504,0,2027.3466378856676,0,0,0,0,0,0,0,0,0,0,0,1650124.7999999998,1452353.7259943227,122869.72604883683,18708.884436526187,0,0,659.29740290981283,42715.587232690465,0,12603.648403937583,213.9304807761886,0,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",716461.79999999993,187003.61153243404,134088.56628475554,352259.91042897047,0,0,39612.458940206037,3046.124868747374,0,451.12794488640043,0,0,0,0,0,0,0,0,0,0,0,477641.20000000007,405488.19900553412,46008.527497501906,5671.8681537103603,0,0,6.4940440319717272,15804.972596295716,0,4661.1387029259295,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1840 & 1845",51928.800000000003,13867.388419229328,9924.7035781027807,26051.055777086494,0,0,1827.0276442052229,225.26331694642258,0,33.361264429754861,0,0,0,0,0,0,0,0,0,0,0,34619.199999999997,29408.015177980487,3306.0946240157091,407.00453154192871,{"$f":"SUMIF($AV$117:$AV$159, $B274,AB$117:AB$159)","v":0},0,0.2995218748477062,1156.6666781104423,0,341.11946647657936,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BDHA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92000,24986.705234593159,8230.8898084081702,58782.404956998667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Break Out",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CCA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B278,AE$117:AE$159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CDMPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CEN EWMP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CREV",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B282,AH$117:AH$159)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"CWCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395612.99999999994,215931.83972459543,77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,347804.99999999994,237897.70691284747,27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWNB",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2462925.9999999991,2140112.3531022249,266949.98856474162,54259.127489410785,0,0,64.500698848187938,515.6583461079897,0,960.13153332565093,64.240265340052588,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B286,AK$117:AK$159)","v":0},0,0,0,0,0,0,0,0]
[null,"DCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LPHA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LTNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NFA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B290,AN$117:AN$159)","v":0},0,0,0,0,0]
[null,"NFA ECC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$117:$AV$159, $B294,AQ$117:AQ$159)","v":0},0,0]
[null,"TCP",0,{"$f":"SUMIF($AV$117:$AV$159, $B295,D$117:D$159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",{"$f":"SUM(C262:C295)","v":4421934.8},{"$f":"SUM(D262:D295)","v":1189610.1990342068},825472.48311890999,2172917.1958372337,0,0,211778.89931552677,18290.690745386204,0,3865.3319487364829,0,0,0,0,0,0,0,0,0,0,0,5893317.1999999993,4910359.9574235724,570195.31096169539,321874.05489428405,0,0,3449.0704782174175,66510.122818601943,0,20429.092420534522,499.59100309282712,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Demand Allocators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocators"]
["Grouping of OM&A                                      (lines 168 - 240)",null,{"$f":"C260","v":"Demand Total"},{"$f":"D260","v":"Residential"},{"$f":"E260","v":"GS <50"},"GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Customer Total","Residential","GS <50","GS>50-Regular","GS> 50-TOU","GS >50-Intermediate","Large Use >5MW","Street Light","Sentinel","Unmetered Scattered Load","Embedded Distributor","Back-up/Standby Power","Rate Class 1","Rate class 2","Rate class 3","Rate class 4","Rate class 5","Rate class 6","Rate class 7","Rate class 8","Rate class 9","Total"]
[]
[null,1808,{"$f":"SUMIF($AV$180:$AV$252, $B303,C$180:C$252)","v":273056},77253.464432283508,48718.186859711757,129270.63418260537,0,0,16383.509165878935,993.18333301575092,0,437.02202650466023,{"$f":"SUMIF($AV$180:$AV$252, $B303,M$180:M$252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B303,W$180:W$252)","v":0},273056,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B303,AG$180:AG$252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,1815,357219,101065.00245750282,63734.406099259402,169115.22424731962,0,0,21433.33514270372,1299.3084093979021,0,571.72364381653654,0,0,0,0,0,0,0,0,0,0,0,357219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1820,264144,67778.66224413985,48669.478129102674,127939.2269975207,0,0,18486.403202942649,1106.3762474834975,0,163.85317881062588,0,0,0,0,0,0,0,0,0,0,0,264144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1830,245908.99999999997,122015.49500971122,37088.505962133204,73711.100080552904,0,0,8158.9754898873753,3882.1228374196198,0,1052.8006202956381,0,0,0,0,0,0,0,0,0,0,0,245908.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1835,123388.99999999999,61223.338364001567,18609.785173221208,36985.791198530118,0,0,4093.903951143363,1947.920795035438,0,528.26051806830367,0,0,0,0,0,0,0,0,0,0,0,123388.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1845,2167.0000000000005,1082.7460132462375,330.85251256545735,661.23500404956167,0,0,48.235734315274655,34.563821699624953,0,9.3669141238442535,0,0,0,0,0,0,0,0,0,0,0,2167.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1850,101764.99999999999,51718.666314776216,15909.327830389591,32009.389879869941,0,0,0,1674.0924611804114,0,453.52351378383287,0,0,0,0,0,0,0,0,0,0,0,101764.99999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1855,243296,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1815-1855",{"$f":"SUMIF($AV$180:$AV$252, $B313,C$180:C$252)","v":4125311.9999999995},2119840.9625126794,589402.6585057294,1245712.5298520031,0,0,102396.36375444062,53114.55985254798,0,14630.995041823249,{"$f":"SUMIF($AV$180:$AV$252, $B313,M$180:M$252)","v":213.9304807761886},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B313,W$180:W$252)","v":0},4125311.9999999995,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B313,AG$180:AG$252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1830 & 1835",1194103,592491.81053796818,180097.09378225746,357931.77858268085,0,0,39618.952984238007,18851.097465043087,0,5112.2666478123301,0,0,0,0,0,0,0,0,0,0,0,1194103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"1840 & 1845",86548,43275.403597209821,13230.798202118491,26458.060308628425,0,0,1827.3271660800706,1381.9299950568648,0,374.4807309063342,0,0,0,0,0,0,0,0,0,0,0,86548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"BDHA",92000,24986.705234593159,8230.8898084081702,58782.404956998667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Break Out",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CCA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CDMPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CEN",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CEN EWMP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CREV",{"$f":"SUMIF($AV$180:$AV$252, $B323,C$180:C$252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B323,M$180:M$252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B323,W$180:W$252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($AV$180:$AV$252, $B323,AG$180:AG$252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWCS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMC",395612.99999999994,215931.83972459543,77521.299066479507,99664.818962635676,0,0,2495.0422462893744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395612.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWMR",347804.99999999994,237897.70691284747,27174.523584487513,82289.928988711865,0,0,221.42025697658593,0,0,0,221.42025697658593,0,0,0,0,0,0,0,0,0,0,347804.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CWNB",2462925.9999999991,2140112.3531022249,266949.98856474162,54259.127489410785,0,0,64.500698848187938,515.6583461079897,0,960.13153332565093,64.240265340052588,0,0,0,0,0,0,0,0,0,0,2462925.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LPHA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LTNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NFA",489734,230047.0922902083,75148.887998290927,162250.519481108,0,0,15290.877873602589,5434.6926765601665,0,1550.0120359397038,11.917644290298695,0,0,0,0,0,0,0,0,0,0,489734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NFA ECC",23500,11374.075388079407,3534.9856451512346,7567.8868861289657,0,0,678.05211207140133,268.51741027065992,0,75.986725698639447,0.49583259969240229,0,0,0,0,0,0,0,0,0,0,23500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M",3382581.5700000003,2000304.6584595414,457667.94239245099,818092.94680553442,0,0,70577.642114107919,27807.916770482432,0,7966.6373759220824,163.82608196092644,0,0,0,0,0,0,0,0,0,0,3382581.5700000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SNCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TCP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",{"$f":"SUM(C303:C336)","v":14211067.57},{"$f":"SUM(D303:D336)","v":8341695.9825956095},1932019.6101164985,3482702.6039042892,0,0,301774.5418935261,118311.94042130143,0,33887.060506831425,675.83056194374467,0,0,0,0,0,0,0,0,0,0,14211067.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"O7 Amortization","index":27,"n_rows":653,"n_cols":69,"rows_kept":653,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[]
[{"$f":"\"Sheet O7 Amortization Output Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet O7 Amortization Output Worksheet  -  "}]
[]
[]
[]
["Categorization and Allocation of Contributed Capital"]
["Contributed Capital - 1995"]
[]
[]
[]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Contributed Capital","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!G17","v":0},{"$f":"$C18*D592","v":0},{"$f":"$C18*E592","v":0},{"$f":"D18+E18","v":0},{"$f":"$D18*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G18:Z18)","v":0},{"$f":"$E18*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB18:AU18)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!G18","v":0},{"$f":"C19*D593","v":0},{"$f":"$C19*E593","v":0},{"$f":"D19+E19","v":0},{"$f":"$D19*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G19:Z19)","v":0},{"$f":"$E19*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB19:AU19)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!G19","v":0},0,0,0,{"$f":"$D20*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E20*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!G20","v":0},0,0,0,{"$f":"$D21*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E21*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!G21","v":0},0,0,0,{"$f":"$D22*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E22*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!G22","v":0},0,0,0,{"$f":"$D23*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E23*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!G23","v":-140630.10276007355},-140630.10276007355,0,-140630.10276007355,{"$f":"$D24*G598","v":-39787.306053277418},-25090.983623746524,-66577.341530527337,0,0,-8437.8829894533046,-511.51219596565323,0,-225.07636710332659,0,0,0,0,0,0,0,0,0,0,0,-140630.10276007355,{"$f":"$E24*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!G24","v":0},0,0,0,{"$f":"$D25*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E25*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!G25","v":-874.54083369602131},-874.54083369602131,0,-874.54083369602131,{"$f":"$D26*G600","v":-247.42656887420586},-156.0340873390472,-414.02660329921002,0,0,-52.47292776864149,-3.180956946811599,0,-1.3996894681051149,0,0,0,0,0,0,0,0,0,0,0,-874.54083369602131,{"$f":"$E26*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!G26","v":-5987.2075776122747},-5987.2075776122747,0,-5987.2075776122747,{"$f":"$D27*G601","v":-1693.9108741275352},-1068.2273875468659,-2834.4739560413955,0,0,-359.23572536706945,-21.777198733556922,0,-9.582435795852037,0,0,0,0,0,0,0,0,0,0,0,-5987.2075776122756,{"$f":"$E27*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!G27","v":0},0,0,0,{"$f":"$D28*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E28*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV (Wholesale)",{"$f":"'I4 BO ASSETS'!G28","v":0},0,0,0,{"$f":"$D29*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E29*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV (Other)",{"$f":"'I4 BO ASSETS'!G29","v":0},0,0,0,{"$f":"$D30*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E30*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!G30","v":-8087.5862129833849},-8087.5862129833849,0,-8087.5862129833849,{"$f":"$D31*G605","v":-2288.1535430378331},-1442.9733694485863,-3828.8387684535696,0,0,-485.2595908906942,-29.416880900119658,0,-12.944060252582434,0,0,0,0,0,0,0,0,0,0,0,-8087.5862129833858,{"$f":"$E31*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!G31","v":0},0,0,0,{"$f":"$D32*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E32*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!G32","v":0},0,0,{"$f":"D33+E33","v":0},{"$f":"$D33*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G33:Z33)","v":0},{"$f":"$E33*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB33:AU33)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!G33","v":0},0,0,{"$f":"D34+E34","v":0},{"$f":"$D34*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G34:Z34)","v":0},{"$f":"$E34*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB34:AU34)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!G34","v":0},0,0,{"$f":"D35+E35","v":0},{"$f":"$D35*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G35:Z35)","v":0},{"$f":"$E35*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB35:AU35)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!G35","v":0},0,0,0,{"$f":"$D36*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E36*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!G36","v":0},0,0,0,{"$f":"$D37*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E37*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!G37","v":0},0,0,0,{"$f":"$D38*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E38*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!G38","v":0},0,0,0,{"$f":"$D39*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E39*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!G39","v":0},0,0,0,{"$f":"$D40*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E40*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!G40","v":-2498025.5660708081},{"$f":"IF(ISERROR(C41*D615), \"-\", C41*D615)","v":-1498815.3396424849},{"$f":"IF(ISERROR($C41*E615), \"-\", $C41*E615)","v":-999210.22642832331},{"$f":"IF(ISERROR(D41+E41), \"-\", D41+E41)","v":-2498025.5660708081},{"$f":"$D41*G615","v":-384592.11139364797},-276162.09488874819,-725957.34132096882,0,0,-104896.21076150285,-6277.8397054044608,0,-929.74157221269093,0,0,0,0,0,0,0,0,0,0,0,-1498815.3396424849,{"$f":"$E41*AB615","v":-847879.6077601295},-96851.39338616874,-11951.654546055977,0,0,-17.196625246123709,-32828.674097155301,0,-9681.7000135676499,0,0,0,0,0,0,0,0,0,0,0,-999210.22642832331]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!G41","v":-664032.11249983497},{"$f":"IF(ISERROR(C42*D616), \"-\", C42*D616)","v":-398419.26749990095},{"$f":"IF(ISERROR($C42*E616), \"-\", $C42*E616)","v":-265612.84499993402},{"$f":"IF(ISERROR(D42+E42), \"-\", D42+E42)","v":-664032.11249983497},{"$f":"$D42*G616","v":-110604.87393054507},-78912.618623603747,-206848.41716429865,0,0,0,-1788.4850011808387,0,-264.87278027267797,0,0,0,0,0,0,0,0,0,0,0,-398419.26749990101,{"$f":"$E42*AB616","v":-225877.91000444378},-24981.997580275933,-3067.7987567831747,0,0,0,-9023.8586891415798,0,-2661.2799692895646,0,0,0,0,0,0,0,0,0,0,0,-265612.84499993402]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!G42","v":0},{"$f":"C43*D617","v":0},{"$f":"$C43*E617","v":0},0,{"$f":"$D43*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E43*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!G43","v":0},0,0,0,{"$f":"$D44*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E44*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!G44","v":-1528204.428664332},-916922.65719859919,-611281.77146573283,-1528204.428664332,{"$f":"$D45*G619","v":-235279.96504279136},-168946.28388532743,-444115.24009063788,0,0,-64171.822743983845,-3840.5621505844665,0,-568.78328527423025,0,0,0,0,0,0,0,0,0,0,0,-916922.65719859919,{"$f":"$E45*AB619","v":-518703.00654740306},-59250.285627724857,-7311.6030737338024,0,0,-10.520292192422739,-20083.431420344681,0,-5922.9245043340015,0,0,0,0,0,0,0,0,0,0,0,-611281.77146573283]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!G45","v":-406231.55698672106},-243738.93419203261,-162492.62279468845,-406231.55698672106,{"$f":"$D46*G620","v":-67664.182652215459},-48275.972390377188,-126542.60687567685,0,0,0,-1094.132396612476,0,-162.03987715066773,0,0,0,0,0,0,0,0,0,0,0,-243738.93419203264,{"$f":"$E46*AB620","v":-138184.18317839177},-15283.109931940999,-1876.7716832222718,0,0,0,-5520.4802543627693,0,-1628.0777467706305,0,0,0,0,0,0,0,0,0,0,0,-162492.62279468845]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!G46","v":0},0,0,0,{"$f":"$D47*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E47*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!G47","v":0},0,0,0,{"$f":"$D48*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E48*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!G48","v":-1681168.5270577949},-1008701.1162346769,-672467.41082311794,-1681168.5270577949,{"$f":"$D49*G623","v":-258830.07852745859},-185856.79370110642,-488568.51218502352,0,0,-70595.037350735045,-4224.979389318466,0,-625.71508103488407,0,0,0,0,0,0,0,0,0,0,0,-1008701.116234677,{"$f":"$E49*AB623","v":-570622.06674790813},-65180.88388447863,-8043.4506924205689,0,0,-11.573310348806574,-22093.662461583688,0,-6515.7737263781019,0,0,0,0,0,0,0,0,0,0,0,-672467.41082311794]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!G49","v":-2139669.0344371935},-1283801.420662316,-855867.61377487751,-2139669.0344371935,{"$f":"$D50*G624","v":-356395.14919856488},-254275.18235470683,-666514.68309660512,0,0,0,-5762.9230628254581,0,-853.48294961394151,0,0,0,0,0,0,0,0,0,0,0,-1283801.420662316,{"$f":"$E50*AB624","v":-727832.22452968289},-80497.924173681575,-9885.1755513187018,0,0,0,-29077.013964890204,0,-8575.2755553042043,0,0,0,0,0,0,0,0,0,0,0,-855867.61377487751]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!G50","v":0},0,0,0,{"$f":"$D51*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E51*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!G51","v":0},0,0,0,{"$f":"$D52*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E52*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!G52","v":-7027754.2642934816},-4216652.5585760884,-2811101.7057173927,-7027754.2642934807,{"$f":"$D53*G627","v":-1081982.0611810861},-776933.33741309191,-2042352.9168231823,0,0,-295106.9846922789,-17661.594564703722,0,-2615.6639017454527,0,0,0,0,0,0,0,0,0,0,0,-4216652.5585760884,{"$f":"$E53*AB627","v":-2385359.7056719763},-272474.31015808886,-33623.8717258295,0,0,-48.379671547956114,-92357.683408450932,0,-27237.755081499294,0,0,0,0,0,0,0,0,0,0,0,-2811101.7057173927]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!G53","v":-6232159.4419206334},-3739295.6651523798,-2492863.7767682537,-6232159.4419206334,{"$f":"$D54*G628","v":-1038063.0641396263},-740620.84044451453,-1941340.3234728987,0,0,0,-16785.519069072689,0,-2485.9180262679683,0,0,0,0,0,0,0,0,0,0,0,-3739295.6651523807,{"$f":"$E54*AB628","v":-2119938.3630047608},-234464.2513022949,-28792.298788115302,0,0,0,-84691.877205118188,0,-24976.986467964431,0,0,0,0,0,0,0,0,0,0,0,-2492863.7767682537]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!G54","v":-11913695.030437879},-7148217.0182627272,-4765478.0121751521,-11913695.030437879,{"$f":"$D55*G629","v":-1987169.9503467022},-1415019.3633798303,-3709231.5636730702,0,0,0,-32049.624585370806,0,-4746.5162777534442,0,0,0,0,0,0,0,0,0,0,0,-7148217.0182627272,{"$f":"$E55*AB629","v":-4067568.1015888788},-447496.03887555737,-38128.620468383691,0,0,0,-163937.47348625096,0,-48347.77775608113,0,0,0,0,0,0,0,0,0,0,0,-4765478.0121751521]
[1855,"Services",{"$f":"'I4 BO ASSETS'!G55","v":-5094761.0626295358},0,-5094761.0626295358,-5094761.0626295358,{"$f":"$D56*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E56*AB630","v":-5094761.0626295358},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5094761.0626295358]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!G56","v":-143070.5476174088},0,-143070.5476174088,-143070.5476174088,{"$f":"$D57*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E57*AB631","v":-78090.170336749332},-28035.010754080744,-36043.052748959701,0,0,-902.31377761901297,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E57*AV631","v":-143070.5476174088}]
[null,"Sub - Total",{"$f":"SUM(C18:C57)","v":-39484351.00999999},-20610143.414805569,-18874207.595194418,-39484351.00999999,-5564598.233451955,-3972760.7055493873,-10425126.285560682,0,0,-544104.9067819803,-90051.547157619527,0,-13501.736303945823,0,0,0,0,0,0,0,0,0,0,0,-20610143.414805572,-16774816.401999861,-1324515.2056742928,-178724.29803482268,0,0,-989.98367695432216,-459614.1549872983,0,-135547.55082118901,0,0,0,0,0,0,0,0,0,0,0,-18874207.595194418]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!G62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C60*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW60:BP60)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!G63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C61*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW61:BP61)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!G64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C62*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!G65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C63*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!G66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C64*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!G67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C65*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!G68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C66*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!G69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C67*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!G70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C68*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!G71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C69*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!G72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C70*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!G73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C71*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!G74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C72*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!G75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C73*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!G76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C74*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!G77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C75*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!G78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C76*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!G79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C77*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C78*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!G81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C79*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C60:C79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW60:AW79)","v":0},{"$f":"SUM(AX60:AX79)","v":0},{"$f":"SUM(AY60:AY79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 1995",{"$f":"C58+C80","v":-39484351.00999999},-20610143.414805569,-18874207.595194418,-39484351.00999999,-5564598.233451955,-3972760.7055493873,-10425126.285560682,0,0,-544104.9067819803,-90051.547157619527,0,-13501.736303945823,0,0,0,0,0,0,0,0,0,0,0,-20610143.414805572,-16774816.401999861,-1324515.2056742928,-178724.29803482268,0,0,-989.98367695432216,-459614.1549872983,{"$f":"AI58+AI80","v":0},-135547.55082118901,0,0,0,0,0,0,0,0,0,0,0,-18874207.595194418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accumulated Depreciation - 2105 Capital Contribution "]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Accumulated Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!H17","v":0},{"$f":"$C88*D592","v":0},0,{"$f":"D88+E88","v":0},{"$f":"$D88*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G88:Z88)","v":0},{"$f":"$E88*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB88:AU88)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!H18","v":0},0,0,{"$f":"D89+E89","v":0},{"$f":"$D89*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G89:Z89)","v":0},{"$f":"$E89*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB89:AU89)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!H19","v":0},0,0,0,{"$f":"$D90*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E90*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!H20","v":0},0,0,0,{"$f":"$D91*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E91*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!H21","v":0},0,0,0,{"$f":"$D92*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E92*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!H22","v":0},0,0,0,{"$f":"$D93*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E93*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!H23","v":54038.803041942519},54038.803041942519,0,54038.803041942519,{"$f":"$D94*G598","v":15288.749372890106},9641.5112807355126,25583.141698775395,0,0,3242.3577030015517,196.554693972585,0,86.488292567370479,0,0,0,0,0,0,0,0,0,0,0,54038.803041942519,{"$f":"$E94*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!H24","v":0},0,0,0,{"$f":"$D95*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E95*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!H25","v":337.50991596432891},337.50991596432891,0,337.50991596432891,{"$f":"$D96*G600","v":95.48887513364761},60.217944864627732,159.7845162883315,0,0,20.250779333823875,1.2276207930362937,0,0.54017955086190583,0,0,0,0,0,0,0,0,0,0,0,337.50991596432891,{"$f":"$E96*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!H26","v":2310.6318750615305},2310.6318750615305,0,2310.6318750615305,{"$f":"$D97*G601","v":653.72787038617173},412.25900713865951,1093.903257396822,0,0,138.63917476284212,8.4044337683334014,0,3.6981316087017051,0,0,0,0,0,0,0,0,0,0,0,2310.6318750615305,{"$f":"$E97*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!H27","v":0},0,0,0,{"$f":"$D98*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E98*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!H28","v":0},0,0,0,{"$f":"$D99*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E99*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!H29","v":0},0,0,0,{"$f":"$D100*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E100*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!H30","v":1407.5239806457255},1407.5239806457255,0,1407.5239806457255,{"$f":"$D101*G605","v":398.21906047257949},251.12803343864914,666.35238780798852,0,0,84.452207745311028,5.1195701921851891,0,2.2527209890121478,0,0,0,0,0,0,0,0,0,0,0,1407.5239806457255,{"$f":"$E101*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!H31","v":0},0,0,0,{"$f":"$D102*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E102*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!H32","v":0},0,0,{"$f":"D103+E103","v":0},{"$f":"$D103*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G103:Z103)","v":0},{"$f":"$E103*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB103:AU103)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!H33","v":0},0,0,{"$f":"D104+E104","v":0},{"$f":"$D104*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G104:Z104)","v":0},{"$f":"$E104*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB104:AU104)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!H34","v":0},0,0,{"$f":"D105+E105","v":0},{"$f":"$D105*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G105:Z105)","v":0},{"$f":"$E105*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB105:AU105)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!H35","v":0},0,0,0,{"$f":"$D106*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E106*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!H36","v":0},0,0,0,{"$f":"$D107*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E107*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!H37","v":0},{"$f":"$C108*D612","v":0},0,0,{"$f":"$D108*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E108*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!H38","v":0},0,0,0,{"$f":"$D109*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E109*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!H39","v":0},0,0,0,{"$f":"$D110*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E110*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!H40","v":674599.65058482217},404759.79035089328,269839.86023392889,674599.65058482217,{"$f":"$D111*G615","v":103860.30771171048},74578.441168540579,196047.06030487851,0,0,28327.551202242521,1695.3503315639514,0,251.07963195725193,0,0,0,0,0,0,0,0,0,0,0,404759.79035089328,{"$f":"$E111*AB615","v":228972.551322866},26155.0230007176,3227.5818511183825,0,0,4.6440026634796876,8865.4865570243819,0,2614.573499539064,0,0,0,0,0,0,0,0,0,0,0,269839.86023392889]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!H41","v":179323.95775039573},107594.37465023743,71729.583100158299,179323.95775039573,{"$f":"$D112*G616","v":29869.193622339822},21310.600529181076,55860.06478009923,0,0,0,482.98599232134109,0,71.529726295969397,0,0,0,0,0,0,0,0,0,0,0,107594.37465023743,{"$f":"$E112*AB616","v":60999.039094505584},6746.4669166990061,828.46869043285812,0,0,0,2436.921383553673,0,718.68701496717892,0,0,0,0,0,0,0,0,0,0,0,71729.583100158299]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!H42","v":0},0,0,0,{"$f":"$D113*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E113*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!H43","v":0},0,0,0,{"$f":"$D114*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E114*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!H44","v":400565.65275856847},240339.39165514108,160226.26110342739,400565.65275856847,{"$f":"$D115*G619","v":61670.461759327685},44283.393776582954,116409.36756243992,0,0,16820.411971072172,1006.6698250268095,0,149.08676069154276,0,0,0,0,0,0,0,0,0,0,0,240339.39165514111,{"$f":"$E115*AB619","v":135959.9569980895},15530.40214609553,1916.482509150638,0,0,2.7575287901448027,5264.1732124500504,0,1552.4887088515241,0,0,0,0,0,0,0,0,0,0,0,160226.26110342739]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!H45","v":106479.47731556882},63887.686389341288,42591.790926227528,106479.47731556882,{"$f":"$D116*G620","v":17735.812685838668},12653.867526092328,33168.744295047523,0,0,0,286.78876296440791,0,42.473119398368354,0,0,0,0,0,0,0,0,0,0,0,63887.686389341296,{"$f":"$E116*AB620","v":36220.178725787511},4005.9358494462072,491.9304382763649,0,0,0,1447.0019423790866,0,426.74397033835658,0,0,0,0,0,0,0,0,0,0,0,42591.790926227528]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!H46","v":0},0,0,0,{"$f":"$D117*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E117*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!H47","v":0},0,0,0,{"$f":"$D118*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E118*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!H48","v":441502.20903637091},264901.32542182255,176600.88361454837,441502.20903637091,{"$f":"$D119*G623","v":67972.989974372642},48809.018050713632,128306.04066375409,0,0,18539.405440751005,1109.5483311133351,0,164.32296111785118,0,0,0,0,0,0,0,0,0,0,0,264901.32542182255,{"$f":"$E119*AB623","v":149854.63916279949},17117.560648309231,2112.3410246049211,0,0,3.039339603748088,5802.1552423208122,0,1711.1481969101737,0,0,0,0,0,0,0,0,0,0,0,176600.88361454839]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!H49","v":561911.90240992664},337147.14144595596,224764.76096397068,561911.90240992664,{"$f":"$D120*G624","v":93595.164987051932},66776.800127944429,175037.6004583695,0,0,0,1513.4373632350421,0,224.13850935509382,0,0,0,0,0,0,0,0,0,0,0,337147.14144595602,{"$f":"$E120*AB624","v":191140.58451955777},21140.064647606214,2596.007938750507,0,0,0,7636.0969712818705,0,2252.006886774323,0,0,0,0,0,0,0,0,0,0,0,224764.76096397068]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!H50","v":0},0,0,0,{"$f":"$D121*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E121*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!H51","v":0},0,0,0,{"$f":"$D122*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E122*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!H52","v":2321131.3077123119},1392678.7846273871,928452.52308492479,2321131.3077123119,{"$f":"$D123*G627","v":357357.74788690585},256606.05446002143,674549.66670102114,0,0,97468.129296164232,5833.2830868235742,0,863.90319645086151,0,0,0,0,0,0,0,0,0,0,0,1392678.7846273871,{"$f":"$E123*AB627","v":787838.17486641614},89992.994642483638,11105.314502224099,0,0,15.978869787372805,30503.956513722667,0,8996.1036902908891,0,0,0,0,0,0,0,0,0,0,0,928452.52308492491]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!H53","v":2058361.7257071442},1235017.0354242865,823344.69028285774,2058361.7257071442,{"$f":"$D124*G628","v":342852.1526138609},244612.73904157931,641187.16083057341,0,0,0,5543.9322950407013,0,821.05064323233944,0,0,0,0,0,0,0,0,0,0,0,1235017.0354242867,{"$f":"$E124*AB628","v":700174.63897272805},77439.007365718688,9509.5394097164481,0,0,0,27972.088991288787,0,8249.4155434057939,0,0,0,0,0,0,0,0,0,0,0,823344.69028285786]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!H54","v":3470878.007166761},2082526.8043000565,1388351.2028667044,3470878.007166761,{"$f":"$D125*G629","v":578932.43528053712},412244.86404279317,1080629.4961344542,0,0,0,9337.1818589539707,0,1382.8269833182021,0,0,0,0,0,0,0,0,0,0,0,2082526.8043000568,{"$f":"$E125*AB629","v":1185025.5215017868},130371.32104348711,11108.206974344324,0,0,0,47760.746755744258,0,14085.406591342015,0,0,0,0,0,0,0,0,0,0,0,1388351.2028667047]
[1855,"Services",{"$f":"'I4 BO ASSETS'!H55","v":801008.21990722616},0,801008.21990722616,801008.21990722616,{"$f":"$D126*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E126*AB630","v":801008.21990722616},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,801008.21990722616]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!H56","v":46211.897461819448},0,46211.897461819448,46211.897461819448,{"$f":"$D127*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E127*AB631","v":25223.185375847192},9055.3301422531385,11641.93389613617,0,0,291.44804758294657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46211.897461819448]
[]
[null,"Sub - Total",{"$f":"SUM(C88:C128)","v":11120068.47662453},{"$f":"SUM(D88:D128)","v":6186946.8030787362},{"$f":"SUM(E88:E128)","v":4933121.6735457936},{"$f":"D129+E129","v":11120068.47662453},{"$f":"SUM(G88:G127)","v":1670282.4517008276},{"$f":"SUM(H88:H127)","v":1192240.8949896265},3128698.3835909059,0,0,164641.19777507347,27020.484165769274,0,4063.3908565334268,0,0,0,0,0,0,0,0,0,0,0,6186946.8030787362,4302416.6904476099,397554.10640281631,54537.80723475472,0,0,317.86778842769195,137688.62756976561,0,40606.574102419319,0,0,0,0,0,0,0,0,0,0,0,4933121.6735457946]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!H62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C131*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW131:BP131)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!H63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C132*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW132:BP132)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!H64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C133*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!H65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C134*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!H66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C135*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C136*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!H68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C137*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C138*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!H70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C139*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C140*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!H72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C141*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!H73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C142*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!H74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C143*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!H75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C144*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!H76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C145*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!H77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C146*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C147*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!H79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C148*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!H80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C149*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!H81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C150*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C131:C150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW131:AW150)","v":0},{"$f":"SUM(AX131:AX150)","v":0},{"$f":"SUM(AY131:AY150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 2105 CC",{"$f":"C129+C151","v":11120068.47662453},6186946.8030787362,4933121.6735457936,11120068.47662453,1670282.4517008276,1192240.8949896265,3128698.3835909059,0,0,164641.19777507347,27020.484165769274,0,4063.3908565334268,0,0,0,0,0,0,0,0,0,0,0,6186946.8030787362,4302416.6904476099,397554.10640281631,54537.80723475472,0,0,317.86778842769195,137688.62756976561,{"$f":"AI129+AI151","v":0},40606.574102419319,0,0,0,0,0,0,0,0,0,0,0,4933121.6735457946,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accumulated Depreciation - 2105 Fixed Assets Only"]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Accumulated Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!I17","v":0},{"$f":"$C159*D592","v":0},0,{"$f":"D159+E159","v":0},{"$f":"$D159*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G159:Z159)","v":0},{"$f":"$E159*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB159:AU159)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!I18","v":0},0,0,{"$f":"D160+E160","v":0},{"$f":"$D160*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G160:Z160)","v":0},{"$f":"$E160*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB160:AU160)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!I19","v":0},0,0,0,{"$f":"$D161*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E161*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!I20","v":0},0,0,0,{"$f":"$D162*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E162*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!I21","v":0},0,0,0,{"$f":"$D163*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E163*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!I22","v":0},0,0,0,{"$f":"$D164*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E164*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!I23","v":0},0,0,0,{"$f":"$D165*G598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E165*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!I24","v":0},0,0,0,{"$f":"$D166*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E166*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!I25","v":-561472.07912211749},-561472.07912211749,0,-561472.07912211749,{"$f":"$D167*G600","v":-158852.62837725881},-100176.89289809485,-265813.06304912589,0,0,-33688.631470036606,-2042.2356986764182,0,-898.62762892495562,0,0,0,0,0,0,0,0,0,0,0,-561472.07912211749,{"$f":"$E167*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!I26","v":-3843902.7169612129},-3843902.7169612129,0,-3843902.7169612129,{"$f":"$D168*G601","v":-1087523.4451025468},-685822.58157839463,-1819786.9373235374,0,0,-230636.26287677611,-13981.381519614431,0,-6152.1085603435131,0,0,0,0,0,0,0,0,0,0,0,-3843902.7169612129,{"$f":"$E168*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!I27","v":0},0,0,0,{"$f":"$D169*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E169*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!I28","v":0},0,0,0,{"$f":"$D170*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E170*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!I29","v":0},0,0,0,{"$f":"$D171*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E171*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!I30","v":-13965571.9935},-13965571.9935,0,-13965571.9935,{"$f":"$D172*G605","v":-3951163.2019671681},-2491713.5898207338,-6611604.7562499177,0,0,-837941.94876600185,-50796.80849340705,0,-22351.688202771948,0,0,0,0,0,0,0,0,0,0,0,-13965571.993500002,{"$f":"$E172*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!I31","v":0},0,0,0,{"$f":"$D173*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E173*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!I32","v":0},0,0,{"$f":"D174+E174","v":0},{"$f":"$D174*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G174:Z174)","v":0},{"$f":"$E174*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB174:AU174)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!I33","v":-3246685.2531811185},-3246685.2531811185,0,{"$f":"D175+E175","v":-3246685.2531811185},{"$f":"$D175*G608","v":-833090.97760461236},-598213.38709862274,-1572545.284376106,0,0,-227222.77493849603,-13598.853077013047,0,-2013.9760862685048,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G175:Z175)","v":-3246685.253181119},{"$f":"$E175*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB175:AU175)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!I34","v":-515652.96265221148},0,-515652.96265221148,{"$f":"D176+E176","v":-515652.96265221148},{"$f":"$D176*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G176:Z176)","v":0},{"$f":"$E176*AB609","v":-142425.83696722082},-68515.973903437058,-255786.42337457606,0,0,-33904.726179152021,-2708.6500638605171,0,-1120.0197576047551,-11191.332406360298,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB176:AU176)","v":-515652.96265221154}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!I35","v":0},0,0,0,{"$f":"$D177*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E177*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!I36","v":0},0,0,0,{"$f":"$D178*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E178*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!I37","v":0},{"$f":"$C179*D612","v":0},0,0,{"$f":"$D179*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E179*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!I38","v":0},0,0,0,{"$f":"$D180*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E180*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!I39","v":0},0,0,0,{"$f":"$D181*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E181*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!I40","v":-21053903.347578011},-12632342.008546807,-8421561.3390312046,-21053903.347578011,{"$f":"$D182*G615","v":-3241426.0492373602},-2327554.2624640865,-6118526.5300055528,0,0,-884088.10257839155,-52910.999865013633,0,-7836.0643964027222,0,0,0,0,0,0,0,0,0,0,0,-12632342.008546807,{"$f":"$E182*AB615","v":-7146113.9367931187},-816284.63020015915,-100731.14665999833,0,0,-144.93690166906234,-276687.21283657744,0,-81599.475639682103,0,0,0,0,0,0,0,0,0,0,0,-8421561.3390312046]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!I41","v":-5596607.2189764325},-3357964.3313858593,-2238642.8875905732,-5596607.2189764325,{"$f":"$D183*G616","v":-932201.95867232338},-665092.73082377412,-1743363.4954451849,0,0,0,-15073.740983636908,0,-2232.4054609404097,0,0,0,0,0,0,0,0,0,0,0,-3357964.3313858598,{"$f":"$E183*AB616","v":-1903748.2042534398},-210553.71475315327,-25856.075851427904,0,0,0,-76055.045730466125,0,-22429.84700208615,0,0,0,0,0,0,0,0,0,0,0,-2238642.8875905732]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!I42","v":0},0,0,0,{"$f":"$D184*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E184*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!I43","v":0},0,0,0,{"$f":"$D185*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E185*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!I44","v":-9398052.3400990907},-5638831.4040594539,-3759220.9360396364,-9398052.3400990907,{"$f":"$D186*G619","v":-1446909.4478291939},-1038974.8837511693,-2731191.0586828054,0,0,-394639.70761727804,-23618.439673115419,0,-3497.8665058919614,0,0,0,0,0,0,0,0,0,0,0,-5638831.4040594539,{"$f":"$E186*AB619","v":-3189886.0604401496},-364373.5583084661,-44964.421701772713,0,0,-64.697009642838438,-123507.78215068733,0,-36424.416428918041,0,0,0,0,0,0,0,0,0,0,0,-3759220.9360396359]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!I45","v":-2498216.4448364666},-1498929.8669018799,-999286.57793458668,-2498216.4448364666,{"$f":"$D187*G620","v":-416116.79575574829},-296884.43953174679,-778203.50495228951,0,0,0,-6728.6243499171878,0,-996.50231217835062,0,0,0,0,0,0,0,0,0,0,0,-1498929.8669018801,{"$f":"$E187*AB620","v":-849796.11479035672},-93987.076837229994,-11541.648603095982,0,0,0,-33949.490918783747,0,-10012.246785120244,0,0,0,0,0,0,0,0,0,0,0,-999286.57793458668]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!I46","v":0},0,0,0,{"$f":"$D188*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E188*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!I47","v":0},0,0,0,{"$f":"$D189*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E189*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!I48","v":-3761403.6303953999},-2256842.1782372398,-1504561.45215816,-3761403.6303953999,{"$f":"$D190*G623","v":-579099.82334283856},-415831.25505237206,-1093110.7416374148,0,0,-157947.53798042345,-9452.8612435663872,0,-1399.9589806244655,0,0,0,0,0,0,0,0,0,0,0,-2256842.1782372398,{"$f":"$E190*AB623","v":-1276695.2740934351},-145834.04895435,-17996.211651859598,0,0,-25.893829714905895,-49431.797499308384,0,-14578.226129492019,0,0,0,0,0,0,0,0,0,0,0,-1504561.45215816]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!I49","v":-4787240.9841396008},-2872344.5904837605,-1914896.3936558403,-4787240.9841396008,{"$f":"$D191*G624","v":-797389.42674407281},-568908.81469348783,-1491242.9708037379,0,0,0,-12893.817235644612,0,-1909.5610068175465,0,0,0,0,0,0,0,0,0,0,0,-2872344.5904837605,{"$f":"$E191*AB624","v":-1628433.2757857975},-180104.00465685758,-22116.839928533693,0,0,0,-65056.170234167039,0,-19186.103050484544,0,0,0,0,0,0,0,0,0,0,0,-1914896.3936558403]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!I50","v":0},0,0,0,{"$f":"$D192*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E192*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!I51","v":0},0,0,0,{"$f":"$D193*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E193*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!I52","v":-10937952.776283272},-6562771.6657699626,-4375181.110513309,-10937952.776283272,{"$f":"$D194*G627","v":-1683990.1119072679},-1209214.1864039535,-3178705.3042273927,0,0,-459302.66499436332,-27488.395302053395,0,-4071.002934932138,0,0,0,0,0,0,0,0,0,0,0,-6562771.6657699626,{"$f":"$E194*AB627","v":-3712558.9247836391},-424077.31192336383,-52331.983626906578,0,0,-75.29781816821091,-143744.92073252876,0,-42392.671628702745,0,0,0,0,0,0,0,0,0,0,0,-4375181.110513309]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!I53","v":-9699693.9714210145},-5819816.3828526083,-3879877.5885684062,-9699693.9714210145,{"$f":"$D195*G628","v":-1615634.8596381412},-1152697.6432673733,-3021489.9358003945,0,0,0,-26124.876880762298,0,-3869.0672659374682,0,0,0,0,0,0,0,0,0,0,0,-5819816.3828526083,{"$f":"$E195*AB628","v":-3299458.8073446918},-364918.69408426696,-44812.153729553313,0,0,0,-131813.90790952669,0,-38874.025500367512,0,0,0,0,0,0,0,0,0,0,0,-3879877.5885684062]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!I54","v":-24689081.619175389},-14813448.971505234,-9875632.6476701554,-24689081.619175389,{"$f":"$D196*G629","v":-4118067.5659345989},-2932383.988841638,-7686743.7504466763,0,0,0,-66417.328564357857,0,-9836.3377179625713,0,0,0,0,0,0,0,0,0,0,0,-14813448.971505234,{"$f":"$E196*AB629","v":-8429334.5259477459},-927358.48952230951,-79015.000834370629,0,0,0,-339732.18661403732,0,-100192.44475169069,0,0,0,0,0,0,0,0,0,0,0,-9875632.6476701535]
[1855,"Services",{"$f":"'I4 BO ASSETS'!I55","v":-12961988.986592222},0,-12961988.986592222,-12961988.986592222,{"$f":"$D197*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E197*AB630","v":-12961988.986592222},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12961988.986592222]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!I56","v":-5613050.2149999999},0,-5613050.2149999999,-5613050.2149999999,{"$f":"$D198*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E198*AB631","v":-3063691.687056507},-1099890.4090416192,-1414067.8731643255,0,0,-35400.245737548204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5613050.2149999989]
[]
[null,"Sub - Total",{"$f":"SUM(C159:C199)","v":-133130476.53991355},{"$f":"SUM(D159:D199)","v":-77070923.442507252},{"$f":"SUM(E159:E199)","v":-56059553.097406313},{"$f":"D200+E200","v":-133130476.53991356},{"$f":"SUM(G159:G198)","v":-20861466.292113133},{"$f":"SUM(H159:H198)","v":-14483468.656225448},-38112327.333000138,0,0,-3225467.631221767,-321128.36288677866,0,-67065.167059996558,0,0,0,0,0,0,0,0,0,0,0,-77070923.442507252,-47604131.634848319,-4695897.9121852126,-2069219.7791264202,0,0,-69615.797475895248,-1242687.1646899434,0,-366809.47667414881,-11191.332406360298,0,0,0,0,0,0,0,0,0,0,-56059553.09740629,{"$f":"SUM(AW159:AW199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!I62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C202*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW202:BP202)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!I63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C203*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW203:BP203)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!I64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C204*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!I65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C205*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!I66","v":-1070058.0875000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C206*AW638","v":-517911.54709996056},-160963.40335278658,-344599.08799095708,0,0,-30874.687075253594,-12226.775595518096,0,-3460.008952190351,-22.577433333915113,0,0,0,0,0,0,0,0,0,0,-1070058.0875000004]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!I67","v":-3983428.9249999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C207*AW639","v":-1927992.3785534515},-599206.98163213674,-1282814.4478014596,0,0,-114934.9955694707,-45515.745486733569,0,-12880.328555914946,-84.047400832879205,0,0,0,0,0,0,0,0,0,0,-3983428.9250000003]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!I68","v":-6032323.1250000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C208*AW640","v":-2919663.7442129687},-907411.72994846129,-1942635.7051310642,0,0,-174052.31640865561,-68926.969508119771,0,-19505.382239358922,-127.27755137248285,0,0,0,0,0,0,0,0,0,0,-6032323.1250000009]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!I69","v":-5614305.189458333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C209*AW641","v":-2717341.7224078518},-844531.41498865071,-1808018.1539586177,0,0,-161991.1272989639,-64150.582550743762,0,-18153.730571056101,-118.45768244917747,0,0,0,0,0,0,0,0,0,0,-5614305.189458333]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!I70","v":-358102.17000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C210*AW642","v":-173322.59907297141},-53867.490657340735,-115322.41345690748,0,0,-10332.422668334129,-4091.7730766256864,0,-1157.9153771862791,-7.555690634323005,0,0,0,0,0,0,0,0,0,0,-358102.17000000004]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!I71","v":-1190330.424875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C211*AW643","v":-576123.74422352517},-179055.36020935726,-383331.31968390773,0,0,-34344.938665929461,-13601.040129949333,0,-3848.9068717328332,-25.11509059824396,0,0,0,0,0,0,0,0,0,0,-1190330.424875]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!I72","v":-846232.44000000018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C212*AW644","v":-409579.21567652706},-127294.44799409805,-272518.78235289012,0,0,-24416.582691290874,-9669.2826925881564,0,-2736.2737147051225,-17.854877900818934,0,0,0,0,0,0,0,0,0,0,-846232.44000000018]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!I73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C213*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!I74","v":-654019.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C214*AW646","v":-316547.30377522612},-98380.759461952272,-210618.8070100816,0,0,-18870.594801951833,-7472.9997241768069,0,-2114.7559095503402,-13.799317061058607,0,0,0,0,0,0,0,0,0,0,-654019.02]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!I75","v":-1835520.71},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C215*AW647","v":-888397.91199663992},-276108.05792458734,-591106.94086923951,0,0,-52960.795496438215,-20973.160321164385,0,-5935.1152640400824,-38.728127890576346,0,0,0,0,0,0,0,0,0,0,-1835520.71]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!I76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C216*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!I77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C217*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!I78","v":-3022629.2566666668},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C218*AW650","v":-1462962.2568315356},-454678.76735875808,-973400.69417691103,0,0,-87212.772403899711,-34537.386391849504,0,-9773.6042644686167,-63.775239244227528,0,0,0,0,0,0,0,0,0,0,-3022629.2566666664]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!I79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C219*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!I80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C220*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!I81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C221*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C202:C221)","v":-24606949.348500002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW202:AW221)","v":-11909842.423850659},{"$f":"SUM(AX202:AX221)","v":-3701498.4135281295},{"$f":"SUM(AY202:AY221)","v":-7924366.3524320358},0,0,-709991.23308018793,-281165.71547746909,0,-79566.0217202036,-519.18841131770307,0,0,0,0,0,0,0,0,0,0,-24606949.348500006]
[]
[null,"TOTAL - 2105 FA",{"$f":"C200+C222","v":-157737425.88841355},-77070923.442507252,-56059553.097406313,-133130476.53991356,-20861466.292113133,-14483468.656225448,-38112327.333000138,0,0,-3225467.631221767,-321128.36288677866,0,-67065.167059996558,0,0,0,0,0,0,0,0,0,0,0,-77070923.442507252,-47604131.634848319,-4695897.9121852126,-2069219.7791264202,0,0,-69615.797475895248,-1242687.1646899434,{"$f":"AI200+AI222","v":0},-366809.47667414881,-11191.332406360298,0,0,0,0,0,0,0,0,0,0,-56059553.09740629,-11909842.423850659,-3701498.4135281295,-7924366.3524320358,0,0,-709991.23308018793,-281165.71547746909,0,-79566.0217202036,-519.18841131770307,0,0,0,0,0,0,0,0,0,0,-24606949.348500006]
[]
["Accumulated Depreciation - 2120"]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Accumulated Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!J17","v":0},{"$f":"$C230*D592","v":0},0,{"$f":"D230+E230","v":0},{"$f":"$D230*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G230:Z230)","v":0},{"$f":"$E230*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB230:AU230)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!J18","v":0},0,0,{"$f":"D231+E231","v":0},{"$f":"$D231*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G231:Z231)","v":0},{"$f":"$E231*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB231:AU231)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!J19","v":0},0,0,0,{"$f":"$D232*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E232*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!J20","v":0},0,0,0,{"$f":"$D233*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E233*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!J21","v":0},0,0,0,{"$f":"$D234*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E234*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!J22","v":0},0,0,0,{"$f":"$D235*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E235*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!J23","v":0},0,0,0,{"$f":"$D236*G598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E236*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!J24","v":0},0,0,0,{"$f":"$D237*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E237*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!J25","v":0},0,0,0,{"$f":"$D238*G600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E238*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!J26","v":0},0,0,0,{"$f":"$D239*G601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E239*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!J27","v":0},0,0,0,{"$f":"$D240*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E240*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!J28","v":0},0,0,0,{"$f":"$D241*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E241*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!J29","v":0},0,0,0,{"$f":"$D242*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E242*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!J30","v":0},0,0,0,{"$f":"$D243*G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E243*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!J31","v":0},0,0,0,{"$f":"$D244*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E244*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!J32","v":0},0,0,{"$f":"D245+E245","v":0},{"$f":"$D245*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G245:Z245)","v":0},{"$f":"$E245*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB245:AU245)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!J33","v":0},0,0,{"$f":"D246+E246","v":0},{"$f":"$D246*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G246:Z246)","v":0},{"$f":"$E246*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB246:AU246)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!J34","v":0},0,0,{"$f":"D247+E247","v":0},{"$f":"$D247*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G247:Z247)","v":0},{"$f":"$E247*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB247:AU247)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!J35","v":0},0,0,0,{"$f":"$D248*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E248*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!J36","v":0},0,0,0,{"$f":"$D249*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E249*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!J37","v":0},{"$f":"$C250*D612","v":0},0,0,{"$f":"$D250*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E250*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!J38","v":0},0,0,0,{"$f":"$D251*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E251*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!J39","v":0},0,0,0,{"$f":"$D252*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E252*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!J40","v":0},0,0,0,{"$f":"$D253*G615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E253*AB615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!J41","v":0},0,0,0,{"$f":"$D254*G616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E254*AB616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!J42","v":0},0,0,0,{"$f":"$D255*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E255*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!J43","v":0},0,0,0,{"$f":"$D256*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E256*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!J44","v":0},0,0,0,{"$f":"$D257*G619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E257*AB619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!J45","v":0},0,0,0,{"$f":"$D258*G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E258*AB620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!J46","v":0},0,0,0,{"$f":"$D259*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E259*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!J47","v":0},0,0,0,{"$f":"$D260*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E260*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!J48","v":0},0,0,0,{"$f":"$D261*G623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E261*AB623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!J49","v":0},0,0,0,{"$f":"$D262*G624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E262*AB624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!J50","v":0},0,0,0,{"$f":"$D263*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E263*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!J51","v":0},0,0,0,{"$f":"$D264*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E264*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!J52","v":0},0,0,0,{"$f":"$D265*G627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E265*AB627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!J53","v":0},0,0,0,{"$f":"$D266*G628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E266*AB628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!J54","v":0},0,0,0,{"$f":"$D267*G629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E267*AB629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1855,"Services",{"$f":"'I4 BO ASSETS'!J55","v":0},0,0,0,{"$f":"$D268*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E268*AB630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!J56","v":0},0,0,0,{"$f":"$D269*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E269*AB631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sub - Total",{"$f":"SUM(C230:C270)","v":0},{"$f":"SUM(D230:D270)","v":0},{"$f":"SUM(E230:E270)","v":0},{"$f":"D271+E271","v":0},{"$f":"SUM(G230:G269)","v":0},{"$f":"SUM(H230:H269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW230:AW270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!J62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C273*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW273:BP273)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!J63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C274*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW274:BP274)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!J64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C275*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!J65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C276*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!J66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C277*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!J67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C278*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!J68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C279*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!J69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C280*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!J70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C281*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!J71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C282*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!J72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C283*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!J73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C284*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!J74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C285*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!J75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C286*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!J76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C287*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!J77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C288*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!J78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C289*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!J79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C290*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!J80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C291*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!J81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C292*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C273:C292)","v":0},null,null,null,{"$f":"SUM(G273:G292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM273:AM292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 2120",{"$f":"C271+C293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI271+AI293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Categorization and Allocation of Amortization Expense - Property, Plant and Equipment - 5705"]
[]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!L17","v":0},{"$f":"$C304*D592","v":0},0,{"$f":"D304+E304","v":0},{"$f":"$D304*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G304:Z304)","v":0},{"$f":"$E304*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB304:AU304)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!L18","v":0},0,0,{"$f":"D305+E305","v":0},{"$f":"$D305*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G305:Z305)","v":0},{"$f":"$E305*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB305:AU305)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!L19","v":0},0,0,0,{"$f":"$D306*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E306*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!L20","v":0},0,0,0,{"$f":"$D307*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E307*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!L21","v":0},0,0,0,{"$f":"$D308*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E308*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!L22","v":0},0,0,0,{"$f":"$D309*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E309*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!L23","v":-5625.2038957587338},-5625.2038957587338,0,-5625.2038957587338,{"$f":"$D310*G598","v":-1591.4921814035949},-1003.6393066534065,-2663.0935596038685,0,0,-337.51530669936244,-20.460487057903311,0,-9.0030543405982328,0,0,0,0,0,0,0,0,0,0,0,-5625.2038957587338,{"$f":"$E310*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!L24","v":0},0,0,0,{"$f":"$D311*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E311*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!L25","v":107538.17622236474},107538.17622236474,0,107538.17622236474,{"$f":"$D312*G600","v":30424.882338813619},19186.778403528133,50910.905598506768,0,0,6452.3493196304671,391.14732614175625,0,172.11323574399793,0,0,0,0,0,0,0,0,0,0,0,107538.17622236472,{"$f":"$E312*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!L26","v":736218.77761849726},736218.77761849726,0,736218.77761849726,{"$f":"$D313*G601","v":208292.25928428536},131354.90147679058,348541.9411398602,0,0,44173.52884098806,2677.8397815243798,0,1178.3070950487058,0,0,0,0,0,0,0,0,0,0,0,736218.77761849726,{"$f":"$E313*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!L27","v":0},0,0,0,{"$f":"$D314*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E314*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!L28","v":0},0,0,0,{"$f":"$D315*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E315*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!L29","v":0},0,0,0,{"$f":"$D316*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E316*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!L30","v":1137926.5419614033},1137926.5419614033,0,1137926.5419614033,{"$f":"$D317*G605","v":321944.0980457},203026.9172034355,538719.11158359353,0,0,68276.214147726365,4138.9666430047846,0,1821.2343379431791,0,0,0,0,0,0,0,0,0,0,0,1137926.5419614031,{"$f":"$E317*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!L31","v":0},0,0,0,{"$f":"$D318*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E318*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!L32","v":0},0,0,{"$f":"D319+E319","v":0},{"$f":"$D319*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G319:Z319)","v":0},{"$f":"$E319*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB319:AU319)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!L33","v":118663.22607010743},118663.22607010743,0,{"$f":"D320+E320","v":118663.22607010743},{"$f":"$D320*G608","v":30448.674664598941},21864.12443950216,57475.018991313795,0,0,8304.7740720741022,497.02501201515599,0,73.608890603273338,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G320:Z320)","v":118663.22607010743},{"$f":"$E320*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB320:AU320)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!L34","v":18846.620263225916},0,18846.620263225916,{"$f":"D321+E321","v":18846.620263225916},{"$f":"$D321*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G321:Z321)","v":0},{"$f":"$E321*AB609","v":5205.527475663428},2504.1930050814126,9348.7479738980091,0,0,1239.185160772764,98.998556930569507,0,40.935645846611962,409.03244503312129,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB321:AU321)","v":18846.620263225916}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!L35","v":0},0,0,0,{"$f":"$D322*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E322*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!L36","v":0},0,0,0,{"$f":"$D323*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E323*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!L37","v":0},{"$f":"$C324*D612","v":0},0,0,{"$f":"$D324*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E324*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!L38","v":0},0,0,0,{"$f":"$D325*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E325*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!L39","v":0},0,0,0,{"$f":"$D326*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E326*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!L40","v":885550.32843654533},531330.19706192717,354220.13137461815,885550.32843654533,{"$f":"$D327*G615","v":136337.94432874731},97899.491963615583,257351.95458743456,0,0,37185.717853843962,2225.4948422074403,0,329.59348607832482,0,0,0,0,0,0,0,0,0,0,0,531330.19706192717,{"$f":"$E327*AB615","v":300573.41098699905},34333.829240011735,4236.8628057187771,0,0,6.0962054758543562,11637.768453506747,0,3432.1636829060026,0,0,0,0,0,0,0,0,0,0,0,354220.13137461821]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!L41","v":235399.45439452466},141239.67263671479,94159.781757809862,235399.45439452466,{"$f":"$D328*G616","v":39209.439553470336},27974.531681770357,73327.785849903506,0,0,0,634.01812283719164,0,93.897428733410408,0,0,0,0,0,0,0,0,0,0,0,141239.67263671479,{"$f":"$E328*AB616","v":80073.743082469999},8856.1207950372282,1087.5349850480909,0,0,0,3198.958863541025,0,943.42403171352112,0,0,0,0,0,0,0,0,0,0,0,94159.781757809862]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!L42","v":0},0,0,0,{"$f":"$D329*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E329*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!L43","v":0},0,0,0,{"$f":"$D330*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E330*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!L44","v":687714.06173801492},412628.43704280892,275085.624695206,687714.06173801492,{"$f":"$D331*G619","v":105879.38195322199},76028.267505984637,199858.27152027725,0,0,28878.24694171892,1728.308429418815,0,255.96069218730864,0,0,0,0,0,0,0,0,0,0,0,412628.43704280892,{"$f":"$E331*AB619","v":233423.84354965619},26663.484167359569,3290.3269702263674,0,0,4.7342834103976514,9037.8341644996126,0,2665.4015600538778,0,0,0,0,0,0,0,0,0,0,0,275085.624695206]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!L45","v":182810.06704428242},109686.04022656944,73124.026817712976,182810.06704428242,{"$f":"$D332*G620","v":30449.859333681507},21724.884730216232,56946.000499062509,0,0,0,492.3753788694126,0,72.92028473979228,0,0,0,0,0,0,0,0,0,0,0,109686.04022656947,{"$f":"$E332*AB620","v":62184.877951584036},6877.6201731531155,844.57435995768628,0,0,0,2484.2958358591623,0,732.658497158979,0,0,0,0,0,0,0,0,0,0,0,73124.026817712962]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!L46","v":0},0,0,0,{"$f":"$D333*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E333*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!L47","v":0},0,0,0,{"$f":"$D334*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E334*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!L48","v":85794.22305485417},51476.533832912501,34317.68922194167,85794.22305485417,{"$f":"$D335*G623","v":13208.744473317638},9484.7357408949229,24932.869749434201,0,0,3602.6408319898969,215.61123605122594,0,31.9318012246178,0,0,0,0,0,0,0,0,0,0,0,51476.533832912501,{"$f":"$E335*AB623","v":29120.267294243084},3326.3430767909349,410.47735056280175,0,0,0.59061489289611768,1127.4947007514411,0,332.51618470051426,0,0,0,0,0,0,0,0,0,0,0,34317.689221941677]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!L49","v":109192.64752435985},65515.588514615913,43677.059009743942,109192.64752435985,{"$f":"$D336*G624","v":18187.73337347788},12976.296760939467,34013.906678946383,0,0,0,294.09633760233578,0,43.555363649855011,0,0,0,0,0,0,0,0,0,0,0,65515.58851461592,{"$f":"$E336*AB624","v":37143.0937546118},4108.0098460421341,504.46516368615801,0,0,0,1483.872545626795,0,437.61769977705234,0,0,0,0,0,0,0,0,0,0,0,43677.059009743942]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!L50","v":0},0,0,0,{"$f":"$D337*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E337*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!L51","v":0},0,0,0,{"$f":"$D338*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E338*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!L52","v":317586.74140193744},190552.04484116245,127034.69656077499,317586.74140193744,{"$f":"$D339*G627","v":48895.158274347865},35109.896794372566,92294.66245599078,0,0,13335.990717483406,798.1338070206873,0,118.2027919471553,0,0,0,0,0,0,0,0,0,0,0,190552.04484116245,{"$f":"$E339*AB627","v":107795.26254138412},12313.212019735834,1519.4748497365774,0,0,2.186294747822414,4173.6769121466286,0,1230.8839430240189,0,0,0,0,0,0,0,0,0,0,0,127034.696560775]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!L53","v":281633.52539417089},168980.11523650252,112653.41015766836,281633.52539417089,{"$f":"$D340*G628","v":46910.443010909315},33468.922003462227,87729.867052476373,0,0,0,758.54364045877776,0,112.33952919583906,0,0,0,0,0,0,0,0,0,0,0,168980.11523650252,{"$f":"$E340*AB628","v":95800.776657822498},10595.52379693611,1301.1343319227121,0,0,0,3827.2563742651773,0,1128.7189967218599,0,0,0,0,0,0,0,0,0,0,0,112653.41015766836]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!L54","v":834237.52845582482},500542.51707349485,333695.01138232998,834237.52845582482,{"$f":"$D341*G629","v":139148.41229052233},99084.478275396745,259733.03532138717,0,0,0,2244.2239400729463,0,332.36724611565268,0,0,0,0,0,0,0,0,0,0,0,500542.51707349479,{"$f":"$E341*AB629","v":284824.98093377321},31335.197729297226,2669.8959493010875,0,0,0,11479.460600011322,0,3385.4761699470996,0,0,0,0,0,0,0,0,0,0,0,333695.01138232998]
[1855,"Services",{"$f":"'I4 BO ASSETS'!L55","v":264981.33477354585},0,264981.33477354585,264981.33477354585,{"$f":"$D342*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E342*AB630","v":264981.33477354585},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264981.33477354585]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!L56","v":849279.76213824109},0,849279.76213824109,849279.76213824109,{"$f":"$D343*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E343*AB631","v":463550.34207515226},166418.36954758101,213954.83399720961,0,0,5356.2165182981926,0,0,0,0,0,0,0,0,0,0,0,0,0,0,849279.76213824109]
[null,"Sub - Total",{"$f":"SUM(C304:C343)","v":6847747.8125961404},{"$f":"SUM(D304:D343)","v":4266672.6644433225},{"$f":"SUM(E304:E343)","v":2581075.1481528189},{"$f":"D344+E344","v":6847747.8125961414},{"$f":"SUM(G304:G343)","v":1167745.5387436906},788180.58767325559,2079172.2374685833,0,0,209871.94741875579,17075.324010167005,0,4627.0291288705139,0,0,0,0,0,0,0,0,0,0,0,4266672.6644433215,1964677.4610769057,307331.9033970263,239168.32873726788,0,0,6609.009077597927,48549.617007138484,0,14329.796411849538,409.03244503312129,0,{"$f":"SUM(AM304:AM343)","v":0},0,0,0,0,0,0,0,0,2581075.1481528189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!L62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C347*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW347:BP347)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!L63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C348*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW348:BP348)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!L64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C349*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!L65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C350*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!L66","v":106956.679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C351*AW638","v":51767.375753387641},16088.949996512703,34444.087165447032,0,0,3086.0511530252297,1222.1161896268204,0,345.842035268529,2.2567067320440755,0,0,0,0,0,0,0,0,0,0,106956.679]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!L67","v":132135.57399999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C352*AW639","v":63954.041707367869},19876.483289524196,42552.641602796728,0,0,3812.5448949134861,1509.8171121322187,0,427.257430492352,2.7879627731177781,0,0,0,0,0,0,0,0,0,0,132135.57399999996]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!L68","v":476948.114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C353*AW640","v":230844.41722716135},71744.8824030619,153595.29265125713,0,0,13761.518129624319,5449.7392512661909,0,1542.2010855745284,10.063252054596097,0,0,0,0,0,0,0,0,0,0,476948.114]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!L69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C354*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!L70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C355*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!L71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C356*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!L72","v":45677.162857142859},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C357*AW644","v":22107.893355349934},6870.9836174993688,14709.770288602063,0,0,1317.9360318602162,521.91972250685865,0,147.69608700926796,0.96375431515022902,0,0,0,0,0,0,0,0,0,0,45677.162857142852]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!L73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C358*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!L74","v":92367.823999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C359*AW646","v":44706.323132291502},13894.422634632157,29745.925274462479,0,0,2665.1148149208284,1055.4199528857919,0,298.66929811354066,1.948892693695756,0,0,0,0,0,0,0,0,0,0,92367.823999999993]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!L75","v":243392.50400000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C360*AW647","v":117802.75273997529},36612.298203294238,78381.571881008174,0,0,7022.6723999807245,2781.0691426966491,0,787.00423142778766,5.1354016171899337,0,0,0,0,0,0,0,0,0,0,243392.50400000002]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!L76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C361*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!L77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C362*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!L78","v":206446.508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C363*AW650","v":99920.772153095255},31054.699671131897,66483.566833205041,0,0,5956.6591820921467,2358.9141143651523,0,667.54017765267986,4.3558684578322691,0,0,0,0,0,0,0,0,0,0,206446.508]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!L79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C364*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!L80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C365*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!L81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C366*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C347:C366)","v":1303924.3658571427},null,null,null,{"$f":"SUM(G347:G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC347:AC366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,631103.57606862881,196142.71981565648,{"$f":"SUM(AY347:AY366)","v":419912.85569677863},0,0,37622.496606416949,14898.995485479682,0,4216.210345538685,27.511838643626142,0,0,0,0,0,0,0,0,0,0,1303924.3658571427]
[]
[null,"TOTAL - 5705",{"$f":"C344+C367","v":8151672.1784532834},{"$f":"D344+D367","v":4266672.6644433225},2581075.1481528189,6847747.8125961414,1167745.5387436906,788180.58767325559,2079172.2374685833,0,0,209871.94741875579,17075.324010167005,0,4627.0291288705139,0,0,0,0,0,0,0,0,0,0,0,4266672.6644433215,1964677.4610769057,307331.9033970263,239168.32873726788,0,0,6609.009077597927,48549.617007138484,0,14329.796411849538,409.03244503312129,0,0,0,0,0,0,0,0,0,0,{"$f":"AV344+AV367","v":2581075.1481528189},631103.57606862881,196142.71981565648,419912.85569677863,0,0,37622.496606416949,14898.995485479682,0,4216.210345538685,27.511838643626142,0,0,0,0,0,0,0,0,0,0,1303924.3658571427]
[]
["Categorization and Allocation of Amortization of Limited Term Electric Plant - 5710"]
[]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!M17","v":0},{"$f":"$C377*D592","v":0},0,{"$f":"D377+E377","v":0},{"$f":"$D377*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G377:Z377)","v":0},{"$f":"$E377*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB377:AU377)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!M18","v":0},0,0,{"$f":"D378+E378","v":0},{"$f":"$D378*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G378:Z378)","v":0},{"$f":"$E378*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB378:AU378)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!M19","v":0},0,0,0,{"$f":"$D379*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E379*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!M20","v":0},0,0,0,{"$f":"$D380*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E380*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!M21","v":0},0,0,0,{"$f":"$D381*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E381*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!M22","v":0},0,0,0,{"$f":"$D382*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E382*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!M23","v":0},0,0,0,{"$f":"$D383*G598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E383*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!M24","v":0},0,0,0,{"$f":"$D384*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E384*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!M25","v":0},0,0,0,{"$f":"$D385*G600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E385*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!M26","v":0},0,0,0,{"$f":"$D386*G601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E386*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!M27","v":0},0,0,0,{"$f":"$D387*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E387*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!M28","v":0},0,0,0,{"$f":"$D388*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E388*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!M29","v":0},0,0,0,{"$f":"$D389*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E389*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!M30","v":0},0,0,0,{"$f":"$D390*G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E390*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!M31","v":0},0,0,0,{"$f":"$D391*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E391*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!M32","v":0},0,0,{"$f":"D392+E392","v":0},{"$f":"$D392*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G392:Z392)","v":0},{"$f":"$E392*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB392:AU392)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!M33","v":0},0,0,{"$f":"D393+E393","v":0},{"$f":"$D393*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G393:Z393)","v":0},{"$f":"$E393*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB393:AU393)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!M34","v":0},0,0,{"$f":"D394+E394","v":0},{"$f":"$D394*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G394:Z394)","v":0},{"$f":"$E394*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB394:AU394)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!M35","v":0},0,0,0,{"$f":"$D395*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E395*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!M36","v":0},0,0,0,{"$f":"$D396*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E396*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!M37","v":0},{"$f":"$C397*D612","v":0},0,0,{"$f":"$D397*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E397*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!M38","v":0},0,0,0,{"$f":"$D398*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E398*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!M39","v":0},0,0,0,{"$f":"$D399*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E399*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!M40","v":0},0,0,0,{"$f":"$D400*G615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E400*AB615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!M41","v":0},0,0,0,{"$f":"$D401*G616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E401*AB616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!M42","v":0},0,0,0,{"$f":"$D402*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E402*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!M43","v":0},0,0,0,{"$f":"$D403*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E403*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!M44","v":0},0,0,0,{"$f":"$D404*G619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E404*AB619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!M45","v":0},0,0,0,{"$f":"$D405*G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E405*AB620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!M46","v":0},0,0,0,{"$f":"$D406*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E406*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!M47","v":0},0,0,0,{"$f":"$D407*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E407*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!M48","v":0},0,0,0,{"$f":"$D408*G623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E408*AB623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!M49","v":0},0,0,0,{"$f":"$D409*G624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E409*AB624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!M50","v":0},0,0,0,{"$f":"$D410*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E410*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!M51","v":0},0,0,0,{"$f":"$D411*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E411*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!M52","v":0},0,0,0,{"$f":"$D412*G627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E412*AB627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!M53","v":0},0,0,0,{"$f":"$D413*G628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E413*AB628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!M54","v":0},0,0,0,{"$f":"$D414*G629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E414*AB629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1855,"Services",{"$f":"'I4 BO ASSETS'!M55","v":0},0,0,0,{"$f":"$D415*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E415*AB630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!M56","v":0},0,0,0,{"$f":"$D416*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E416*AB631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C377:C416)","v":0},{"$f":"SUM(D377:D416)","v":0},{"$f":"SUM(E377:E416)","v":0},{"$f":"D417+E417","v":0},{"$f":"SUM(G377:G416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM377:AM416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!M62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C419*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW419:BP419)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!M63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C420*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW420:BP420)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!M64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C421*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!M65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C422*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!M66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C423*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!M67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C424*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!M68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C425*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!M69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C426*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!M70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C427*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!M71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C428*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!M72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C429*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!M73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C430*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!M74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C431*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!M75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C432*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!M76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C433*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!M77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C434*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!M78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C435*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!M79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C436*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!M80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C437*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!M81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C438*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C419:C438)","v":0},null,null,null,{"$f":"SUM(G419:G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC419:AC438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY419:AY438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 5710",{"$f":"C417+C439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI417+AI439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Categorization and Allocation of Accumulated Amortization of Electric Utility Plant  - Intangibles - 5715"]
[]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!N17","v":0},{"$f":"$C450*D592","v":0},0,{"$f":"D450+E450","v":0},{"$f":"$D450*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G450:Z450)","v":0},{"$f":"$E450*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB450:AU450)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!N18","v":0},0,0,{"$f":"D451+E451","v":0},{"$f":"$D451*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G451:Z451)","v":0},{"$f":"$E451*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB451:AU451)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!N19","v":0},0,0,0,{"$f":"$D452*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E452*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!N20","v":0},0,0,0,{"$f":"$D453*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E453*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!N21","v":0},0,0,0,{"$f":"$D454*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E454*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!N22","v":0},0,0,0,{"$f":"$D455*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E455*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!N23","v":0},0,0,0,{"$f":"$D456*G598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E456*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!N24","v":0},0,0,0,{"$f":"$D457*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E457*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!N25","v":0},0,0,0,{"$f":"$D458*G600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E458*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!N26","v":0},0,0,0,{"$f":"$D459*G601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E459*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!N27","v":0},0,0,0,{"$f":"$D460*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E460*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!N28","v":0},0,0,0,{"$f":"$D461*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E461*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!N29","v":0},0,0,0,{"$f":"$D462*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E462*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!N30","v":0},0,0,0,{"$f":"$D463*G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E463*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!N31","v":0},0,0,0,{"$f":"$D464*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E464*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!N32","v":0},0,0,{"$f":"D465+E465","v":0},{"$f":"$D465*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G465:Z465)","v":0},{"$f":"$E465*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB465:AU465)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!N33","v":0},0,0,{"$f":"D466+E466","v":0},{"$f":"$D466*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G466:Z466)","v":0},{"$f":"$E466*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB466:AU466)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!N34","v":0},0,0,{"$f":"D467+E467","v":0},{"$f":"$D467*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G467:Z467)","v":0},{"$f":"$E467*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB467:AU467)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!N35","v":0},0,0,0,{"$f":"$D468*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E468*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!N36","v":0},0,0,0,{"$f":"$D469*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E469*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!N37","v":0},{"$f":"$C470*D612","v":0},0,0,{"$f":"$D470*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E470*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!N38","v":0},0,0,0,{"$f":"$D471*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E471*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!N39","v":0},0,0,0,{"$f":"$D472*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E472*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!N40","v":0},0,0,0,{"$f":"$D473*G615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E473*AB615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!N41","v":0},0,0,0,{"$f":"$D474*G616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E474*AB616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!N42","v":0},0,0,0,{"$f":"$D475*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E475*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!N43","v":0},0,0,0,{"$f":"$D476*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E476*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!N44","v":0},0,0,0,{"$f":"$D477*G619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E477*AB619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!N45","v":0},0,0,0,{"$f":"$D478*G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E478*AB620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!N46","v":0},0,0,0,{"$f":"$D479*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E479*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!N47","v":0},0,0,0,{"$f":"$D480*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E480*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!N48","v":0},0,0,0,{"$f":"$D481*G623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E481*AB623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!N49","v":0},0,0,0,{"$f":"$D482*G624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E482*AB624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!N50","v":0},0,0,0,{"$f":"$D483*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E483*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!N51","v":0},0,0,0,{"$f":"$D484*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E484*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!N52","v":0},0,0,0,{"$f":"$D485*G627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E485*AB627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!N53","v":0},0,0,0,{"$f":"$D486*G628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E486*AB628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!N54","v":0},0,0,0,{"$f":"$D487*G629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E487*AB629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1855,"Services",{"$f":"'I4 BO ASSETS'!N55","v":0},0,0,0,{"$f":"$D488*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E488*AB630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!N56","v":0},0,0,0,{"$f":"$D489*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E489*AB631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C450:C489)","v":0},{"$f":"SUM(D450:D489)","v":0},{"$f":"SUM(E450:E489)","v":0},{"$f":"D490+E490","v":0},{"$f":"SUM(G450:G489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM450:AM489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!N62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C492*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW492:BP492)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!N63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C493*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW493:BP493)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!N64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C494*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!N65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C495*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!N66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C496*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!N67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C497*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!N68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C498*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!N69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C499*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!N70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C500*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!N71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C501*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!N72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C502*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!N73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C503*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!N74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C504*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!N75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C505*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!N76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C506*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!N77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C507*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!N78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C508*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!N79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C509*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!N80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C510*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!N81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C511*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C492:C511)","v":0},null,null,null,{"$f":"SUM(G492:G511)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R492:R511)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC492:AC511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY492:AY511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 5715",{"$f":"C490+C512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI490+AI512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Categorization and Allocation of  Accum. Amortization of Electric Utility Plant- Property, Plant & Equipment - 5720"]
[]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description","Depreciation","Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",{"$f":"'I4 BO ASSETS'!O17","v":0},{"$f":"$C523*D592","v":0},0,{"$f":"D523+E523","v":0},{"$f":"$D523*G592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G523:Z523)","v":0},{"$f":"$E523*AB592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB523:AU523)","v":0}]
[1805,"Land",{"$f":"'I4 BO ASSETS'!O18","v":0},0,0,{"$f":"D524+E524","v":0},{"$f":"$D524*G593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G524:Z524)","v":0},{"$f":"$E524*AB593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB524:AU524)","v":0}]
["1805-1","Land Station >50 kV",{"$f":"'I4 BO ASSETS'!O19","v":0},0,0,0,{"$f":"$D525*G594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E525*AB594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1805-2","Land Station <50 kV",{"$f":"'I4 BO ASSETS'!O20","v":0},0,0,0,{"$f":"$D526*G595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E526*AB595","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1806,"Land Rights",{"$f":"'I4 BO ASSETS'!O21","v":0},0,0,0,{"$f":"$D527*G596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E527*AB596","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-1","Land Rights Station >50 kV",{"$f":"'I4 BO ASSETS'!O22","v":0},0,0,0,{"$f":"$D528*G597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E528*AB597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1806-2","Land Rights Station <50 kV",{"$f":"'I4 BO ASSETS'!O23","v":0},0,0,0,{"$f":"$D529*G598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E529*AB598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1808,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!O24","v":0},0,0,0,{"$f":"$D530*G599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E530*AB599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-1","Buildings and Fixtures > 50 kV",{"$f":"'I4 BO ASSETS'!O25","v":0},0,0,0,{"$f":"$D531*G600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E531*AB600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1808-2","Buildings and Fixtures < 50 KV",{"$f":"'I4 BO ASSETS'!O26","v":0},0,0,0,{"$f":"$D532*G601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E532*AB601","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1810,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!O27","v":0},0,0,0,{"$f":"$D533*G602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E533*AB602","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-1","Leasehold Improvements >50 kV",{"$f":"'I4 BO ASSETS'!O28","v":0},0,0,0,{"$f":"$D534*G603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E534*AB603","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1810-2","Leasehold Improvements <50 kV",{"$f":"'I4 BO ASSETS'!O29","v":0},0,0,0,{"$f":"$D535*G604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E535*AB604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",{"$f":"'I4 BO ASSETS'!O30","v":0},0,0,0,{"$f":"$D536*G605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E536*AB605","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",{"$f":"'I4 BO ASSETS'!O31","v":0},0,0,0,{"$f":"$D537*G606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E537*AB606","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",{"$f":"'I4 BO ASSETS'!O32","v":0},0,0,{"$f":"D538+E538","v":0},{"$f":"$D538*G607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G538:Z538)","v":0},{"$f":"$E538*AB607","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB538:AU538)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",{"$f":"'I4 BO ASSETS'!O33","v":0},0,0,{"$f":"D539+E539","v":0},{"$f":"$D539*G608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G539:Z539)","v":0},{"$f":"$E539*AB608","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB539:AU539)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",{"$f":"'I4 BO ASSETS'!O34","v":0},0,0,{"$f":"D540+E540","v":0},{"$f":"$D540*G609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(G540:Z540)","v":0},{"$f":"$E540*AB609","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB540:AU540)","v":0}]
[1825,"Storage Battery Equipment",{"$f":"'I4 BO ASSETS'!O35","v":0},0,0,0,{"$f":"$D541*G610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E541*AB610","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-1","Storage Battery Equipment > 50 kV",{"$f":"'I4 BO ASSETS'!O36","v":0},0,0,0,{"$f":"$D542*G611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E542*AB611","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1825-2","Storage Battery Equipment <50 kV",{"$f":"'I4 BO ASSETS'!O37","v":0},{"$f":"$C543*D612","v":0},0,0,{"$f":"$D543*G612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E543*AB612","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1830,"Poles, Towers and Fixtures",{"$f":"'I4 BO ASSETS'!O38","v":0},0,0,0,{"$f":"$D544*G613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E544*AB613","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!O39","v":0},0,0,0,{"$f":"$D545*G614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E545*AB614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-4","Poles, Towers and Fixtures - Primary",{"$f":"'I4 BO ASSETS'!O40","v":0},0,0,0,{"$f":"$D546*G615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E546*AB615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1830-5","Poles, Towers and Fixtures - Secondary",{"$f":"'I4 BO ASSETS'!O41","v":0},0,0,0,{"$f":"$D547*G616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E547*AB616","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1835,"Overhead Conductors and Devices",{"$f":"'I4 BO ASSETS'!O42","v":0},0,0,0,{"$f":"$D548*G617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E548*AB617","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",{"$f":"'I4 BO ASSETS'!O43","v":0},0,0,0,{"$f":"$D549*G618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E549*AB618","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-4","Overhead Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!O44","v":0},0,0,0,{"$f":"$D550*G619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E550*AB619","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1835-5","Overhead Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!O45","v":0},0,0,0,{"$f":"$D551*G620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E551*AB620","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1840,"Underground Conduit",{"$f":"'I4 BO ASSETS'!O46","v":0},0,0,0,{"$f":"$D552*G621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E552*AB621","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-3","Underground Conduit - Bulk Delivery",{"$f":"'I4 BO ASSETS'!O47","v":0},0,0,0,{"$f":"$D553*G622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E553*AB622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-4","Underground Conduit - Primary",{"$f":"'I4 BO ASSETS'!O48","v":0},0,0,0,{"$f":"$D554*G623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E554*AB623","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1840-5","Underground Conduit - Secondary",{"$f":"'I4 BO ASSETS'!O49","v":0},0,0,0,{"$f":"$D555*G624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E555*AB624","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1845,"Underground Conductors and Devices",{"$f":"'I4 BO ASSETS'!O50","v":0},0,0,0,{"$f":"$D556*G625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E556*AB625","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",{"$f":"'I4 BO ASSETS'!O51","v":0},0,0,0,{"$f":"$D557*G626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E557*AB626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-4","Underground Conductors and Devices - Primary",{"$f":"'I4 BO ASSETS'!O52","v":0},0,0,0,{"$f":"$D558*G627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E558*AB627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1845-5","Underground Conductors and Devices - Secondary",{"$f":"'I4 BO ASSETS'!O53","v":0},0,0,0,{"$f":"$D559*G628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E559*AB628","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1850,"Line Transformers",{"$f":"'I4 BO ASSETS'!O54","v":0},0,0,0,{"$f":"$D560*G629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E560*AB629","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1855,"Services",{"$f":"'I4 BO ASSETS'!O55","v":0},0,0,0,{"$f":"$D561*G630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E561*AB630","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1860,"Meters",{"$f":"'I4 BO ASSETS'!O56","v":0},0,0,0,{"$f":"$D562*G631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E562*AB631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C523:C562)","v":0},{"$f":"SUM(D523:D562)","v":0},{"$f":"SUM(E523:E562)","v":0},{"$f":"D563+E563","v":0},{"$f":"SUM(G523:G562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM523:AM562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["General Plant"]
[1905,"Land",{"$f":"'I4 BO ASSETS'!O62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C565*AW634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW565:BP565)","v":0}]
[1906,"Land Rights",{"$f":"'I4 BO ASSETS'!O63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C566*AW635","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AW566:BP566)","v":0}]
[1908,"Buildings and Fixtures",{"$f":"'I4 BO ASSETS'!O64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C567*AW636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1910,"Leasehold Improvements",{"$f":"'I4 BO ASSETS'!O65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C568*AW637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1915,"Office Furniture and Equipment",{"$f":"'I4 BO ASSETS'!O66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C569*AW638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1920,"Computer Equipment - Hardware",{"$f":"'I4 BO ASSETS'!O67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C570*AW639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1925,"Computer Software",{"$f":"'I4 BO ASSETS'!O68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C571*AW640","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1930,"Transportation Equipment",{"$f":"'I4 BO ASSETS'!O69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C572*AW641","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1935,"Stores Equipment",{"$f":"'I4 BO ASSETS'!O70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C573*AW642","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1940,"Tools, Shop and Garage Equipment",{"$f":"'I4 BO ASSETS'!O71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C574*AW643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1945,"Measurement and Testing Equipment",{"$f":"'I4 BO ASSETS'!O72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C575*AW644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1950,"Power Operated Equipment",{"$f":"'I4 BO ASSETS'!O73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C576*AW645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,"Communication Equipment",{"$f":"'I4 BO ASSETS'!O74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C577*AW646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,"Miscellaneous Equipment",{"$f":"'I4 BO ASSETS'!O75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C578*AW647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1970,"Load Management Controls - Customer Premises",{"$f":"'I4 BO ASSETS'!O76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C579*AW648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1975,"Load Management Controls - Utility Premises",{"$f":"'I4 BO ASSETS'!O77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C580*AW649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1980,"System Supervisory Equipment",{"$f":"'I4 BO ASSETS'!O78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C581*AW650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1990,"Other Tangible Property",{"$f":"'I4 BO ASSETS'!O79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C582*AW651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,"Property Under Capital Leases",{"$f":"'I4 BO ASSETS'!O80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C583*AW652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,"Electric Plant Purchased or Sold",{"$f":"'I4 BO ASSETS'!O81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C584*AW653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub - Total",{"$f":"SUM(C565:C584)","v":0},null,null,null,{"$f":"SUM(G565:G584)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R565:R584)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC565:AC584)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY565:AY584)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL - 5720",{"$f":"C563+C585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI563+AI585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,"Demand Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Allocation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A & G Allocation"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,"Sub -total"]
["Account","Description",null,"Demand","Customer","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"},"Sub -total"]
[1565,"Conservation and Demand Management",1,{"$f":"C592-E592","v":0},{"$f":"VLOOKUP($A592,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":1},{"$f":"D592+E592","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(G592:Z592)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.59135444838941209},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.1353013764550402},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.24185461011825188},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.0865022957630531E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":8.2209153556295263E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.3551944605203065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.8432263515503763E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A592, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AB592:AU592)","v":1.0000000000000002}]
[1805,"Land",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(G593:Z593)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A593, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AB593:AU593)","v":0}]
["1805-1","Land Station >50 kV",1,1,{"$f":"VLOOKUP($A594,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A594, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1805-2","Land Station <50 kV",1,1,{"$f":"VLOOKUP($A595,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A595, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1806,"Land Rights",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A596, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1806-1","Land Rights Station >50 kV",1,1,{"$f":"VLOOKUP($A597,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A597, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1806-2","Land Rights Station <50 kV",1,1,{"$f":"VLOOKUP($A598,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A598, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1808,"Buildings and Fixtures",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A599, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1808-1","Buildings and Fixtures > 50 kV",1,1,{"$f":"VLOOKUP($A600,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A600, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1808-2","Buildings and Fixtures < 50 KV",1,1,{"$f":"VLOOKUP($A601,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A601, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1810,"Leasehold Improvements",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A602, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1810-1","Leasehold Improvements >50 kV",1,1,{"$f":"VLOOKUP($A603,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A603, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1810-2","Leasehold Improvements <50 kV",1,1,{"$f":"VLOOKUP($A604,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A604, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",1,1,{"$f":"VLOOKUP($A605,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A605, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A606, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",1,{"$f":"C607-E607","v":1},{"$f":"VLOOKUP($A607,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},{"$f":"D607+E607","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(G607:Z607)","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A607, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AB607:AU607)","v":0}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",1,{"$f":"C608-E608","v":1},{"$f":"VLOOKUP($A608,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},{"$f":"D608+E608","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25659739477004911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.18425358186861207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48435409094100457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(G608:Z608)","v":0.99999999999999989},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A608, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AB608:AU608)","v":0}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",1,{"$f":"C609-E609","v":0},{"$f":"VLOOKUP($A609,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":1},{"$f":"D609+E609","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(G609:Z609)","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27620482627437493},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.13287225879791659},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.49604373852321754},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.5751054749625254E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":5.2528546523398908E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1720417387772603E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1703225263748616E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A609, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AB609:AU609)","v":1.0000000000000002}]
[1825,"Storage Battery Equipment",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A610, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1825-1","Storage Battery Equipment > 50 kV",1,1,{"$f":"VLOOKUP($A611,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A611, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1825-2","Storage Battery Equipment <50 kV",1,1,{"$f":"VLOOKUP($A612,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.28292168797713113},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.17841829829672948},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.47342169438725162},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A612, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
[1830,"Poles, Towers and Fixtures",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A613, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",1,1,{"$f":"VLOOKUP($A614,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A614, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1830-4","Poles, Towers and Fixtures - Primary",1,0.6,{"$f":"VLOOKUP($A615,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25659739477004911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.18425358186861207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48435409094100457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0.99999999999999989,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.84854976994268261},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A615, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
["1830-5","Poles, Towers and Fixtures - Secondary",1,0.6,{"$f":"VLOOKUP($A616,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27760924973482254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19806426310349906},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.519172725913287},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.4889520840788238E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.6480916431267678E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1.0000000000000002,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.85040281092015668},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.4054177162562064E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1549888548439503E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.3973728526358812E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.0019394842482959E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A616, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1835,"Overhead Conductors and Devices",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A617, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",1,1,{"$f":"VLOOKUP($A618,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A618, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1835-4","Overhead Conductors and Devices - Primary",1,0.6,{"$f":"VLOOKUP($A619,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25659739477004911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.18425358186861207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48435409094100457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0.99999999999999989,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.84854976994268261},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A619, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
["1835-5","Overhead Conductors and Devices - Secondary",1,0.6,{"$f":"VLOOKUP($A620,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27760924973482254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19806426310349906},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.519172725913287},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.4889520840788238E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.6480916431267678E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1.0000000000000002,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.85040281092015668},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.4054177162562064E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1549888548439503E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.3973728526358812E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.0019394842482959E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A620, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1840,"Underground Conduit",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A621, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1840-3","Underground Conduit - Bulk Delivery",1,1,{"$f":"VLOOKUP($A622,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A622, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1840-4","Underground Conduit - Primary",1,0.6,{"$f":"VLOOKUP($A623,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25659739477004911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.18425358186861207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48435409094100457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0.99999999999999989,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.84854976994268261},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A623, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
["1840-5","Underground Conduit - Secondary",1,0.6,{"$f":"VLOOKUP($A624,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27760924973482254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19806426310349906},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.519172725913287},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.4889520840788238E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.6480916431267678E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1.0000000000000002,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.85040281092015668},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.4054177162562064E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1549888548439503E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.3973728526358812E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.0019394842482959E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A624, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1845,"Underground Conductors and Devices",null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A625, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1845-3","Underground Conductors and Devices - Bulk Delivery",1,1,{"$f":"VLOOKUP($A626,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":"0"},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A626, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0]
["1845-4","Underground Conductors and Devices - Primary",1,0.6,{"$f":"VLOOKUP($A627,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25659739477004911},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.18425358186861207},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48435409094100457},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0.99999999999999989,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.84854976994268261},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A627, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
["1845-5","Underground Conductors and Devices - Secondary",1,0.6,{"$f":"VLOOKUP($A628,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27760924973482254},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19806426310349906},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.519172725913287},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.4889520840788238E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.6480916431267678E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1.0000000000000002,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.85040281092015668},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.4054177162562064E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1549888548439503E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.3973728526358812E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.0019394842482959E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A628, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1850,"Line Transformers",1,{"$f":"C629-E629","v":0.6},{"$f":"VLOOKUP($A629,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":0.4},{"$f":"D629+E629","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.27799519030686282},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19795416951732819},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.51890304312201008},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":4.4835830394472287E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.6401401435165408E-4},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.85354881319288267},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":9.3903704462021537E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":8.001006482659289E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.4401055480145513E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.0145420382290946E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A629, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1855,"Services",1,{"$f":"C630-E630","v":0},{"$f":"VLOOKUP($A630,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":1},{"$f":"D630+E630","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A630, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1860,"Meters",1,{"$f":"C631-E631","v":0},{"$f":"VLOOKUP($A631,'E1 Categorization'!$A$35:$E$116,5,FALSE)","v":1},{"$f":"D631+E631","v":1},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(G$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(H$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(I$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(J$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(K$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(L$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(M$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(N$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(O$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(P$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Q$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(R$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(S$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(T$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(U$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(V$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(W$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(X$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Y$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Demand ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(Z$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},0,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.54581583447610527},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.19595235512098821},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.25192503523047949},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":6.3067751724270298E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AQ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AR$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AS$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AT$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A631, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"Customer ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AU$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[]
["General Plant"]
[1905,"Land",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A634, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AW634:BP634)","v":1}]
[1906,"Land Rights",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A635, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"SUM(AW635:BP635)","v":1}]
[1908,"Buildings and Fixtures",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A636, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1910,"Leasehold Improvements",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A637, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1915,"Office Furniture and Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A638, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1920,"Computer Equipment - Hardware",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A639, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1925,"Computer Software",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A640, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1930,"Transportation Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A641, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1935,"Stores Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A642, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1940,"Tools, Shop and Garage Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A643, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1945,"Measurement and Testing Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A644, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1950,"Power Operated Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A645, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1955,"Communication Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A646, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1960,"Miscellaneous Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A647, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1970,"Load Management Controls - Customer Premises",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A648, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1975,"Load Management Controls - Utility Premises",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A649, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1980,"System Supervisory Equipment",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A650, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[1990,"Other Tangible Property",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A651, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[2005,"Property Under Capital Leases",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A652, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]
[2010,"Electric Plant Purchased or Sold",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AW$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.48400320800337904},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AX$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.15042492107026531},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AY$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0.32203773983527512},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(AZ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BA$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BB$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.8853281364740482E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BC$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":1.1426272777474891E-2},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BD$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BE$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":3.2334776893038065E-3},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BF$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":2.1099259561378822E-5},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BG$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BH$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BI$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BJ$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BK$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BL$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BM$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BN$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BO$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},{"$f":"IF(ISERROR(VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)), 0, VLOOKUP(VLOOKUP($A653, 'E4 TB Allocation Details'!$A$18:$L$214, MATCH(\"A & G ID\", 'E4 TB Allocation Details'!$A$18:$L$18, 0),FALSE), 'E2 Allocators'!$B$15:$W$361, MATCH(BP$17, 'E2 Allocators'!$B$15:$W$15, 0),FALSE))","v":0},1]

{"sheet":"E1 Categorization","index":28,"n_rows":124,"n_cols":6,"rows_kept":124,"cut":false,"hidden":false,"merged":[[31,0,32,0],[31,1,32,1],[31,2,31,4],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet E1 Categorization Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E1 Categorization Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Density of Utility"]
[]
["Density","Number of Customers","kM of Lines"]
[{"$f":"IF(ISERROR(B19/C19), \"-\", B19/C19)","v":43.571836808192472},{"$f":"+'I6.2 Customer Data'!C21","v":55653},{"$f":"'I5.1 Misc Data'!D15","v":1277.27}]
[]
["Deemed Customer Cost Component based on Survey Results",null,null,null,"Customer Component"]
["If Density is < 30 customers per kM of lines then",null,null,"LOW",0.6,"All"]
["If Density is Between 30  and 60 customers per kM of lines then",null,null,"MEDIUM",0.4,"All"]
["If Density is Between > 60 customers per kM of lines then",null,null,"HIGH",0.3,"Distribution"]
["If Density is Between > 60 customers per kM of lines then",null,null,"HIGH",0.35,"Transformers"]
[]
[]
[]
["Categorization and Demand Allocation for Distribution Assets Accounts"]
[]
[]
["USoA A/C #","Accounts","Categorization"]
[null,null,"Demand","Customer","Customer Component"]
[null,"Distribution Plant"]
[1805,"Land","DCP",null,0]
["1805-1","Land Station >50 kV","TCP",null,0]
["1805-2","Land Station <50 kV","DCP",null,0]
[1806,"Land Rights","DCP",null,0]
["1806-1","Land Rights Station >50 kV","TCP",null,0]
["1806-2","Land Rights Station <50 kV","DCP",null,0]
[1808,"Buildings and Fixtures","DCP",null,0]
["1808-1","Buildings and Fixtures > 50 kV","TCP",null,0]
["1808-2","Buildings and Fixtures < 50 KV","DCP",null,0]
[1810,"Leasehold Improvements","DCP",null,0]
["1810-1","Leasehold Improvements >50 kV","TCP",null,0]
["1810-2","Leasehold Improvements <50 kV","DCP",null,0]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV","TCP",null,0]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV","DCP",null,0]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)","DCP",null,0]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)","PNCP",null,0]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",null,"CEN",1]
[1825,"Storage Battery Equipment","DCP",null,0]
["1825-1","Storage Battery Equipment > 50 kV","TCP",null,0]
["1825-2","Storage Battery Equipment <50 kV","DCP",null,0]
[1830,"Poles, Towers and Fixtures","DNCP","CCA",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery","BCP"," ",0]
["1830-4","Poles, Towers and Fixtures - Primary","PNCP","CCP",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1830-5","Poles, Towers and Fixtures - Secondary","SNCP","CCS",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[1835,"Overhead Conductors and Devices","DNCP","CCA",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery","BCP"," ",0]
["1835-4","Overhead Conductors and Devices - Primary","PNCP","CCP",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1835-5","Overhead Conductors and Devices - Secondary","SNCP","CCS",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[1840,"Underground Conduit","DNCP","CCA",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1840-3","Underground Conduit - Bulk Delivery","BCP",null,0]
["1840-4","Underground Conduit - Primary","PNCP","CCP",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1840-5","Underground Conduit - Secondary","SNCP","CCS",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[1845,"Underground Conductors and Devices","DNCP","CCA",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1845-3","Underground Conductors and Devices - Bulk Delivery","BCP"," ",0]
["1845-4","Underground Conductors and Devices - Primary","PNCP","CCP",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
["1845-5","Underground Conductors and Devices - Secondary","SNCP","CCS",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[1850,"Line Transformers","LTNCP","CCLT",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$25,$E$23))","v":0.4}]
[1855,"Services",null,"CWCS",1]
[1860,"Meters",null,"CWMC",1]
[null,{"$f":"'I3 TB Data'!B147","v":"blank row"}]
[1565,"Conservation and Demand Management Expenditures and Recoveries",null,"CDMPP",1]
[null,"Accumulated Amortization"]
["2105x","Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment","See I4 BO Assets and O7"]
[]
[null,"Operation "]
[4751,"Charges - Smart Metering Entity ",null,"CCS",1]
[5005,"Operation Supervision and Engineering","1815-1855 D","1815-1855 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5010,"Load Dispatching","1815-1855 D","1815-1855 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5012,"Station Buildings and Fixtures Expense","1808 D",null,0]
[5014,"Transformer Station Equipment - Operation Labour","1815 D",null,0]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses","1815 D",null,0]
[5016,"Distribution Station Equipment - Operation Labour","1820 D",null,0]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses","1820 D",null,0]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour","1830 & 1835 D","1830 & 1835 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses","1830 & 1835 D","1830 & 1835 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5030,"Overhead Subtransmission Feeders - Operation","1830 & 1835 D",null,0]
[5035,"Overhead Distribution Transformers- Operation","1850 D","1850 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$25,$E$23))","v":0.4}]
[5040,"Underground Distribution Lines and Feeders - Operation Labour","1840 & 1845 D","1840 & 1845 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses","1840 & 1845 D","1840 & 1845 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5050,"Underground Subtransmission Feeders - Operation","1840 & 1845 D",null,0]
[5055,"Underground Distribution Transformers - Operation","1850 D","1850 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$25,$E$23))","v":0.4}]
[5065,"Meter Expense",null,"CWMC",1]
[5070,"Customer Premises - Operation Labour",null,"CCA",1]
[5075,"Customer Premises - Materials and Expenses",null,"CCA",1]
[5085,"Miscellaneous Distribution Expense","1815-1855 D","1815-1855 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5090,"Underground Distribution Lines and Feeders - Rental Paid","1840 & 1845 D","1840 & 1845 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid","1830 & 1835 D","1830 & 1835 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[]
[null,"Maintenance "]
[5105,"Maintenance Supervision and Engineering","1815-1855 D","1815-1855 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations","1808 D",null,0]
[5112,"Maintenance of Transformer Station Equipment","1815 D",null,0]
[5114,"Maintenance of Distribution Station Equipment","1820 D",null,0]
[5120,"Maintenance of Poles, Towers and Fixtures","1830 D","1830 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5125,"Maintenance of Overhead Conductors and Devices","1835 D","1835 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5130,"Maintenance of Overhead Services",null,"1855 C",1]
[5135,"Overhead Distribution Lines and Feeders - Right of Way","1830 & 1835 D","1830 & 1835 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5145,"Maintenance of Underground Conduit","1840 D","1840 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5150,"Maintenance of Underground Conductors and Devices","1845 D","1845 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$24,$E$23))","v":0.4}]
[5155,"Maintenance of Underground Services",null,"1855 C",1]
[5160,"Maintenance of Line Transformers","1850 D","1850 C",{"$f":"+IF($A$19<30,$E$22,IF($A$19>60,$E$25,$E$23))","v":0.4}]
[5175,"Maintenance of Meters",null,"1860 C",1]
[5305,"Supervision",null,"CWNB",1]
[5310,"Meter Reading Expense",null,"CWMR",1]
[5315,"Customer Billing",null,"CWNB",1]
[5320,"Collecting",null,"CWNB",1]
[5325,"Collecting- Cash Over and Short",null,"CWNB",1]
[5330,"Collection Charges",null,"CWNB",1]
[5335,"Bad Debt Expense",null,"BDHA",1]
[5340,"Miscellaneous Customer Accounts Expenses",null,"CWNB",1]

{"sheet":"E2 Allocators","index":29,"n_rows":143,"n_cols":23,"rows_kept":143,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet E2 Allocator Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E2 Allocator Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Explanation","ID and Factors","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[]
["Demand Allocators"]
[]
["1 cp"]
["Transformation CP","TCP1",{"$f":"IF(+SUM(D20:W20)=0,\"-\",+SUM(D20:W20))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!D38/'I8 Demand Data'!$C38))","v":0.35671214684899566},{"$f":"IF(ISERROR('I8 Demand Data'!E38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!E38/'I8 Demand Data'!$C38))","v":0.14308357218601356},{"$f":"IF(ISERROR('I8 Demand Data'!F38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!F38/'I8 Demand Data'!$C38))","v":0.43566228638985066},{"$f":"IF(ISERROR('I8 Demand Data'!G38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!G38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!H38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!I38/'I8 Demand Data'!$C38))","v":5.4992402410374806E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!J38/'I8 Demand Data'!$C38))","v":7.8831020694643591E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!K38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!L38/'I8 Demand Data'!$C38))","v":1.6664900953010466E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!M38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!N38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!O38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!P38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!Q38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!R38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!S38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!T38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!U38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!V38/'I8 Demand Data'!$C38))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W38/'I8 Demand Data'!$C38),\"0\",('I8 Demand Data'!W38/'I8 Demand Data'!$C38))","v":0}]
["Bulk Delivery (SubTransmission) CP","BCP1",{"$f":"IF(+SUM(D21:W21)=0,\"-\",+SUM(D21:W21))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!D39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!E39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!F39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!F39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!G39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!G39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!H39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!H39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!I39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!I39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!J39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!J39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!K39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!K39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!L39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!L39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!M39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!M39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!N39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!N39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!O39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!O39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!P39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!P39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!Q39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!Q39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!R39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!R39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!S39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!S39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!T39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!T39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!U39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!U39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!V39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!V39/'I8 Demand Data'!$C39))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!W39/'I8 Demand Data'!$C39),\"0\",('I8 Demand Data'!W39/'I8 Demand Data'!$C39))","v":"0"}]
["Distribution CP (Total System)","DCP1",{"$f":"IF(+SUM(D22:W22)=0,\"-\",+SUM(D22:W22))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!D40/'I8 Demand Data'!$C40))","v":0.35671214684899566},{"$f":"IF(ISERROR('I8 Demand Data'!E40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!E40/'I8 Demand Data'!$C40))","v":0.14308357218601356},{"$f":"IF(ISERROR('I8 Demand Data'!F40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!F40/'I8 Demand Data'!$C40))","v":0.43566228638985066},{"$f":"IF(ISERROR('I8 Demand Data'!G40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!G40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!H40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!I40/'I8 Demand Data'!$C40))","v":5.4992402410374806E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!J40/'I8 Demand Data'!$C40))","v":7.8831020694643591E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!K40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!L40/'I8 Demand Data'!$C40))","v":1.6664900953010466E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!M40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!N40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!O40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!P40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!Q40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!R40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!S40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!T40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!U40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!V40/'I8 Demand Data'!$C40))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W40/'I8 Demand Data'!$C40),\"0\",('I8 Demand Data'!W40/'I8 Demand Data'!$C40))","v":0}]
[]
["4 cp"]
["Transformation CP","TCP4",{"$f":"IF(+SUM(D25:W25)=0,\"-\",+SUM(D25:W25))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!D43/'I8 Demand Data'!$C43))","v":0.28481231015456299},{"$f":"IF(ISERROR('I8 Demand Data'!E43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!E43/'I8 Demand Data'!$C43))","v":0.18066578313920817},{"$f":"IF(ISERROR('I8 Demand Data'!F43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!F43/'I8 Demand Data'!$C43))","v":0.46840149088153477},{"$f":"IF(ISERROR('I8 Demand Data'!G43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!G43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!H43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!I43/'I8 Demand Data'!$C43))","v":6.0830790414688592E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!J43/'I8 Demand Data'!$C43))","v":3.7630557558142393E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!K43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!L43/'I8 Demand Data'!$C43))","v":1.5265696541912595E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!M43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!N43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!O43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!P43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!Q43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!R43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!S43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!T43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!U43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!V43/'I8 Demand Data'!$C43))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!W43/'I8 Demand Data'!$C43))","v":0}]
["Bulk Delivery (SubTransmission) CP","BCP4",{"$f":"IF(+SUM(D26:W26)=0,\"-\",+SUM(D26:W26))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!D44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!E44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!F44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!F44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!G44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!G44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!H44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!H44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!I44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!I44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!J44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!J44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!K44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!K44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!L44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!L44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!M44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!M44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!N44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!N44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!O44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!O44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!P44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!P44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!Q44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!Q44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!R44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!R44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!S44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!S44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!T44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!T44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!U44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!U44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!V44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!V44/'I8 Demand Data'!$C44))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!W44/'I8 Demand Data'!$C44),\"0\",('I8 Demand Data'!W44/'I8 Demand Data'!$C44))","v":"0"}]
["Distribution CP (Total System)","DCP4",{"$f":"IF(+SUM(D27:W27)=0,\"-\",+SUM(D27:W27))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!D45/'I8 Demand Data'!$C45))","v":0.28481231015456299},{"$f":"IF(ISERROR('I8 Demand Data'!E45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!E45/'I8 Demand Data'!$C45))","v":0.18066578313920817},{"$f":"IF(ISERROR('I8 Demand Data'!F45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!F45/'I8 Demand Data'!$C45))","v":0.46840149088153477},{"$f":"IF(ISERROR('I8 Demand Data'!G45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!G45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!H45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!I45/'I8 Demand Data'!$C45))","v":6.0830790414688592E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!J45/'I8 Demand Data'!$C45))","v":3.7630557558142393E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!K45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!L45/'I8 Demand Data'!$C45))","v":1.5265696541912595E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!M45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!N45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!O45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!P45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!Q45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!R45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!S45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!T45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!U45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!V45/'I8 Demand Data'!$C45))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!W45/'I8 Demand Data'!$C45))","v":0}]
[]
["12 cp"]
["Transformation CP","TCP12",{"$f":"IF(+SUM(D30:W30)=0,\"-\",+SUM(D30:W30))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!D48/'I8 Demand Data'!$C48))","v":0.28292168797713113},{"$f":"IF(ISERROR('I8 Demand Data'!E48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!E48/'I8 Demand Data'!$C48))","v":0.17841829829672948},{"$f":"IF(ISERROR('I8 Demand Data'!F48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!F48/'I8 Demand Data'!$C48))","v":0.47342169438725162},{"$f":"IF(ISERROR('I8 Demand Data'!G48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!G48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!H48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!I48/'I8 Demand Data'!$C48))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!J48/'I8 Demand Data'!$C48))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!K48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!L48/'I8 Demand Data'!$C48))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!M48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!N48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!O48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!P48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!Q48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!R48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!S48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!T48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!U48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!V48/'I8 Demand Data'!$C48))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W48/'I8 Demand Data'!$C48),\"0\",('I8 Demand Data'!W48/'I8 Demand Data'!$C48))","v":0}]
["Bulk Delivery (SubTransmission) CP","BCP12",{"$f":"IF(+SUM(D31:W31)=0,\"-\",+SUM(D31:W31))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!D49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!E49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!F49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!F49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!G49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!G49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!H49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!H49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!I49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!I49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!J49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!J49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!K49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!K49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!L49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!L49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!M49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!M49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!N49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!N49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!O49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!O49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!P49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!P49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!Q49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!Q49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!R49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!R49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!S49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!S49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!T49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!T49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!U49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!U49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!V49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!V49/'I8 Demand Data'!$C49))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!W49/'I8 Demand Data'!$C49),\"0\",('I8 Demand Data'!W49/'I8 Demand Data'!$C49))","v":"0"}]
["Distribution CP (Total System)","DCP12",{"$f":"IF(+SUM(D32:W32)=0,\"-\",+SUM(D32:W32))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!D50/'I8 Demand Data'!$C50))","v":0.28292168797713113},{"$f":"IF(ISERROR('I8 Demand Data'!E50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!E50/'I8 Demand Data'!$C50))","v":0.17841829829672948},{"$f":"IF(ISERROR('I8 Demand Data'!F50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!F50/'I8 Demand Data'!$C50))","v":0.47342169438725162},{"$f":"IF(ISERROR('I8 Demand Data'!G50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!G50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!H50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!H50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!I50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!I50/'I8 Demand Data'!$C50))","v":6.0000546283102862E-2},{"$f":"IF(ISERROR('I8 Demand Data'!J50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!J50/'I8 Demand Data'!$C50))","v":3.6372880764962167E-3},{"$f":"IF(ISERROR('I8 Demand Data'!K50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!K50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!L50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!L50/'I8 Demand Data'!$C50))","v":1.6004849792887179E-3},{"$f":"IF(ISERROR('I8 Demand Data'!M50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!M50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!N50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!N50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!O50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!O50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!P50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!P50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!Q50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!Q50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!R50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!R50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!S50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!S50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!T50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!T50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!U50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!U50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!V50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!V50/'I8 Demand Data'!$C50))","v":0},{"$f":"IF(ISERROR('I8 Demand Data'!W50/'I8 Demand Data'!$C50),\"0\",('I8 Demand Data'!W50/'I8 Demand Data'!$C50))","v":0}]
[]
["NON CO_INCIDENT PEAK"]
["1 NCP"]
["Distribution NCP ( Total System)","DNCP1",{"$f":"IF(+SUM(D36:W36)=0,\"-\",+SUM(D36:W36))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!C39/'E3 PLCC'!$B39))","v":0.30504282779501085},{"$f":"IF(ISERROR('E3 PLCC'!D39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!D39/'E3 PLCC'!$B39))","v":0.18104742252409281},{"$f":"IF(ISERROR('E3 PLCC'!E39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!E39/'E3 PLCC'!$B39))","v":0.44396871988656783},{"$f":"IF(ISERROR('E3 PLCC'!F39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!F39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!G39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!H39/'E3 PLCC'!$B39))","v":6.5644569888256926E-2},{"$f":"IF(ISERROR('E3 PLCC'!I39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!I39/'E3 PLCC'!$B39))","v":3.7312524263112272E-3},{"$f":"IF(ISERROR('E3 PLCC'!J39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!J39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!K39/'E3 PLCC'!$B39))","v":5.6520747976034817E-4},{"$f":"IF(ISERROR('E3 PLCC'!L39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!L39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!M39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!N39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!O39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!P39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!Q39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!R39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!S39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!T39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!U39/'E3 PLCC'!$B39))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V39/'E3 PLCC'!$B39),\"0\",('E3 PLCC'!V39/'E3 PLCC'!$B39))","v":0}]
["Primary NCP","PNCP1",{"$f":"IF(+SUM(D37:W37)=0,\"-\",+SUM(D37:W37))","v":1.0000000000000002},{"$f":"IF(ISERROR('E3 PLCC'!C40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!C40/'E3 PLCC'!$B40))","v":0.25551689487623036},{"$f":"IF(ISERROR('E3 PLCC'!D40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!D40/'E3 PLCC'!$B40))","v":0.18784837038990387},{"$f":"IF(ISERROR('E3 PLCC'!E40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!E40/'E3 PLCC'!$B40))","v":0.48073545543189961},{"$f":"IF(ISERROR('E3 PLCC'!F40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!F40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!G40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!H40/'E3 PLCC'!$B40))","v":7.1236711533840577E-2},{"$f":"IF(ISERROR('E3 PLCC'!I40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!I40/'E3 PLCC'!$B40))","v":4.0491981021571703E-3},{"$f":"IF(ISERROR('E3 PLCC'!J40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!J40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!K40/'E3 PLCC'!$B40))","v":6.1336966596849108E-4},{"$f":"IF(ISERROR('E3 PLCC'!L40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!L40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!M40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!N40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!O40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!P40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!Q40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!R40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!S40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!T40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!U40/'E3 PLCC'!$B40))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V40/'E3 PLCC'!$B40),\"0\",('E3 PLCC'!V40/'E3 PLCC'!$B40))","v":0}]
[" Line Transformer NCP","LTNCP1",{"$f":"IF(+SUM(D38:W38)=0,\"-\",+SUM(D38:W38))","v":0.99999999999999989},{"$f":"IF(ISERROR('E3 PLCC'!C41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!C41/'E3 PLCC'!$B41))","v":0.27711964349844392},{"$f":"IF(ISERROR('E3 PLCC'!D41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!D41/'E3 PLCC'!$B41))","v":0.20208060198476746},{"$f":"IF(ISERROR('E3 PLCC'!E41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!E41/'E3 PLCC'!$B41))","v":0.51580108889073295},{"$f":"IF(ISERROR('E3 PLCC'!F41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!F41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!G41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!H41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!I41/'E3 PLCC'!$B41))","v":4.3410816470511411E-3},{"$f":"IF(ISERROR('E3 PLCC'!J41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!J41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!K41/'E3 PLCC'!$B41))","v":6.5758397900443166E-4},{"$f":"IF(ISERROR('E3 PLCC'!L41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!L41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!M41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!N41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!O41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!P41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!Q41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!R41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!S41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!T41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!U41/'E3 PLCC'!$B41))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V41/'E3 PLCC'!$B41),\"0\",('E3 PLCC'!V41/'E3 PLCC'!$B41))","v":0}]
["Secondary NCP","SNCP1",{"$f":"IF(+SUM(D39:W39)=0,\"-\",+SUM(D39:W39))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!C42/'E3 PLCC'!$B42))","v":0.27674881330779733},{"$f":"IF(ISERROR('E3 PLCC'!D42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!D42/'E3 PLCC'!$B42))","v":0.20219083361371815},{"$f":"IF(ISERROR('E3 PLCC'!E42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!E42/'E3 PLCC'!$B42))","v":0.51605595154263251},{"$f":"IF(ISERROR('E3 PLCC'!F42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!F42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!G42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!H42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!I42/'E3 PLCC'!$B42))","v":4.3460629869944561E-3},{"$f":"IF(ISERROR('E3 PLCC'!J42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!J42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!K42/'E3 PLCC'!$B42))","v":6.5833854885752894E-4},{"$f":"IF(ISERROR('E3 PLCC'!L42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!L42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!M42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!N42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!O42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!P42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!Q42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!R42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!S42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!T42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!U42/'E3 PLCC'!$B42))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V42/'E3 PLCC'!$B42),\"0\",('E3 PLCC'!V42/'E3 PLCC'!$B42))","v":0}]
[]
["4 NCP"]
["Distribution NCP ( Total System)","DNCP4",{"$f":"IF(+SUM(D42:W42)=0,\"-\",+SUM(D42:W42))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!C52/'E3 PLCC'!$B52))","v":0.30808701486402001},{"$f":"IF(ISERROR('E3 PLCC'!D52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!D52/'E3 PLCC'!$B52))","v":0.17746480581497895},{"$f":"IF(ISERROR('E3 PLCC'!E52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!E52/'E3 PLCC'!$B52))","v":0.44576806197452795},{"$f":"IF(ISERROR('E3 PLCC'!F52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!F52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!G52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!H52/'E3 PLCC'!$B52))","v":6.4264504594943692E-2},{"$f":"IF(ISERROR('E3 PLCC'!I52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!I52/'E3 PLCC'!$B52))","v":3.8460210141959168E-3},{"$f":"IF(ISERROR('E3 PLCC'!J52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!J52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!K52/'E3 PLCC'!$B52))","v":5.6959173733334145E-4},{"$f":"IF(ISERROR('E3 PLCC'!L52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!L52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!M52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!N52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!O52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!P52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!Q52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!R52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!S52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!T52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!U52/'E3 PLCC'!$B52))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V52/'E3 PLCC'!$B52),\"0\",('E3 PLCC'!V52/'E3 PLCC'!$B52))","v":0}]
["Primary NCP","PNCP4",{"$f":"IF(+SUM(D43:W43)=0,\"-\",+SUM(D43:W43))","v":0.99999999999999989},{"$f":"IF(ISERROR('E3 PLCC'!C53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!C53/'E3 PLCC'!$B53))","v":0.25659739477004911},{"$f":"IF(ISERROR('E3 PLCC'!D53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!D53/'E3 PLCC'!$B53))","v":0.18425358186861207},{"$f":"IF(ISERROR('E3 PLCC'!E53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!E53/'E3 PLCC'!$B53))","v":0.48435409094100457},{"$f":"IF(ISERROR('E3 PLCC'!F53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!F53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!G53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!H53/'E3 PLCC'!$B53))","v":6.9986080330965872E-2},{"$f":"IF(ISERROR('E3 PLCC'!I53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!I53/'E3 PLCC'!$B53))","v":4.1885344640934389E-3},{"$f":"IF(ISERROR('E3 PLCC'!J53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!J53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!K53/'E3 PLCC'!$B53))","v":6.2031762527494803E-4},{"$f":"IF(ISERROR('E3 PLCC'!L53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!L53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!M53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!N53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!O53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!P53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!Q53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!R53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!S53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!T53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!U53/'E3 PLCC'!$B53))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V53/'E3 PLCC'!$B53),\"0\",('E3 PLCC'!V53/'E3 PLCC'!$B53))","v":0}]
[" Line Transformer NCP","LTNCP4",{"$f":"IF(+SUM(D44:W44)=0,\"-\",+SUM(D44:W44))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!C54/'E3 PLCC'!$B54))","v":0.27799519030686282},{"$f":"IF(ISERROR('E3 PLCC'!D54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!D54/'E3 PLCC'!$B54))","v":0.19795416951732819},{"$f":"IF(ISERROR('E3 PLCC'!E54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!E54/'E3 PLCC'!$B54))","v":0.51890304312201008},{"$f":"IF(ISERROR('E3 PLCC'!F54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!F54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!G54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!H54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!I54/'E3 PLCC'!$B54))","v":4.4835830394472287E-3},{"$f":"IF(ISERROR('E3 PLCC'!J54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!J54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!K54/'E3 PLCC'!$B54))","v":6.6401401435165408E-4},{"$f":"IF(ISERROR('E3 PLCC'!L54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!L54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!M54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!N54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!O54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!P54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!Q54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!R54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!S54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!T54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!U54/'E3 PLCC'!$B54))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V54/'E3 PLCC'!$B54),\"0\",('E3 PLCC'!V54/'E3 PLCC'!$B54))","v":0}]
["Secondary NCP","SNCP4",{"$f":"IF(+SUM(D45:W45)=0,\"-\",+SUM(D45:W45))","v":1.0000000000000002},{"$f":"IF(ISERROR('E3 PLCC'!C55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!C55/'E3 PLCC'!$B55))","v":0.27760924973482254},{"$f":"IF(ISERROR('E3 PLCC'!D55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!D55/'E3 PLCC'!$B55))","v":0.19806426310349906},{"$f":"IF(ISERROR('E3 PLCC'!E55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!E55/'E3 PLCC'!$B55))","v":0.519172725913287},{"$f":"IF(ISERROR('E3 PLCC'!F55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!F55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!G55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!H55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!I55/'E3 PLCC'!$B55))","v":4.4889520840788238E-3},{"$f":"IF(ISERROR('E3 PLCC'!J55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!J55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!K55/'E3 PLCC'!$B55))","v":6.6480916431267678E-4},{"$f":"IF(ISERROR('E3 PLCC'!L55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!L55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!M55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!N55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!O55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!P55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!Q55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!R55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!S55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!T55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!U55/'E3 PLCC'!$B55))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V55/'E3 PLCC'!$B55),\"0\",('E3 PLCC'!V55/'E3 PLCC'!$B55))","v":0}]
[]
["12 NCP"]
["Distribution NCP ( Total System)","DNCP12",{"$f":"IF(+SUM(D48:W48)=0,\"-\",+SUM(D48:W48))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!C65/'E3 PLCC'!$B65))","v":0.30088538839157497},{"$f":"IF(ISERROR('E3 PLCC'!D65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!D65/'E3 PLCC'!$B65))","v":0.17223256321369654},{"$f":"IF(ISERROR('E3 PLCC'!E65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!E65/'E3 PLCC'!$B65))","v":0.45982473747644442},{"$f":"IF(ISERROR('E3 PLCC'!F65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!F65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!G65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!H65/'E3 PLCC'!$B65))","v":6.2514396915739082E-2},{"$f":"IF(ISERROR('E3 PLCC'!I65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!I65/'E3 PLCC'!$B65))","v":3.982247879751228E-3},{"$f":"IF(ISERROR('E3 PLCC'!J65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!J65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!K65/'E3 PLCC'!$B65))","v":5.606661227937845E-4},{"$f":"IF(ISERROR('E3 PLCC'!L65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!L65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!M65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!N65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!O65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!P65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!Q65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!R65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!S65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!T65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!U65/'E3 PLCC'!$B65))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V65/'E3 PLCC'!$B65),\"0\",('E3 PLCC'!V65/'E3 PLCC'!$B65))","v":0}]
["Primary NCP","PNCP12",{"$f":"IF(+SUM(D49:W49)=0,\"-\",+SUM(D49:W49))","v":1.0000000000000002},{"$f":"IF(ISERROR('E3 PLCC'!C66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!C66/'E3 PLCC'!$B66))","v":0.24364963989106234},{"$f":"IF(ISERROR('E3 PLCC'!D66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!D66/'E3 PLCC'!$B66))","v":0.1791745167893582},{"$f":"IF(ISERROR('E3 PLCC'!E66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!E66/'E3 PLCC'!$B66))","v":0.50356361500532221},{"$f":"IF(ISERROR('E3 PLCC'!F66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!F66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!G66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!H66/'E3 PLCC'!$B66))","v":6.862512097968658E-2},{"$f":"IF(ISERROR('E3 PLCC'!I66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!I66/'E3 PLCC'!$B66))","v":4.3716208579032724E-3},{"$f":"IF(ISERROR('E3 PLCC'!J66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!J66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!K66/'E3 PLCC'!$B66))","v":6.1548647666759043E-4},{"$f":"IF(ISERROR('E3 PLCC'!L66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!L66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!M66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!N66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!O66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!P66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!Q66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!R66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!S66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!T66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!U66/'E3 PLCC'!$B66))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V66/'E3 PLCC'!$B66),\"0\",('E3 PLCC'!V66/'E3 PLCC'!$B66))","v":0}]
[" Line Transformer NCP","LTNCP12",{"$f":"IF(+SUM(D50:W50)=0,\"-\",+SUM(D50:W50))","v":1.0000000000000002},{"$f":"IF(ISERROR('E3 PLCC'!C67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!C67/'E3 PLCC'!$B67))","v":0.26396053440842004},{"$f":"IF(ISERROR('E3 PLCC'!D67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!D67/'E3 PLCC'!$B67))","v":0.19222371433582297},{"$f":"IF(ISERROR('E3 PLCC'!E67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!E67/'E3 PLCC'!$B67))","v":0.5384874391355835},{"$f":"IF(ISERROR('E3 PLCC'!F67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!F67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!G67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!H67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!I67/'E3 PLCC'!$B67))","v":4.6707156752971912E-3},{"$f":"IF(ISERROR('E3 PLCC'!J67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!J67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!K67/'E3 PLCC'!$B67))","v":6.5759644487641E-4},{"$f":"IF(ISERROR('E3 PLCC'!L67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!L67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!M67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!N67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!O67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!P67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!Q67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!R67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!S67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!T67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!U67/'E3 PLCC'!$B67))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V67/'E3 PLCC'!$B67),\"0\",('E3 PLCC'!V67/'E3 PLCC'!$B67))","v":0}]
["Secondary NCP","SNCP12",{"$f":"IF(+SUM(D51:W51)=0,\"-\",+SUM(D51:W51))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!C68/'E3 PLCC'!$B68))","v":0.26351913530729953},{"$f":"IF(ISERROR('E3 PLCC'!D68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!D68/'E3 PLCC'!$B68))","v":0.19233685302163592},{"$f":"IF(ISERROR('E3 PLCC'!E68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!E68/'E3 PLCC'!$B68))","v":0.53880870659705893},{"$f":"IF(ISERROR('E3 PLCC'!F68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!F68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!G68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!H68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!I68/'E3 PLCC'!$B68))","v":4.676845590051321E-3},{"$f":"IF(ISERROR('E3 PLCC'!J68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!J68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!K68/'E3 PLCC'!$B68))","v":6.5845948395434634E-4},{"$f":"IF(ISERROR('E3 PLCC'!L68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!L68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!M68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!N68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!O68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!P68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!Q68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!R68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!S68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!T68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!U68/'E3 PLCC'!$B68))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V68/'E3 PLCC'!$B68),\"0\",('E3 PLCC'!V68/'E3 PLCC'!$B68))","v":0}]
[]
["Demand Allocators - Composite"]
[]
["DEMAND 1815-1855","1815-1855 D",{"$f":"IF(+SUM(D55:W55)=0,\"-\",+SUM(D55:W55))","v":1},{"$f":"IF(ISERROR('O6 Source Data for E2'!D$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!D$88/'O6 Source Data for E2'!$C$88)","v":0.26967141576942405},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!E$88/'O6 Source Data for E2'!$C$88)","v":0.18848389829136666},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!F$88/'O6 Source Data for E2'!$C$88)","v":0.49572155407699142},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!G$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!H$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!I$88/'O6 Source Data for E2'!$C$88)","v":4.1102776530005818E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!J$88/'O6 Source Data for E2'!$C$88)","v":4.2012873288361811E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!K$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!L$88/'O6 Source Data for E2'!$C$88)","v":8.190680033759337E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!M$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!N$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!O$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!P$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!Q$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!R$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!S$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!T$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!U$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!V$88/'O6 Source Data for E2'!$C$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$88/'O6 Source Data for E2'!$C$88),\"0.00%\",'O6 Source Data for E2'!W$88/'O6 Source Data for E2'!$C$88)","v":0}]
["DEMAND 1808","1808 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!D$39/'O6 Source Data for E2'!$C$39)","v":0.28292168797713113},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!E$39/'O6 Source Data for E2'!$C$39)","v":0.17841829829672945},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!F$39/'O6 Source Data for E2'!$C$39)","v":0.47342169438725162},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!G$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!H$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!I$39/'O6 Source Data for E2'!$C$39)","v":6.0000546283102862E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!J$39/'O6 Source Data for E2'!$C$39)","v":3.6372880764962167E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!K$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!L$39/'O6 Source Data for E2'!$C$39)","v":1.6004849792887182E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!M$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!N$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!O$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!P$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!Q$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!R$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!S$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!T$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!U$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!V$39/'O6 Source Data for E2'!$C$39)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$39/'O6 Source Data for E2'!$C$39),\"0.00%\",'O6 Source Data for E2'!W$39/'O6 Source Data for E2'!$C$39)","v":0}]
["DEMAND 1815","1815 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!D$45/'O6 Source Data for E2'!$C$45)","v":0.28292168797713113},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!E$45/'O6 Source Data for E2'!$C$45)","v":0.17841829829672948},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!F$45/'O6 Source Data for E2'!$C$45)","v":0.47342169438725162},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!G$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!H$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!I$45/'O6 Source Data for E2'!$C$45)","v":6.0000546283102862E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!J$45/'O6 Source Data for E2'!$C$45)","v":3.6372880764962167E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!K$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!L$45/'O6 Source Data for E2'!$C$45)","v":1.6004849792887179E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!M$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!N$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!O$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!P$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!Q$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!R$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!S$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!T$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!U$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!V$45/'O6 Source Data for E2'!$C$45)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$45/'O6 Source Data for E2'!$C$45),\"0.00%\",'O6 Source Data for E2'!W$45/'O6 Source Data for E2'!$C$45)","v":0}]
["DEMAND 1820","1820 D",0.99999999999999989,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!D$50/'O6 Source Data for E2'!$C$50)","v":0.25659739477004911},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!E$50/'O6 Source Data for E2'!$C$50)","v":0.18425358186861207},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!F$50/'O6 Source Data for E2'!$C$50)","v":0.48435409094100457},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!G$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!H$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!I$50/'O6 Source Data for E2'!$C$50)","v":6.9986080330965872E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!J$50/'O6 Source Data for E2'!$C$50)","v":4.1885344640934389E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!K$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!L$50/'O6 Source Data for E2'!$C$50)","v":6.2031762527494803E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!M$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!N$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!O$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!P$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!Q$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!R$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!S$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!T$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!U$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!V$50/'O6 Source Data for E2'!$C$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$50/'O6 Source Data for E2'!$C$50),\"0.00%\",'O6 Source Data for E2'!W$50/'O6 Source Data for E2'!$C$50)","v":0}]
["DEMAND 1815 & 1820","1815 & 1820 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!D$52/'O6 Source Data for E2'!$C$52)","v":0.27972343815071987},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!E$52/'O6 Source Data for E2'!$C$52)","v":0.17912725160172507},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!F$52/'O6 Source Data for E2'!$C$52)","v":0.47474991752719492},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!G$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!H$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!I$52/'O6 Source Data for E2'!$C$52)","v":6.1213731088634871E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!J$52/'O6 Source Data for E2'!$C$52)","v":3.7042613338434767E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!K$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!L$52/'O6 Source Data for E2'!$C$52)","v":1.4814002978817673E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!M$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!N$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!O$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!P$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!Q$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!R$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!S$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!T$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!U$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!V$52/'O6 Source Data for E2'!$C$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$52/'O6 Source Data for E2'!$C$52),\"0.00%\",'O6 Source Data for E2'!W$52/'O6 Source Data for E2'!$C$52)","v":0}]
["DEMAND 1830","1830 D",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!D$61/'O6 Source Data for E2'!$C$61)","v":0.26100988431265149},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!E$61/'O6 Source Data for E2'!$C$61)","v":0.18715382492793831},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!F$61/'O6 Source Data for E2'!$C$61)","v":0.49166600428518381},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!G$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!H$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!I$61/'O6 Source Data for E2'!$C$61)","v":5.5289003461463038E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!J$61/'O6 Source Data for E2'!$C$61)","v":4.2516221642903687E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!K$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!L$61/'O6 Source Data for E2'!$C$61)","v":6.2966084847287094E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!M$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!N$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!O$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!P$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!Q$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!R$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!S$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!T$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!U$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!V$61/'O6 Source Data for E2'!$C$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$61/'O6 Source Data for E2'!$C$61),\"0.00%\",'O6 Source Data for E2'!W$61/'O6 Source Data for E2'!$C$61)","v":0}]
["DEMAND 1835","1835 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!D$66/'O6 Source Data for E2'!$C$66)","v":0.26100988431265154},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!E$66/'O6 Source Data for E2'!$C$66)","v":0.18715382492793831},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!F$66/'O6 Source Data for E2'!$C$66)","v":0.49166600428518387},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!G$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!H$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!I$66/'O6 Source Data for E2'!$C$66)","v":5.5289003461463038E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!J$66/'O6 Source Data for E2'!$C$66)","v":4.2516221642903704E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!K$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!L$66/'O6 Source Data for E2'!$C$66)","v":6.2966084847287105E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!M$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!N$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!O$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!P$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!Q$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!R$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!S$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!T$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!U$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!V$66/'O6 Source Data for E2'!$C$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$66/'O6 Source Data for E2'!$C$66),\"0.00%\",'O6 Source Data for E2'!W$66/'O6 Source Data for E2'!$C$66)","v":0}]
["DEMAND 1830 & 1835","1830 & 1835 D",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!D$68/'O6 Source Data for E2'!$C$68)","v":0.26100988431265149},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!E$68/'O6 Source Data for E2'!$C$68)","v":0.18715382492793831},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!F$68/'O6 Source Data for E2'!$C$68)","v":0.49166600428518376},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!G$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!H$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!I$68/'O6 Source Data for E2'!$C$68)","v":5.5289003461463031E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!J$68/'O6 Source Data for E2'!$C$68)","v":4.2516221642903695E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!K$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!L$68/'O6 Source Data for E2'!$C$68)","v":6.2966084847287105E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!M$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!N$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!O$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!P$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!Q$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!R$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!S$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!T$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!U$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!V$68/'O6 Source Data for E2'!$C$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$68/'O6 Source Data for E2'!$C$68),\"0.00%\",'O6 Source Data for E2'!W$68/'O6 Source Data for E2'!$C$68)","v":0}]
["DEMAND 1840","1840 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!D$73/'O6 Source Data for E2'!$C$73)","v":0.26836403355032223},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!E$73/'O6 Source Data for E2'!$C$73)","v":0.1919875633601488},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!F$73/'O6 Source Data for E2'!$C$73)","v":0.50385252652548274},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!G$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!H$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!I$73/'O6 Source Data for E2'!$C$73)","v":3.0793875345624978E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!J$73/'O6 Source Data for E2'!$C$73)","v":4.3567683312852549E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!K$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!L$73/'O6 Source Data for E2'!$C$73)","v":6.4523288713607622E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!M$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!N$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!O$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!P$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!Q$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!R$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!S$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!T$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!U$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!V$73/'O6 Source Data for E2'!$C$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$73/'O6 Source Data for E2'!$C$73),\"0.00%\",'O6 Source Data for E2'!W$73/'O6 Source Data for E2'!$C$73)","v":0}]
["DEMAND 1845","1845 D",1.0000000000000002,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!D$78/'O6 Source Data for E2'!$C$78)","v":0.26647296660349268},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!E$78/'O6 Source Data for E2'!$C$78)","v":0.19074460204900898},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!F$78/'O6 Source Data for E2'!$C$78)","v":0.50071884937797739},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!G$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!H$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!I$78/'O6 Source Data for E2'!$C$78)","v":3.7092622575411918E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!J$78/'O6 Source Data for E2'!$C$78)","v":4.3297307454865704E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!K$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!L$78/'O6 Source Data for E2'!$C$78)","v":6.4122864862268061E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!M$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!N$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!O$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!P$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!Q$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!R$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!S$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!T$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!U$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!V$78/'O6 Source Data for E2'!$C$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$78/'O6 Source Data for E2'!$C$78),\"0.00%\",'O6 Source Data for E2'!W$78/'O6 Source Data for E2'!$C$78)","v":0}]
["DEMAND 1840 & 1845","1840 & 1845 D",1.0000000000000002,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!D$80/'O6 Source Data for E2'!$C$80)","v":0.26704619438980542},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!E$80/'O6 Source Data for E2'!$C$80)","v":0.19112137345948263},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!F$80/'O6 Source Data for E2'!$C$80)","v":0.50166874214475388},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!G$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!H$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!I$80/'O6 Source Data for E2'!$C$80)","v":3.5183321089746401E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!J$80/'O6 Source Data for E2'!$C$80)","v":4.3379264867746334E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!K$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!L$80/'O6 Source Data for E2'!$C$80)","v":6.4244242943713051E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!M$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!N$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!O$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!P$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!Q$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!R$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!S$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!T$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!U$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!V$80/'O6 Source Data for E2'!$C$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$80/'O6 Source Data for E2'!$C$80),\"0.00%\",'O6 Source Data for E2'!W$80/'O6 Source Data for E2'!$C$80)","v":0}]
["DEMAND 1850","1850 D",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!D$82/'O6 Source Data for E2'!$C$82)","v":0.27799519030686282},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!E$82/'O6 Source Data for E2'!$C$82)","v":0.19795416951732819},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!F$82/'O6 Source Data for E2'!$C$82)","v":0.51890304312201008},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!G$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!H$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!I$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!J$82/'O6 Source Data for E2'!$C$82)","v":4.4835830394472287E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!K$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!L$82/'O6 Source Data for E2'!$C$82)","v":6.6401401435165408E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!M$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!N$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!O$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!P$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!Q$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!R$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!S$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!T$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!U$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!V$82/'O6 Source Data for E2'!$C$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$82/'O6 Source Data for E2'!$C$82),\"0.00%\",'O6 Source Data for E2'!W$82/'O6 Source Data for E2'!$C$82)","v":0}]
["DEMAND 1855","1855 D","-",{"$f":"IF(ISERROR('O6 Source Data for E2'!D$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!D$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!E$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!F$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!G$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!H$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!I$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!J$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!K$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!L$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!M$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!N$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!O$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!P$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!Q$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!R$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!S$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!T$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!U$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!V$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$86/'O6 Source Data for E2'!$C$86),\"0.00%\",'O6 Source Data for E2'!W$86/'O6 Source Data for E2'!$C$86)","v":"0.00%"}]
["DEMAND 1860","1860 D","-",{"$f":"IF(ISERROR('O6 Source Data for E2'!D$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!D$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!E$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!F$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!G$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!H$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!I$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!J$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!K$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!L$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!M$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!N$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!O$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!P$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!Q$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!R$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!S$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!T$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!U$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!V$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$90/'O6 Source Data for E2'!$C$90),\"0.00%\",'O6 Source Data for E2'!W$90/'O6 Source Data for E2'!$C$90)","v":"0.00%"}]
[]
["CUSTOMER ALLOCATORS"]
[]
["Billing Data"]
["kWh","CEN",{"$f":"IF(+SUM(D73:W73)=0,\"-\",+SUM(D73:W73))","v":1.0000000000000002},{"$f":"IF(ISERROR('I6.1 Revenue'!D$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!D$25/'I6.1 Revenue'!$C$25)","v":0.27620482627437493},{"$f":"IF(ISERROR('I6.1 Revenue'!E$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!E$25/'I6.1 Revenue'!$C$25)","v":0.13287225879791659},{"$f":"IF(ISERROR('I6.1 Revenue'!F$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!F$25/'I6.1 Revenue'!$C$25)","v":0.49604373852321754},{"$f":"IF(ISERROR('I6.1 Revenue'!G$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!G$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!H$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!H$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!I$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!I$25/'I6.1 Revenue'!$C$25)","v":6.5751054749625254E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!J$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!J$25/'I6.1 Revenue'!$C$25)","v":5.2528546523398908E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!K$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!K$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!L$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!L$25/'I6.1 Revenue'!$C$25)","v":2.1720417387772603E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!M$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!M$25/'I6.1 Revenue'!$C$25)","v":2.1703225263748616E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!N$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!N$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!O$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!O$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!P$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!P$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!Q$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!Q$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!R$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!R$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!S$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!S$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!T$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!T$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!U$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!U$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!V$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!V$25/'I6.1 Revenue'!$C$25)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!W$25/'I6.1 Revenue'!$C$25),0,'I6.1 Revenue'!W$25/'I6.1 Revenue'!$C$25)","v":0}]
["kW","CDEM",{"$f":"IF(+SUM(D74:W74)=0,\"-\",+SUM(D74:W74))","v":1},{"$f":"IF(ISERROR('I6.1 Revenue'!D$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!D$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!E$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!E$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!F$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!F$26/'I6.1 Revenue'!$C$26)","v":0.86862499419890771},{"$f":"IF(ISERROR('I6.1 Revenue'!G$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!G$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!H$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!H$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!I$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!I$26/'I6.1 Revenue'!$C$26)","v":8.5697419528424496E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!J$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!J$26/'I6.1 Revenue'!$C$26)","v":1.0424354633547945E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!K$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!K$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!L$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!L$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!M$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!M$26/'I6.1 Revenue'!$C$26)","v":3.5253231639119871E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!N$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!N$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!O$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!O$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!P$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!P$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!Q$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!Q$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!R$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!R$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!S$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!S$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!T$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!T$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!U$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!U$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!V$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!V$26/'I6.1 Revenue'!$C$26)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!W$26/'I6.1 Revenue'!$C$26),0,'I6.1 Revenue'!W$26/'I6.1 Revenue'!$C$26)","v":0}]
["kWh - Excl WMP","CEN EWMP",{"$f":"IF(+SUM(D75:W75)=0,\"-\",+SUM(D75:W75))","v":1},{"$f":"IF(ISERROR('I6.1 Revenue'!D$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!D$29/'I6.1 Revenue'!$C$29)","v":0.27751455370208616},{"$f":"IF(ISERROR('I6.1 Revenue'!E$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!E$29/'I6.1 Revenue'!$C$29)","v":0.13350232179890378},{"$f":"IF(ISERROR('I6.1 Revenue'!F$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!F$29/'I6.1 Revenue'!$C$29)","v":0.49365404335776347},{"$f":"IF(ISERROR('I6.1 Revenue'!G$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!G$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!H$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!H$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!I$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!I$29/'I6.1 Revenue'!$C$29)","v":6.6062837715072015E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!J$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!J$29/'I6.1 Revenue'!$C$29)","v":5.277763007145813E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!K$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!K$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!L$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!L$29/'I6.1 Revenue'!$C$29)","v":2.1823412787157271E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!M$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!M$29/'I6.1 Revenue'!$C$29)","v":2.1806139140313142E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!N$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!N$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!O$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!O$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!P$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!P$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!Q$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!Q$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!R$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!R$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!S$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!S$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!T$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!T$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!U$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!U$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!V$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!V$29/'I6.1 Revenue'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!W$29/'I6.1 Revenue'!$C$29),\"0.00%\",'I6.1 Revenue'!W$29/'I6.1 Revenue'!$C$29)","v":0}]
[]
["Dollar Billed","CREV",{"$f":"IF(+SUM(D77:W77)=0,\"-\",+SUM(D77:W77))","v":1},{"$f":"IF(ISERROR('I6.1 Revenue'!D$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!D$41/'I6.1 Revenue'!$C$41)","v":0.53300309083779818},{"$f":"IF(ISERROR('I6.1 Revenue'!E$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!E$41/'I6.1 Revenue'!$C$41)","v":0.15460157800298813},{"$f":"IF(ISERROR('I6.1 Revenue'!F$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!F$41/'I6.1 Revenue'!$C$41)","v":0.27808438525956414},{"$f":"IF(ISERROR('I6.1 Revenue'!G$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!G$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!H$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!H$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!I$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!I$41/'I6.1 Revenue'!$C$41)","v":2.121170958717869E-2},{"$f":"IF(ISERROR('I6.1 Revenue'!J$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!J$41/'I6.1 Revenue'!$C$41)","v":7.6173032148683486E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!K$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!K$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!L$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!L$41/'I6.1 Revenue'!$C$41)","v":5.4531496422667997E-3},{"$f":"IF(ISERROR('I6.1 Revenue'!M$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!M$41/'I6.1 Revenue'!$C$41)","v":2.8783455335691392E-5},{"$f":"IF(ISERROR('I6.1 Revenue'!N$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!N$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!O$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!O$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!P$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!P$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!Q$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!Q$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!R$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!R$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!S$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!S$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!T$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!T$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!U$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!U$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!V$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!V$41/'I6.1 Revenue'!$C$41)","v":0},{"$f":"IF(ISERROR('I6.1 Revenue'!W$41/'I6.1 Revenue'!$C$41),0,'I6.1 Revenue'!W$41/'I6.1 Revenue'!$C$41)","v":0}]
["Bad Debt 3 Year Historical Average","BDHA",{"$f":"IF(+SUM(D78:W78)=0,\"-\",+SUM(D78:W78))","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!D$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!D$14/'I6.2 Customer Data'!$C$14)","v":0.27159462211514301},{"$f":"IF(ISERROR('I6.2 Customer Data'!E$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!E$14/'I6.2 Customer Data'!$C$14)","v":8.9466193569654032E-2},{"$f":"IF(ISERROR('I6.2 Customer Data'!F$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!F$14/'I6.2 Customer Data'!$C$14)","v":0.63893918431520291},{"$f":"IF(ISERROR('I6.2 Customer Data'!G$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!G$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!H$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!I$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!J$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!J$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!K$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!K$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!L$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!M$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!M$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!N$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!N$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!O$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!P$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!Q$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!R$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!S$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!T$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!U$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!V$14/'I6.2 Customer Data'!$C$14)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W$14/'I6.2 Customer Data'!$C$14),0,'I6.2 Customer Data'!W$14/'I6.2 Customer Data'!$C$14)","v":0}]
["Late Payment 3 Year Historical Average","LPHA",{"$f":"IF(+SUM(D79:W79)=0,\"-\",+SUM(D79:W79))","v":0.99999999999999989},{"$f":"IF(ISERROR('I6.2 Customer Data'!D$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!D$15/'I6.2 Customer Data'!$C$15)","v":0.59813681740810598},{"$f":"IF(ISERROR('I6.2 Customer Data'!E$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!E$15/'I6.2 Customer Data'!$C$15)","v":0.18416524819432303},{"$f":"IF(ISERROR('I6.2 Customer Data'!F$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!F$15/'I6.2 Customer Data'!$C$15)","v":0.21626259373418594},{"$f":"IF(ISERROR('I6.2 Customer Data'!G$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!G$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!H$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!I$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!J$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!J$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!K$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!K$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!L$15/'I6.2 Customer Data'!$C$15)","v":1.4353406633850116E-3},{"$f":"IF(ISERROR('I6.2 Customer Data'!M$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!M$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!N$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!N$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!O$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!P$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!Q$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!R$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!S$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!T$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!U$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!V$15/'I6.2 Customer Data'!$C$15)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W$15/'I6.2 Customer Data'!$C$15),0,'I6.2 Customer Data'!W$15/'I6.2 Customer Data'!$C$15)","v":0}]
[]
["Number of Bills","CNB",{"$f":"IF(+SUM(D81:W81)=0,\"-\",+SUM(D81:W81))","v":0.99999999999999989},{"$f":"IF(ISERROR('I6.2 Customer Data'!D$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!D$17/'I6.2 Customer Data'!$C$17)","v":0.86942338211955561},{"$f":"IF(ISERROR('I6.2 Customer Data'!E$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!E$17/'I6.2 Customer Data'!$C$17)","v":0.10529007229765473},{"$f":"IF(ISERROR('I6.2 Customer Data'!F$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!F$17/'I6.2 Customer Data'!$C$17)","v":2.4510668312466937E-2},{"$f":"IF(ISERROR('I6.2 Customer Data'!G$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!G$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!H$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!I$17/'I6.2 Customer Data'!$C$17)","v":3.5267148651031567E-5},{"$f":"IF(ISERROR('I6.2 Customer Data'!J$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!J$17/'I6.2 Customer Data'!$C$17)","v":2.1160289190618939E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!K$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!K$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!L$17/'I6.2 Customer Data'!$C$17)","v":4.9374008111444188E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!M$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!M$17/'I6.2 Customer Data'!$C$17)","v":3.5267148651031567E-5},{"$f":"IF(ISERROR('I6.2 Customer Data'!N$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!N$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!O$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!P$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!Q$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!R$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!S$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!T$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!U$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!V$17/'I6.2 Customer Data'!$C$17)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W$17/'I6.2 Customer Data'!$C$17),0,'I6.2 Customer Data'!W$17/'I6.2 Customer Data'!$C$17)","v":0}]
["Number of Connections (Unmetered)","CCON",{"$f":"IF(+SUM(D82:W82)=0,\"-\",+SUM(D82:W82))","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!D19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!D19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!E19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!E19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!F19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!F19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!G19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!G19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!H19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!I19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!J19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!J19/'I6.2 Customer Data'!$C$19)","v":0.77225088661062835},{"$f":"IF(ISERROR('I6.2 Customer Data'!K19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!K19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!L19/'I6.2 Customer Data'!$C$19)","v":0.22774911338937159},{"$f":"IF(ISERROR('I6.2 Customer Data'!M19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!M19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!N19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!N19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!O19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!P19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!Q19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!R19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!S19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!T19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!U19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!V19/'I6.2 Customer Data'!$C$19)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W19/'I6.2 Customer Data'!$C$19), 0, 'I6.2 Customer Data'!W19/'I6.2 Customer Data'!$C$19)","v":0}]
["Embedded Distributor","ED",{"$f":"IF(+SUM(D83:W83)=0,\"-\",+SUM(D83:W83))","v":1},0,0,0,null,0,0,0,null,0,1,0,0,0,0,0,0,0,0,0,0]
["CDM Participtant Percentage","CDMPP",{"$f":"IF(+SUM(D84:W84)=0,\"-\",+SUM(D84:W84))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
["Total Number of Customer","CCA",{"$f":"IF(+SUM(D86:W86)=0,\"-\",+SUM(D86:W86))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!C19/'E3 PLCC'!$B19))","v":0.84854976994268261},{"$f":"IF(ISERROR('E3 PLCC'!D19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!D19/'E3 PLCC'!$B19))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR('E3 PLCC'!E19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!E19/'E3 PLCC'!$B19))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR('E3 PLCC'!F19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!F19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!G19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!H19/'E3 PLCC'!$B19))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR('E3 PLCC'!I19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!I19/'E3 PLCC'!$B19))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR('E3 PLCC'!J19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!J19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!K19/'E3 PLCC'!$B19))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR('E3 PLCC'!L19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!L19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!M19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!N19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!O19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!P19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!Q19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!R19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!S19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!T19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!U19/'E3 PLCC'!$B19))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V19/'E3 PLCC'!$B19),\"0\",('E3 PLCC'!V19/'E3 PLCC'!$B19))","v":0}]
["Subtransmission Customer Base","CCB",{"$f":"IF(+SUM(D87:W87)=0,\"-\",+SUM(D87:W87))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!C20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!D20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!D20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!E20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!E20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!F20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!F20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!G20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!H20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!I20/'E3 PLCC'!$B20))","v":0.77225088661062835},{"$f":"IF(ISERROR('E3 PLCC'!J20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!J20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!K20/'E3 PLCC'!$B20))","v":0.22774911338937159},{"$f":"IF(ISERROR('E3 PLCC'!L20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!L20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!M20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!N20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!O20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!P20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!Q20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!R20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!S20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!T20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!U20/'E3 PLCC'!$B20))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V20/'E3 PLCC'!$B20),\"0\",('E3 PLCC'!V20/'E3 PLCC'!$B20))","v":0}]
["Primary Feeder Customer Base","CCP",{"$f":"IF(+SUM(D88:W88)=0,\"-\",+SUM(D88:W88))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!C21/'E3 PLCC'!$B21))","v":0.84854976994268261},{"$f":"IF(ISERROR('E3 PLCC'!D21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!D21/'E3 PLCC'!$B21))","v":9.6927944515103712E-2},{"$f":"IF(ISERROR('E3 PLCC'!E21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!E21/'E3 PLCC'!$B21))","v":1.1961101107598912E-2},{"$f":"IF(ISERROR('E3 PLCC'!F21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!F21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!G21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!H21/'E3 PLCC'!$B21))","v":1.7210217421005631E-5},{"$f":"IF(ISERROR('E3 PLCC'!I21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!I21/'E3 PLCC'!$B21))","v":3.2854621809167615E-2},{"$f":"IF(ISERROR('E3 PLCC'!J21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!J21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!K21/'E3 PLCC'!$B21))","v":9.6893524080261702E-3},{"$f":"IF(ISERROR('E3 PLCC'!L21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!L21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!M21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!N21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!O21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!P21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!Q21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!R21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!S21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!T21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!U21/'E3 PLCC'!$B21))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V21/'E3 PLCC'!$B21),\"0\",('E3 PLCC'!V21/'E3 PLCC'!$B21))","v":0}]
["Line Transformer Customer Base","CCLT",{"$f":"IF(+SUM(D89:W89)=0,\"-\",+SUM(D89:W89))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!C22/'E3 PLCC'!$B22))","v":0.85354881319288267},{"$f":"IF(ISERROR('E3 PLCC'!D22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!D22/'E3 PLCC'!$B22))","v":9.3903704462021537E-2},{"$f":"IF(ISERROR('E3 PLCC'!E22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!E22/'E3 PLCC'!$B22))","v":8.001006482659289E-3},{"$f":"IF(ISERROR('E3 PLCC'!F22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!F22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!G22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!H22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!I22/'E3 PLCC'!$B22))","v":3.4401055480145513E-2},{"$f":"IF(ISERROR('E3 PLCC'!J22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!J22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!K22/'E3 PLCC'!$B22))","v":1.0145420382290946E-2},{"$f":"IF(ISERROR('E3 PLCC'!L22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!L22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!M22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!N22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!O22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!P22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!Q22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!R22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!S22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!T22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!U22/'E3 PLCC'!$B22))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V22/'E3 PLCC'!$B22),\"0\",('E3 PLCC'!V22/'E3 PLCC'!$B22))","v":0}]
["Secondary Feeder Customer Base","CCS",{"$f":"IF(+SUM(D90:W90)=0,\"-\",+SUM(D90:W90))","v":1},{"$f":"IF(ISERROR('E3 PLCC'!C23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!C23/'E3 PLCC'!$B23))","v":0.85040281092015668},{"$f":"IF(ISERROR('E3 PLCC'!D23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!D23/'E3 PLCC'!$B23))","v":9.4054177162562064E-2},{"$f":"IF(ISERROR('E3 PLCC'!E23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!E23/'E3 PLCC'!$B23))","v":1.1549888548439503E-2},{"$f":"IF(ISERROR('E3 PLCC'!F23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!F23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!G23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!G23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!H23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!H23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!I23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!I23/'E3 PLCC'!$B23))","v":3.3973728526358812E-2},{"$f":"IF(ISERROR('E3 PLCC'!J23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!J23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!K23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!K23/'E3 PLCC'!$B23))","v":1.0019394842482959E-2},{"$f":"IF(ISERROR('E3 PLCC'!L23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!L23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!M23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!M23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!N23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!N23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!O23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!O23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!P23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!P23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!Q23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!Q23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!R23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!R23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!S23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!S23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!T23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!T23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!U23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!U23/'E3 PLCC'!$B23))","v":0},{"$f":"IF(ISERROR('E3 PLCC'!V23/'E3 PLCC'!$B23),\"0\",('E3 PLCC'!V23/'E3 PLCC'!$B23))","v":0}]
[]
["Weighted - Services ","CWCS",{"$f":"IF(+SUM(D92:W92)=0,\"-\",+SUM(D92:W92))","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!D27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!D27/'I6.2 Customer Data'!$C$27)","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!E27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!E27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!F27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!F27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!G27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!G27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!H27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!I27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!J27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!J27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!K27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!K27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!L27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!M27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!M27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!N27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!N27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!O27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!P27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!Q27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!R27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!S27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!T27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!U27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!V27/'I6.2 Customer Data'!$C$27)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W27/'I6.2 Customer Data'!$C$27), 0, 'I6.2 Customer Data'!W27/'I6.2 Customer Data'!$C$27)","v":0}]
["Weighted Meter -Capital ","CWMC",{"$f":"IF(+SUM(D93:W93)=0,\"-\",+SUM(D93:W93))","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!D28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!D28/'I6.2 Customer Data'!$C$28)","v":0.54581583447610527},{"$f":"IF(ISERROR('I6.2 Customer Data'!E28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!E28/'I6.2 Customer Data'!$C$28)","v":0.19595235512098821},{"$f":"IF(ISERROR('I6.2 Customer Data'!F28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!F28/'I6.2 Customer Data'!$C$28)","v":0.25192503523047949},{"$f":"IF(ISERROR('I6.2 Customer Data'!G28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!G28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!H28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!I28/'I6.2 Customer Data'!$C$28)","v":6.3067751724270298E-3},{"$f":"IF(ISERROR('I6.2 Customer Data'!J28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!J28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!K28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!K28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!L28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!M28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!M28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!N28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!N28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!O28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!P28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!Q28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!R28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!S28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!T28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!U28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!V28/'I6.2 Customer Data'!$C$28)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W28/'I6.2 Customer Data'!$C$28), 0, 'I6.2 Customer Data'!W28/'I6.2 Customer Data'!$C$28)","v":0}]
["Weighted Meter Reading","CWMR",{"$f":"IF(+SUM(D94:W94)=0,\"-\",+SUM(D94:W94))","v":1},{"$f":"IF(ISERROR('I6.2 Customer Data'!D29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!D29/'I6.2 Customer Data'!$C$29)","v":0.68399737471527855},{"$f":"IF(ISERROR('I6.2 Customer Data'!E29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!E29/'I6.2 Customer Data'!$C$29)","v":7.8131492027105745E-2},{"$f":"IF(ISERROR('I6.2 Customer Data'!F29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!F29/'I6.2 Customer Data'!$C$29)","v":0.23659788958960298},{"$f":"IF(ISERROR('I6.2 Customer Data'!G29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!G29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!H29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!I29/'I6.2 Customer Data'!$C$29)","v":6.3662183400637121E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!J29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!J29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!K29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!K29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!L29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!M29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!M29/'I6.2 Customer Data'!$C$29)","v":6.3662183400637121E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!N29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!N29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!O29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!P29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!Q29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!R29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!S29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!T29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!U29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!V29/'I6.2 Customer Data'!$C$29)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W29/'I6.2 Customer Data'!$C$29), 0, 'I6.2 Customer Data'!W29/'I6.2 Customer Data'!$C$29)","v":0}]
["Weighted Bills","CWNB",{"$f":"IF(+SUM(D95:W95)=0,\"-\",+SUM(D95:W95))","v":0.99999999999999978},{"$f":"IF(ISERROR('I6.2 Customer Data'!D30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!D30/'I6.2 Customer Data'!$C$30)","v":0.86893083799603599},{"$f":"IF(ISERROR('I6.2 Customer Data'!E30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!E30/'I6.2 Customer Data'!$C$30)","v":0.10838733626781383},{"$f":"IF(ISERROR('I6.2 Customer Data'!F30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!F30/'I6.2 Customer Data'!$C$30)","v":2.2030352308356312E-2},{"$f":"IF(ISERROR('I6.2 Customer Data'!G30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!G30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!H30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!H30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!I30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!I30/'I6.2 Customer Data'!$C$30)","v":2.6188646694292864E-5},{"$f":"IF(ISERROR('I6.2 Customer Data'!J30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!J30/'I6.2 Customer Data'!$C$30)","v":2.0936818487765759E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!K30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!K30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!L30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!L30/'I6.2 Customer Data'!$C$30)","v":3.8983369103483051E-4},{"$f":"IF(ISERROR('I6.2 Customer Data'!M30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!M30/'I6.2 Customer Data'!$C$30)","v":2.6082905186778891E-5},{"$f":"IF(ISERROR('I6.2 Customer Data'!N30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!N30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!O30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!O30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!P30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!P30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!Q30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!Q30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!R30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!R30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!S30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!S30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!T30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!T30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!U30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!U30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!V30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!V30/'I6.2 Customer Data'!$C$30)","v":0},{"$f":"IF(ISERROR('I6.2 Customer Data'!W30/'I6.2 Customer Data'!$C$30), 0, 'I6.2 Customer Data'!W30/'I6.2 Customer Data'!$C$30)","v":0}]
[]
["CUSTOMER ALLOCATORS - Composite"]
[]
["CUSTOMER 1815-1855","1815-1855 C",{"$f":"IF(+SUM(D99:W99)=0,\"-\",+SUM(D99:W99))","v":0.99999999999999989},{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!Y$88/'O6 Source Data for E2'!$X$88)","v":0.88014780821082306},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!Z$88/'O6 Source Data for E2'!$X$88)","v":7.4460868686318057E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AA$88/'O6 Source Data for E2'!$X$88)","v":1.1337860285795465E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AB$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AC$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AD$88/'O6 Source Data for E2'!$X$88)","v":3.9954396352919055E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AE$88/'O6 Source Data for E2'!$X$88)","v":2.5886276742638176E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AF$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AG$88/'O6 Source Data for E2'!$X$88)","v":7.6379970799406094E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AH$88/'O6 Source Data for E2'!$X$88)","v":1.2964503095534873E-4},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AI$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AJ$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AK$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AL$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AM$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AN$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AO$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AP$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AQ$88/'O6 Source Data for E2'!$X$88)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$88/'O6 Source Data for E2'!$X$88),\"0.00%\",'O6 Source Data for E2'!AR$88/'O6 Source Data for E2'!$X$88)","v":0}]
["CUSTOMER 1808","1808 C","-",{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!Y$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!Z$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AA$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AB$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AC$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AD$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AE$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AF$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AG$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AH$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AI$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AJ$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AK$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AL$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AM$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AN$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AO$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AP$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AQ$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$39/'O6 Source Data for E2'!$X$39),\"0.00%\",'O6 Source Data for E2'!AR$39/'O6 Source Data for E2'!$X$39)","v":"0.00%"}]
["CUSTOMER 1815","1815 C","-",{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!Y$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!Z$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AA$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AB$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AC$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AD$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AE$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AF$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AG$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AH$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AI$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AJ$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AK$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AL$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AM$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AN$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AO$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AP$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AQ$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$45/'O6 Source Data for E2'!$X$45),\"0.00%\",'O6 Source Data for E2'!AR$45/'O6 Source Data for E2'!$X$45)","v":"0.00%"}]
["CUSTOMER 1820","1820 C",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!Y$50/'O6 Source Data for E2'!$X$50)","v":0.27620482627437482},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!Z$50/'O6 Source Data for E2'!$X$50)","v":0.13287225879791656},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AA$50/'O6 Source Data for E2'!$X$50)","v":0.49604373852321737},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AB$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AC$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AD$50/'O6 Source Data for E2'!$X$50)","v":6.575105474962524E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AE$50/'O6 Source Data for E2'!$X$50)","v":5.2528546523398891E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AF$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AG$50/'O6 Source Data for E2'!$X$50)","v":2.1720417387772594E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AH$50/'O6 Source Data for E2'!$X$50)","v":2.1703225263748609E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AI$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AJ$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AK$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AL$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AM$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AN$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AO$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AP$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AQ$50/'O6 Source Data for E2'!$X$50)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$50/'O6 Source Data for E2'!$X$50),\"0.00%\",'O6 Source Data for E2'!AR$50/'O6 Source Data for E2'!$X$50)","v":0}]
["CUSTOMER 1815 & 1820","1815 & 1820 C",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!Y$52/'O6 Source Data for E2'!$X$52)","v":0.27620482627437482},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!Z$52/'O6 Source Data for E2'!$X$52)","v":0.13287225879791656},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AA$52/'O6 Source Data for E2'!$X$52)","v":0.49604373852321737},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AB$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AC$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AD$52/'O6 Source Data for E2'!$X$52)","v":6.575105474962524E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AE$52/'O6 Source Data for E2'!$X$52)","v":5.2528546523398891E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AF$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AG$52/'O6 Source Data for E2'!$X$52)","v":2.1720417387772594E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AH$52/'O6 Source Data for E2'!$X$52)","v":2.1703225263748609E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AI$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AJ$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AK$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AL$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AM$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AN$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AO$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AP$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AQ$52/'O6 Source Data for E2'!$X$52)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$52/'O6 Source Data for E2'!$X$52),\"0.00%\",'O6 Source Data for E2'!AR$52/'O6 Source Data for E2'!$X$52)","v":0}]
["CUSTOMER 1830","1830 C",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!Y$61/'O6 Source Data for E2'!$X$61)","v":0.84893890854795206},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!Z$61/'O6 Source Data for E2'!$X$61)","v":9.6324453371069957E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AA$61/'O6 Source Data for E2'!$X$61)","v":1.1874746470175437E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AB$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AC$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AD$61/'O6 Source Data for E2'!$X$61)","v":1.3596071762594448E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AE$61/'O6 Source Data for E2'!$X$61)","v":3.3089634219777758E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AF$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AG$61/'O6 Source Data for E2'!$X$61)","v":9.7586613192620943E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AH$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AI$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AJ$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AK$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AL$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AM$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AN$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AO$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AP$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AQ$61/'O6 Source Data for E2'!$X$61)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$61/'O6 Source Data for E2'!$X$61),\"0.00%\",'O6 Source Data for E2'!AR$61/'O6 Source Data for E2'!$X$61)","v":0}]
["CUSTOMER 1835","1835 C",0.99999999999999989,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!Y$66/'O6 Source Data for E2'!$X$66)","v":0.84893890854795218},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!Z$66/'O6 Source Data for E2'!$X$66)","v":9.6324453371069957E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AA$66/'O6 Source Data for E2'!$X$66)","v":1.1874746470175435E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AB$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AC$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AD$66/'O6 Source Data for E2'!$X$66)","v":1.3596071762594448E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AE$66/'O6 Source Data for E2'!$X$66)","v":3.3089634219777758E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AF$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AG$66/'O6 Source Data for E2'!$X$66)","v":9.7586613192620943E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AH$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AI$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AJ$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AK$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AL$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AM$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AN$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AO$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AP$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AQ$66/'O6 Source Data for E2'!$X$66)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$66/'O6 Source Data for E2'!$X$66),\"0.00%\",'O6 Source Data for E2'!AR$66/'O6 Source Data for E2'!$X$66)","v":0}]
["CUSTOMER 1830 & 1835","1830 & 1835 C",0.99999999999999989,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!Y$68/'O6 Source Data for E2'!$X$68)","v":0.84893890854795218},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!Z$68/'O6 Source Data for E2'!$X$68)","v":9.6324453371069971E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AA$68/'O6 Source Data for E2'!$X$68)","v":1.1874746470175437E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AB$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AC$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AD$68/'O6 Source Data for E2'!$X$68)","v":1.3596071762594449E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AE$68/'O6 Source Data for E2'!$X$68)","v":3.3089634219777765E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AF$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AG$68/'O6 Source Data for E2'!$X$68)","v":9.7586613192620943E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AH$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AI$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AJ$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AK$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AL$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AM$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AN$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AO$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AP$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AQ$68/'O6 Source Data for E2'!$X$68)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$68/'O6 Source Data for E2'!$X$68),\"0.00%\",'O6 Source Data for E2'!AR$68/'O6 Source Data for E2'!$X$68)","v":0}]
["CUSTOMER 1840","1840 C",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!Y$73/'O6 Source Data for E2'!$X$73)","v":0.84958747289006809},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!Z$73/'O6 Source Data for E2'!$X$73)","v":9.5318634797680379E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AA$73/'O6 Source Data for E2'!$X$73)","v":1.1730822074469642E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AB$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AC$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AD$73/'O6 Source Data for E2'!$X$73)","v":7.5724956652424773E-6},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AE$73/'O6 Source Data for E2'!$X$73)","v":3.3481321570794684E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AF$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AG$73/'O6 Source Data for E2'!$X$73)","v":9.8741761713219706E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AH$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AI$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AJ$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AK$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AL$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AM$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AN$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AO$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AP$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AQ$73/'O6 Source Data for E2'!$X$73)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$73/'O6 Source Data for E2'!$X$73),\"0.00%\",'O6 Source Data for E2'!AR$73/'O6 Source Data for E2'!$X$73)","v":0}]
["CUSTOMER 1845","1845 C",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!Y$78/'O6 Source Data for E2'!$X$78)","v":0.8494206992020954},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!Z$78/'O6 Source Data for E2'!$X$78)","v":9.5577273859409131E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AA$78/'O6 Source Data for E2'!$X$78)","v":1.176783120479399E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AB$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AC$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AD$78/'O6 Source Data for E2'!$X$78)","v":9.1214152331329843E-6},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AE$78/'O6 Source Data for E2'!$X$78)","v":3.3380601966247474E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AF$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AG$78/'O6 Source Data for E2'!$X$78)","v":9.8444723522208618E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AH$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AI$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AJ$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AK$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AL$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AM$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AN$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AO$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AP$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AQ$78/'O6 Source Data for E2'!$X$78)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$78/'O6 Source Data for E2'!$X$78),\"0.00%\",'O6 Source Data for E2'!AR$78/'O6 Source Data for E2'!$X$78)","v":0}]
["CUSTOMER 1840 & 1845","1840 & 1845 C",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!Y$80/'O6 Source Data for E2'!$X$80)","v":0.84947125231029286},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!Z$80/'O6 Source Data for E2'!$X$80)","v":9.5498874151214039E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AA$80/'O6 Source Data for E2'!$X$80)","v":1.175661284899503E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AB$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AC$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AD$80/'O6 Source Data for E2'!$X$80)","v":8.6519005305641427E-6},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AE$80/'O6 Source Data for E2'!$X$80)","v":3.3411132496142089E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AF$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AG$80/'O6 Source Data for E2'!$X$80)","v":9.8534762928253507E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AH$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AI$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AJ$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AK$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AL$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AM$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AN$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AO$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AP$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AQ$80/'O6 Source Data for E2'!$X$80)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$80/'O6 Source Data for E2'!$X$80),\"0.00%\",'O6 Source Data for E2'!AR$80/'O6 Source Data for E2'!$X$80)","v":0}]
["CUSTOMER 1850","1850 C",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!Y$82/'O6 Source Data for E2'!$X$82)","v":0.85354881319288267},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!Z$82/'O6 Source Data for E2'!$X$82)","v":9.3903704462021537E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AA$82/'O6 Source Data for E2'!$X$82)","v":8.001006482659289E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AB$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AC$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AD$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AE$82/'O6 Source Data for E2'!$X$82)","v":3.4401055480145513E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AF$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AG$82/'O6 Source Data for E2'!$X$82)","v":1.0145420382290946E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AH$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AI$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AJ$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AK$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AL$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AM$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AN$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AO$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AP$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AQ$82/'O6 Source Data for E2'!$X$82)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$82/'O6 Source Data for E2'!$X$82),\"0.00%\",'O6 Source Data for E2'!AR$82/'O6 Source Data for E2'!$X$82)","v":0}]
["CUSTOMER 1855","1855 C",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!Y$86/'O6 Source Data for E2'!$X$86)","v":1},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!Z$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AA$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AB$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AC$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AD$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AE$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AF$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AG$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AH$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AI$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AJ$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AK$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AL$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AM$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AN$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AO$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AP$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AQ$86/'O6 Source Data for E2'!$X$86)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$86/'O6 Source Data for E2'!$X$86),\"0.00%\",'O6 Source Data for E2'!AR$86/'O6 Source Data for E2'!$X$86)","v":0}]
["CUSTOMER 1860","1860 C",0.99999999999999978,{"$f":"IF(ISERROR('O6 Source Data for E2'!Y$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!Y$90/'O6 Source Data for E2'!$X$90)","v":0.54581583447610516},{"$f":"IF(ISERROR('O6 Source Data for E2'!Z$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!Z$90/'O6 Source Data for E2'!$X$90)","v":0.19595235512098821},{"$f":"IF(ISERROR('O6 Source Data for E2'!AA$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AA$90/'O6 Source Data for E2'!$X$90)","v":0.25192503523047943},{"$f":"IF(ISERROR('O6 Source Data for E2'!AB$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AB$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AC$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AC$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AD$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AD$90/'O6 Source Data for E2'!$X$90)","v":6.306775172427029E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!AE$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AE$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AF$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AF$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AG$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AG$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AH$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AH$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AI$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AI$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AJ$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AJ$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AK$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AK$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AL$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AL$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AM$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AM$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AN$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AN$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AO$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AO$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AP$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AP$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AQ$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AQ$90/'O6 Source Data for E2'!$X$90)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!AR$90/'O6 Source Data for E2'!$X$90),\"0.00%\",'O6 Source Data for E2'!AR$90/'O6 Source Data for E2'!$X$90)","v":0}]
[]
["Composite Allocators"]
["Net Fixed Assets","NFA",{"$f":"IF(+SUM(D115:W115)=0,\"-\",+SUM(D115:W115))","v":1},{"$f":"IF(ISERROR('O6 Source Data for E2'!D$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!D$102/'O6 Source Data for E2'!$C$102)","v":0.46973886291376193},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!E$102/'O6 Source Data for E2'!$C$102)","v":0.15344837809564157},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!F$102/'O6 Source Data for E2'!$C$102)","v":0.33130335954029738},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!G$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!H$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!I$102/'O6 Source Data for E2'!$C$102)","v":3.1222822743780479E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!J$102/'O6 Source Data for E2'!$C$102)","v":1.1097233756611072E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!K$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!L$102/'O6 Source Data for E2'!$C$102)","v":3.1650080164736445E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!M$102/'O6 Source Data for E2'!$C$102)","v":2.4334933433861433E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!N$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!O$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!P$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!Q$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!R$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!S$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!T$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!U$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!V$102/'O6 Source Data for E2'!$C$102)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$102/'O6 Source Data for E2'!$C$102),\"0.00%\",'O6 Source Data for E2'!W$102/'O6 Source Data for E2'!$C$102)","v":0}]
["Net Fixed Assets Excluding Capital Contribution","NFA ECC",1,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!D$103/'O6 Source Data for E2'!$C$103)","v":0.48400320800337904},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!E$103/'O6 Source Data for E2'!$C$103)","v":0.15042492107026531},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!F$103/'O6 Source Data for E2'!$C$103)","v":0.32203773983527512},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!G$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!H$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!I$103/'O6 Source Data for E2'!$C$103)","v":2.8853281364740482E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!J$103/'O6 Source Data for E2'!$C$103)","v":1.1426272777474891E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!K$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!L$103/'O6 Source Data for E2'!$C$103)","v":3.2334776893038065E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!M$103/'O6 Source Data for E2'!$C$103)","v":2.1099259561378822E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!N$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!O$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!P$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!Q$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!R$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!S$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!T$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!U$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!V$103/'O6 Source Data for E2'!$C$103)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$103/'O6 Source Data for E2'!$C$103),\"0.00%\",'O6 Source Data for E2'!W$103/'O6 Source Data for E2'!$C$103)","v":0}]
["5005-5340","O&M",1.0000000000000002,{"$f":"IF(ISERROR('O6 Source Data for E2'!D$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!D$163/'O6 Source Data for E2'!$C$163)","v":0.59135444838941209},{"$f":"IF(ISERROR('O6 Source Data for E2'!E$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!E$163/'O6 Source Data for E2'!$C$163)","v":0.1353013764550402},{"$f":"IF(ISERROR('O6 Source Data for E2'!F$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!F$163/'O6 Source Data for E2'!$C$163)","v":0.24185461011825188},{"$f":"IF(ISERROR('O6 Source Data for E2'!G$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!G$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!H$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!I$163/'O6 Source Data for E2'!$C$163)","v":2.0865022957630531E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!J$163/'O6 Source Data for E2'!$C$163)","v":8.2209153556295263E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!K$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!L$163/'O6 Source Data for E2'!$C$163)","v":2.3551944605203065E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!M$163/'O6 Source Data for E2'!$C$163)","v":4.8432263515503763E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!N$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!N$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!O$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!P$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!Q$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!R$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!S$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!T$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!U$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!V$163/'O6 Source Data for E2'!$C$163)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W$163/'O6 Source Data for E2'!$C$163),\"0.00%\",'O6 Source Data for E2'!W$163/'O6 Source Data for E2'!$C$163)","v":0}]
["Account Setup","Acct",1.0000000000000002,{"$f":"D117","v":0.59135444838941209},{"$f":"E117","v":0.1353013764550402},0.24185461011825188,0,0,2.0865022957630531E-2,8.2209153556295263E-3,0,2.3551944605203065E-3,4.8432263515503763E-5,0,0,0,0,0,0,0,0,0,0]
["Access to Poles","POLE",1.0000000000000002,{"$f":"IF(ISERROR('O6 Source Data for E2'!D105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!D106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!D105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!D106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0.49364531142649964},{"$f":"IF(ISERROR('O6 Source Data for E2'!E105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!E106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!E105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!E106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0.14946606496320705},{"$f":"IF(ISERROR('O6 Source Data for E2'!F105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!F106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!F105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!F106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0.29581142892683643},{"$f":"IF(ISERROR('O6 Source Data for E2'!G105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!G106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!G105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!G106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!H106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!H105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!H106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!I106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!I105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!I106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":4.1158561639836964E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!J106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!J105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!J106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":1.5667527267300464E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!K105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!K106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!K105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!K106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!L106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!L105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!L106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":4.2511057763195441E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!M106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!M105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!M106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!N105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!N106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!N105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!N106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!O106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!O105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!O106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!P106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!P105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!P106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!Q106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!Q105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!Q106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!R106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!R105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!R106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!S106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!S105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!S106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!T106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!T105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!T106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!U106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!U105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!U106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!V106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!V105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!V106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!W106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21), 0, 'O6 Source Data for E2'!W105/'O6 Source Data for E2'!$C105*(1-'I5.1 Misc Data'!$D21)+'O6 Source Data for E2'!W106/'O6 Source Data for E2'!$C106*'I5.1 Misc Data'!$D21)","v":0}]
["5005-6225","OM&A",0.99999999999999967,{"$f":"IF(ISERROR('O6 Source Data for E2'!D254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!D254/'O6 Source Data for E2'!$C254)","v":0.58698587854196005},{"$f":"IF(ISERROR('O6 Source Data for E2'!E254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!E254/'O6 Source Data for E2'!$C254)","v":0.13595175736093545},{"$f":"IF(ISERROR('O6 Source Data for E2'!F254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!F254/'O6 Source Data for E2'!$C254)","v":0.24506973784688638},{"$f":"IF(ISERROR('O6 Source Data for E2'!G254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!G254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!H254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!H254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!I254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!I254/'O6 Source Data for E2'!$C254)","v":2.123517747045137E-2},{"$f":"IF(ISERROR('O6 Source Data for E2'!J254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!J254/'O6 Source Data for E2'!$C254)","v":8.3253379690531853E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!K254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!K254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!L254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!L254/'O6 Source Data for E2'!$C254)","v":2.384554175111239E-3},{"$f":"IF(ISERROR('O6 Source Data for E2'!M254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!M254/'O6 Source Data for E2'!$C254)","v":4.7556635602130515E-5},{"$f":"IF(ISERROR('O6 Source Data for E2'!N254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!N254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!O254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!O254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!P254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!P254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!Q254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!Q254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!R254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!R254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!S254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!S254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!T254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!T254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!U254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!U254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!V254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!V254/'O6 Source Data for E2'!$C254)","v":0},{"$f":"IF(ISERROR('O6 Source Data for E2'!W254/'O6 Source Data for E2'!$C254), 0, 'O6 Source Data for E2'!W254/'O6 Source Data for E2'!$C254)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]
[null," "]
[null," "]

{"sheet":"E3 PLCC","index":30,"n_rows":68,"n_cols":22,"rows_kept":68,"cut":false,"hidden":false,"merged":[[12,0,12,1],[13,0,13,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet E3 Demand Allocator Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E3 Demand Allocator Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
["PLCC WATTS"]
[400]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Customer Classes","Total",{"$f":"IF('I2 LDC class'!$D$20=\"\",'I2 LDC class'!$C$20,'I2 LDC class'!$D$20)","v":"Residential"},{"$f":"IF('I2 LDC class'!$D$21=\"\",'I2 LDC class'!$C$21,'I2 LDC class'!$D$21)","v":"GS <50"},{"$f":"IF('I2 LDC class'!$D$22=\"\",'I2 LDC class'!$C$22,'I2 LDC class'!$D$22)","v":"GS>50-Regular"},{"$f":"IF('I2 LDC class'!$D$23=\"\",'I2 LDC class'!$C$23,'I2 LDC class'!$D$23)","v":"GS> 50-TOU"},{"$f":"IF('I2 LDC class'!$D$24=\"\",'I2 LDC class'!$C$24,'I2 LDC class'!$D$24)","v":"GS >50-Intermediate"},{"$f":"IF('I2 LDC class'!$D$25=\"\",'I2 LDC class'!$C$25,'I2 LDC class'!$D$25)","v":"Large Use >5MW"},{"$f":"IF('I2 LDC class'!$D$26=\"\",'I2 LDC class'!$C$26,'I2 LDC class'!$D$26)","v":"Street Light"},{"$f":"IF('I2 LDC class'!$D$27=\"\",'I2 LDC class'!$C$27,'I2 LDC class'!$D$27)","v":"Sentinel"},{"$f":"IF('I2 LDC class'!$D$28=\"\",'I2 LDC class'!$C$28,'I2 LDC class'!$D$28)","v":"Unmetered Scattered Load"},{"$f":"IF('I2 LDC class'!$D$29=\"\",'I2 LDC class'!$C$29,'I2 LDC class'!$D$29)","v":"Embedded Distributor"},{"$f":"IF('I2 LDC class'!$D$30=\"\",'I2 LDC class'!$C$30,'I2 LDC class'!$D$30)","v":"Back-up/Standby Power"},{"$f":"IF('I2 LDC class'!$D$31=\"\",'I2 LDC class'!$C$31,'I2 LDC class'!$D$31)","v":"Rate Class 1"},{"$f":"IF('I2 LDC class'!$D$32=\"\",'I2 LDC class'!$C$32,'I2 LDC class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 LDC class'!$D$33=\"\",'I2 LDC class'!$C$33,'I2 LDC class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 LDC class'!$D$34=\"\",'I2 LDC class'!$C$34,'I2 LDC class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 LDC class'!$D$35=\"\",'I2 LDC class'!$C$35,'I2 LDC class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 LDC class'!$D$36=\"\",'I2 LDC class'!$C$36,'I2 LDC class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 LDC class'!$D$37=\"\",'I2 LDC class'!$C$37,'I2 LDC class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 LDC class'!$D$38=\"\",'I2 LDC class'!$C$38,'I2 LDC class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 LDC class'!$D$39=\"\",'I2 LDC class'!$C$39,'I2 LDC class'!$D$39)","v":"Rate class 9"}]
[]
["CCA",{"$f":"SUM(C19:V19)","v":58105.018404907976},{"$f":"IF('I6.2 Customer Data'!D19 > 0,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D21)","v":49305},{"$f":"IF('I6.2 Customer Data'!E19 > 0,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E21)","v":5632},{"$f":"IF('I6.2 Customer Data'!F19 > 0,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F21)","v":695},{"$f":"IF('I6.2 Customer Data'!G19 > 0,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G21)","v":0},{"$f":"IF('I6.2 Customer Data'!H19 > 0,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H21)","v":0},{"$f":"IF('I6.2 Customer Data'!I19 > 0,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I21)","v":1},{"$f":"IF('I6.2 Customer Data'!J19 > 0,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J21)","v":1909.0184049079753},{"$f":"IF('I6.2 Customer Data'!K19 > 0,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K21)","v":0},{"$f":"IF('I6.2 Customer Data'!L19 > 0,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L21)","v":563},{"$f":"IF('I6.2 Customer Data'!M19 > 0,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M21)","v":0},{"$f":"IF('I6.2 Customer Data'!N19 > 0,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N21)","v":0},{"$f":"IF('I6.2 Customer Data'!O19 > 0,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O21)","v":0},{"$f":"IF('I6.2 Customer Data'!P19 > 0,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P21)","v":0},{"$f":"IF('I6.2 Customer Data'!Q19 > 0,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q21)","v":0},{"$f":"IF('I6.2 Customer Data'!R19 > 0,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R21)","v":0},{"$f":"IF('I6.2 Customer Data'!S19 > 0,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S21)","v":0},{"$f":"IF('I6.2 Customer Data'!T19 > 0,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T21)","v":0},{"$f":"IF('I6.2 Customer Data'!U19 > 0,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U21)","v":0},{"$f":"IF('I6.2 Customer Data'!V19 > 0,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V21)","v":0},{"$f":"IF('I6.2 Customer Data'!W19 > 0,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W21)","v":0}]
["CCB",{"$f":"SUM(C20:V20)","v":2472.0184049079753},{"$f":"IF('I6.2 Customer Data'!D19 > 0,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D22)","v":0},{"$f":"IF('I6.2 Customer Data'!E19 > 0,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E22)","v":0},{"$f":"IF('I6.2 Customer Data'!F19 > 0,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F22)","v":0},{"$f":"IF('I6.2 Customer Data'!G19 > 0,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G22)","v":0},{"$f":"IF('I6.2 Customer Data'!H19 > 0,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H22)","v":0},{"$f":"IF('I6.2 Customer Data'!I19 > 0,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I22)","v":0},{"$f":"IF('I6.2 Customer Data'!J19 > 0,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J22)","v":1909.0184049079753},{"$f":"IF('I6.2 Customer Data'!K19 > 0,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K22)","v":0},{"$f":"IF('I6.2 Customer Data'!L19 > 0,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L22)","v":563},{"$f":"IF('I6.2 Customer Data'!M19 > 0,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M22)","v":0},{"$f":"IF('I6.2 Customer Data'!N19 > 0,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N22)","v":0},{"$f":"IF('I6.2 Customer Data'!O19 > 0,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O22)","v":0},{"$f":"IF('I6.2 Customer Data'!P19 > 0,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P22)","v":0},{"$f":"IF('I6.2 Customer Data'!Q19 > 0,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q22)","v":0},{"$f":"IF('I6.2 Customer Data'!R19 > 0,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R22)","v":0},{"$f":"IF('I6.2 Customer Data'!S19 > 0,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S22)","v":0},{"$f":"IF('I6.2 Customer Data'!T19 > 0,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T22)","v":0},{"$f":"IF('I6.2 Customer Data'!U19 > 0,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U22)","v":0},{"$f":"IF('I6.2 Customer Data'!V19 > 0,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V22)","v":0},{"$f":"IF('I6.2 Customer Data'!W19 > 0,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W22)","v":0}]
["CCP",{"$f":"SUM(C21:V21)","v":58105.018404907976},{"$f":"IF('I6.2 Customer Data'!D19 > 0,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D23)","v":49305},{"$f":"IF('I6.2 Customer Data'!E19 > 0,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E23)","v":5632},{"$f":"IF('I6.2 Customer Data'!F19 > 0,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F23)","v":695},{"$f":"IF('I6.2 Customer Data'!G19 > 0,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G23)","v":0},{"$f":"IF('I6.2 Customer Data'!H19 > 0,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H23)","v":0},{"$f":"IF('I6.2 Customer Data'!I19 > 0,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I23)","v":1},{"$f":"IF('I6.2 Customer Data'!J19 > 0,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J23)","v":1909.0184049079753},{"$f":"IF('I6.2 Customer Data'!K19 > 0,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K23)","v":0},{"$f":"IF('I6.2 Customer Data'!L19 > 0,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L23)","v":563},{"$f":"IF('I6.2 Customer Data'!M19 > 0,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M23)","v":0},{"$f":"IF('I6.2 Customer Data'!N19 > 0,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N23)","v":0},{"$f":"IF('I6.2 Customer Data'!O19 > 0,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O23)","v":0},{"$f":"IF('I6.2 Customer Data'!P19 > 0,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P23)","v":0},{"$f":"IF('I6.2 Customer Data'!Q19 > 0,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q23)","v":0},{"$f":"IF('I6.2 Customer Data'!R19 > 0,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R23)","v":0},{"$f":"IF('I6.2 Customer Data'!S19 > 0,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S23)","v":0},{"$f":"IF('I6.2 Customer Data'!T19 > 0,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T23)","v":0},{"$f":"IF('I6.2 Customer Data'!U19 > 0,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U23)","v":0},{"$f":"IF('I6.2 Customer Data'!V19 > 0,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V23)","v":0},{"$f":"IF('I6.2 Customer Data'!W19 > 0,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W23)","v":0}]
["CCLT",{"$f":"SUM(C22:V22)","v":55493.018404907976},{"$f":"IF('I6.2 Customer Data'!D19 > 0,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D24)","v":47366},{"$f":"IF('I6.2 Customer Data'!E19 > 0,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E24)","v":5211},{"$f":"IF('I6.2 Customer Data'!F19 > 0,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F24)","v":444},{"$f":"IF('I6.2 Customer Data'!G19 > 0,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G24)","v":0},{"$f":"IF('I6.2 Customer Data'!H19 > 0,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H24)","v":0},{"$f":"IF('I6.2 Customer Data'!I19 > 0,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I24)","v":0},{"$f":"IF('I6.2 Customer Data'!J19 > 0,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J24)","v":1909.0184049079753},{"$f":"IF('I6.2 Customer Data'!K19 > 0,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K24)","v":0},{"$f":"IF('I6.2 Customer Data'!L19 > 0,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L24)","v":563},{"$f":"IF('I6.2 Customer Data'!M19 > 0,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M24)","v":0},{"$f":"IF('I6.2 Customer Data'!N19 > 0,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N24)","v":0},{"$f":"IF('I6.2 Customer Data'!O19 > 0,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O24)","v":0},{"$f":"IF('I6.2 Customer Data'!P19 > 0,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P24)","v":0},{"$f":"IF('I6.2 Customer Data'!Q19 > 0,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q24)","v":0},{"$f":"IF('I6.2 Customer Data'!R19 > 0,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R24)","v":0},{"$f":"IF('I6.2 Customer Data'!S19 > 0,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S24)","v":0},{"$f":"IF('I6.2 Customer Data'!T19 > 0,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T24)","v":0},{"$f":"IF('I6.2 Customer Data'!U19 > 0,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U24)","v":0},{"$f":"IF('I6.2 Customer Data'!V19 > 0,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V24)","v":0},{"$f":"IF('I6.2 Customer Data'!W19 > 0,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W24)","v":0}]
["CCS",{"$f":"SUM(C23:V23)","v":56191.018404907976},{"$f":"IF('I6.2 Customer Data'!D19>0,'I6.2 Customer Data'!D19,'I6.2 Customer Data'!D25)","v":47785},{"$f":"IF('I6.2 Customer Data'!E19>0,'I6.2 Customer Data'!E19,'I6.2 Customer Data'!E25)","v":5285},{"$f":"IF('I6.2 Customer Data'!F19>0,'I6.2 Customer Data'!F19,'I6.2 Customer Data'!F25)","v":649},{"$f":"IF('I6.2 Customer Data'!G19>0,'I6.2 Customer Data'!G19,'I6.2 Customer Data'!G25)","v":0},{"$f":"IF('I6.2 Customer Data'!H19>0,'I6.2 Customer Data'!H19,'I6.2 Customer Data'!H25)","v":0},{"$f":"IF('I6.2 Customer Data'!I19>0,'I6.2 Customer Data'!I19,'I6.2 Customer Data'!I25)","v":0},{"$f":"IF('I6.2 Customer Data'!J19>0,'I6.2 Customer Data'!J19,'I6.2 Customer Data'!J25)","v":1909.0184049079753},{"$f":"IF('I6.2 Customer Data'!K19>0,'I6.2 Customer Data'!K19,'I6.2 Customer Data'!K25)","v":0},{"$f":"IF('I6.2 Customer Data'!L19>0,'I6.2 Customer Data'!L19,'I6.2 Customer Data'!L25)","v":563},{"$f":"IF('I6.2 Customer Data'!M19>0,'I6.2 Customer Data'!M19,'I6.2 Customer Data'!M25)","v":0},{"$f":"IF('I6.2 Customer Data'!N19>0,'I6.2 Customer Data'!N19,'I6.2 Customer Data'!N25)","v":0},{"$f":"IF('I6.2 Customer Data'!O19>0,'I6.2 Customer Data'!O19,'I6.2 Customer Data'!O25)","v":0},{"$f":"IF('I6.2 Customer Data'!P19>0,'I6.2 Customer Data'!P19,'I6.2 Customer Data'!P25)","v":0},{"$f":"IF('I6.2 Customer Data'!Q19>0,'I6.2 Customer Data'!Q19,'I6.2 Customer Data'!Q25)","v":0},{"$f":"IF('I6.2 Customer Data'!R19>0,'I6.2 Customer Data'!R19,'I6.2 Customer Data'!R25)","v":0},{"$f":"IF('I6.2 Customer Data'!S19>0,'I6.2 Customer Data'!S19,'I6.2 Customer Data'!S25)","v":0},{"$f":"IF('I6.2 Customer Data'!T19>0,'I6.2 Customer Data'!T19,'I6.2 Customer Data'!T25)","v":0},{"$f":"IF('I6.2 Customer Data'!U19>0,'I6.2 Customer Data'!U19,'I6.2 Customer Data'!U25)","v":0},{"$f":"IF('I6.2 Customer Data'!V19>0,'I6.2 Customer Data'!V19,'I6.2 Customer Data'!V25)","v":0},{"$f":"IF('I6.2 Customer Data'!W19>0,'I6.2 Customer Data'!W19,'I6.2 Customer Data'!W25)","v":0}]
[]
["PLCC-CCA",{"$f":"SUM(C25:V25)","v":23242.007361963191},{"$f":"C19*$A$14/1000","v":19722},{"$f":"D19*$A$14/1000","v":2252.8000000000002},278,0,0,0.4,763.6073619631901,0,225.2,0,0,0,0,0,0,0,0,0,0,0]
["PLCC-CCB",{"$f":"SUM(C26:V26)","v":988.80736196319003},{"$f":"C20*$A$14/1000","v":0},{"$f":"D20*$A$14/1000","v":0},0,0,0,0,763.6073619631901,0,225.2,0,0,0,0,0,0,0,0,0,0,0]
["PLCC-CCP",{"$f":"SUM(C27:V27)","v":23242.007361963191},{"$f":"C21*$A$14/1000","v":19722},{"$f":"D21*$A$14/1000","v":2252.8000000000002},278,0,0,0.4,763.6073619631901,0,225.2,0,0,0,0,0,0,0,0,0,0,0]
["PLCC-CCLT",{"$f":"SUM(C28:V28)","v":22197.207361963192},{"$f":"C22*$A$14/1000","v":18946.400000000001},2084.4,177.6,0,0,0,763.6073619631901,0,225.2,0,0,0,0,0,0,0,0,0,0,0]
["PLCC-CCS",{"$f":"SUM(C29:V29)","v":22476.407361963189},{"$f":"C23*$A$14/1000","v":19114},{"$f":"D23*$A$14/1000","v":2114},259.60000000000002,0,0,0,763.6073619631901,0,225.2,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["1NCP"]
["DNCP1",{"$f":"SUM(C33:V33)","v":284394.50227251311},{"$f":"'I8 Demand Data'!D55","v":86450.874588724255},{"$f":"'I8 Demand Data'!E55","v":51309.870592204468},{"$f":"'I8 Demand Data'!F55","v":125823.26357800004},{"$f":"'I8 Demand Data'!G55","v":0},{"$f":"'I8 Demand Data'!H55","v":0},{"$f":"'I8 Demand Data'!I55","v":18604.044946285612},{"$f":"'I8 Demand Data'!J55","v":1821.0655487285987},{"$f":"'I8 Demand Data'!K55","v":0},{"$f":"'I8 Demand Data'!L55","v":385.38301857012203},{"$f":"'I8 Demand Data'!M55","v":0},{"$f":"'I8 Demand Data'!N55","v":0},{"$f":"'I8 Demand Data'!O55","v":0},{"$f":"'I8 Demand Data'!P55","v":0},{"$f":"'I8 Demand Data'!Q55","v":0},{"$f":"'I8 Demand Data'!R55","v":0},{"$f":"'I8 Demand Data'!S55","v":0},{"$f":"'I8 Demand Data'!T55","v":0},{"$f":"'I8 Demand Data'!U55","v":0},{"$f":"'I8 Demand Data'!V55","v":0},{"$f":"'I8 Demand Data'!W55","v":0}]
["PNCP1",{"$f":"SUM(C34:V34)","v":284394.50227251311},{"$f":"'I8 Demand Data'!D56","v":86450.874588724255},{"$f":"'I8 Demand Data'!E56","v":51309.870592204468},{"$f":"'I8 Demand Data'!F56","v":125823.26357800004},{"$f":"'I8 Demand Data'!G56","v":0},{"$f":"'I8 Demand Data'!H56","v":0},{"$f":"'I8 Demand Data'!I56","v":18604.044946285612},{"$f":"'I8 Demand Data'!J56","v":1821.0655487285987},{"$f":"'I8 Demand Data'!K56","v":0},{"$f":"'I8 Demand Data'!L56","v":385.38301857012203},{"$f":"'I8 Demand Data'!M56","v":0},{"$f":"'I8 Demand Data'!N56","v":0},{"$f":"'I8 Demand Data'!O56","v":0},{"$f":"'I8 Demand Data'!P56","v":0},{"$f":"'I8 Demand Data'!Q56","v":0},{"$f":"'I8 Demand Data'!R56","v":0},{"$f":"'I8 Demand Data'!S56","v":0},{"$f":"'I8 Demand Data'!T56","v":0},{"$f":"'I8 Demand Data'!U56","v":0},{"$f":"'I8 Demand Data'!V56","v":0},{"$f":"'I8 Demand Data'!W56","v":0}]
["LTNCP1",{"$f":"SUM(C35:V35)","v":265790.45732622751},{"$f":"'I8 Demand Data'!D57","v":86450.874588724255},{"$f":"'I8 Demand Data'!E57","v":51309.870592204468},{"$f":"'I8 Demand Data'!F57","v":125823.26357800004},{"$f":"'I8 Demand Data'!G57","v":0},{"$f":"'I8 Demand Data'!H57","v":0},{"$f":"'I8 Demand Data'!I57","v":0},{"$f":"'I8 Demand Data'!J57","v":1821.0655487285987},{"$f":"'I8 Demand Data'!K57","v":0},{"$f":"'I8 Demand Data'!L57","v":385.38301857012203},{"$f":"'I8 Demand Data'!M57","v":0},{"$f":"'I8 Demand Data'!N57","v":0},{"$f":"'I8 Demand Data'!O57","v":0},{"$f":"'I8 Demand Data'!P57","v":0},{"$f":"'I8 Demand Data'!Q57","v":0},{"$f":"'I8 Demand Data'!R57","v":0},{"$f":"'I8 Demand Data'!S57","v":0},{"$f":"'I8 Demand Data'!T57","v":0},{"$f":"'I8 Demand Data'!U57","v":0},{"$f":"'I8 Demand Data'!V57","v":0},{"$f":"'I8 Demand Data'!W57","v":0}]
["SNCP1",{"$f":"SUM(C36:V36)","v":265790.45732622751},{"$f":"'I8 Demand Data'!D58","v":86450.874588724255},{"$f":"'I8 Demand Data'!E58","v":51309.870592204468},{"$f":"'I8 Demand Data'!F58","v":125823.26357800004},{"$f":"'I8 Demand Data'!G58","v":0},{"$f":"'I8 Demand Data'!H58","v":0},{"$f":"'I8 Demand Data'!I58","v":0},{"$f":"'I8 Demand Data'!J58","v":1821.0655487285987},{"$f":"'I8 Demand Data'!K58","v":0},{"$f":"'I8 Demand Data'!L58","v":385.38301857012203},{"$f":"'I8 Demand Data'!M58","v":0},{"$f":"'I8 Demand Data'!N58","v":0},{"$f":"'I8 Demand Data'!O58","v":0},{"$f":"'I8 Demand Data'!P58","v":0},{"$f":"'I8 Demand Data'!Q58","v":0},{"$f":"'I8 Demand Data'!R58","v":0},{"$f":"'I8 Demand Data'!S58","v":0},{"$f":"'I8 Demand Data'!T58","v":0},{"$f":"'I8 Demand Data'!U58","v":0},{"$f":"'I8 Demand Data'!V58","v":0},{"$f":"'I8 Demand Data'!W58","v":0}]
[]
["PLCC - 1NCP"]
["DNCP1A",{"$f":"SUM(C39:V39)","v":283405.69491054991},{"$f":"IF((C33-C26)<0,0,(C33-C26))","v":86450.874588724255},51309.870592204468,125823.26357800004,0,0,18604.044946285612,1057.4581867654088,0,160.18301857012204,0,0,0,0,0,0,0,0,0,0,0]
["PNCP1A",{"$f":"SUM(C40:V40)","v":261152.4949105499},{"$f":"IF((C34-C27)<0,0,(C34-C27))","v":66728.874588724255},49057.070592204465,125545.26357800004,0,0,18603.644946285611,1057.4581867654088,0,160.18301857012204,0,0,0,0,0,0,0,0,0,0,0]
["LTNCP1A",{"$f":"SUM(C41:V41)","v":243593.24996426431},67504.474588724261,49225.470592204467,125645.66357800004,0,0,0,1057.4581867654088,0,160.18301857012204,0,0,0,0,0,0,0,0,0,0,0]
["SNCP1A",{"$f":"SUM(C42:V42)","v":243314.0499642643},{"$f":"IF((C36-C29)<0,0,(C36-C29))","v":67336.874588724255},49195.870592204468,125563.66357800004,0,0,0,1057.4581867654088,0,160.18301857012204,0,0,0,0,0,0,0,0,0,0,0]
[]
["4 NCP"]
[]
["DNCP4",{"$f":"SUM(C46:V46)","v":1092476.5142528906},{"$f":"'I8 Demand Data'!D61","v":335359.27325153199},{"$f":"'I8 Demand Data'!E61","v":193174.2184333975},{"$f":"'I8 Demand Data'!F61","v":485228.02354556508},{"$f":"'I8 Demand Data'!G61","v":0},{"$f":"'I8 Demand Data'!H61","v":0},{"$f":"'I8 Demand Data'!I61","v":69953.281109047384},{"$f":"'I8 Demand Data'!J61","v":7240.9051836124754},{"$f":"'I8 Demand Data'!K61","v":0},{"$f":"'I8 Demand Data'!L61","v":1520.8127297364226},{"$f":"'I8 Demand Data'!M61","v":0},{"$f":"'I8 Demand Data'!N61","v":0},{"$f":"'I8 Demand Data'!O61","v":0},{"$f":"'I8 Demand Data'!P61","v":0},{"$f":"'I8 Demand Data'!Q61","v":0},{"$f":"'I8 Demand Data'!R61","v":0},{"$f":"'I8 Demand Data'!S61","v":0},{"$f":"'I8 Demand Data'!T61","v":0},{"$f":"'I8 Demand Data'!U61","v":0},{"$f":"'I8 Demand Data'!V61","v":0},{"$f":"'I8 Demand Data'!W61","v":0}]
["PNCP4",{"$f":"SUM(C47:V47)","v":1092476.5142528906},{"$f":"'I8 Demand Data'!D62","v":335359.27325153199},{"$f":"'I8 Demand Data'!E62","v":193174.2184333975},{"$f":"'I8 Demand Data'!F62","v":485228.02354556508},{"$f":"'I8 Demand Data'!G62","v":0},{"$f":"'I8 Demand Data'!H62","v":0},{"$f":"'I8 Demand Data'!I62","v":69953.281109047384},{"$f":"'I8 Demand Data'!J62","v":7240.9051836124754},{"$f":"'I8 Demand Data'!K62","v":0},{"$f":"'I8 Demand Data'!L62","v":1520.8127297364226},{"$f":"'I8 Demand Data'!M62","v":0},{"$f":"'I8 Demand Data'!N62","v":0},{"$f":"'I8 Demand Data'!O62","v":0},{"$f":"'I8 Demand Data'!P62","v":0},{"$f":"'I8 Demand Data'!Q62","v":0},{"$f":"'I8 Demand Data'!R62","v":0},{"$f":"'I8 Demand Data'!S62","v":0},{"$f":"'I8 Demand Data'!T62","v":0},{"$f":"'I8 Demand Data'!U62","v":0},{"$f":"'I8 Demand Data'!V62","v":0},{"$f":"'I8 Demand Data'!W62","v":0}]
["LTNCP4",{"$f":"SUM(C48:V48)","v":1022523.2331438435},{"$f":"'I8 Demand Data'!D63","v":335359.27325153199},{"$f":"'I8 Demand Data'!E63","v":193174.2184333975},{"$f":"'I8 Demand Data'!F63","v":485228.02354556508},{"$f":"'I8 Demand Data'!G63","v":0},{"$f":"'I8 Demand Data'!H63","v":0},{"$f":"'I8 Demand Data'!I63","v":0},{"$f":"'I8 Demand Data'!J63","v":7240.9051836124754},{"$f":"'I8 Demand Data'!K63","v":0},{"$f":"'I8 Demand Data'!L63","v":1520.8127297364226},{"$f":"'I8 Demand Data'!M63","v":0},{"$f":"'I8 Demand Data'!N63","v":0},{"$f":"'I8 Demand Data'!O63","v":0},{"$f":"'I8 Demand Data'!P63","v":0},{"$f":"'I8 Demand Data'!Q63","v":0},{"$f":"'I8 Demand Data'!R63","v":0},{"$f":"'I8 Demand Data'!S63","v":0},{"$f":"'I8 Demand Data'!T63","v":0},{"$f":"'I8 Demand Data'!U63","v":0},{"$f":"'I8 Demand Data'!V63","v":0},{"$f":"'I8 Demand Data'!W63","v":0}]
["SNCP4",{"$f":"SUM(C49:V49)","v":1022523.2331438435},{"$f":"'I8 Demand Data'!D64","v":335359.27325153199},{"$f":"'I8 Demand Data'!E64","v":193174.2184333975},{"$f":"'I8 Demand Data'!F64","v":485228.02354556508},{"$f":"'I8 Demand Data'!G64","v":0},{"$f":"'I8 Demand Data'!H64","v":0},{"$f":"'I8 Demand Data'!I64","v":0},{"$f":"'I8 Demand Data'!J64","v":7240.9051836124754},{"$f":"'I8 Demand Data'!K64","v":0},{"$f":"'I8 Demand Data'!L64","v":1520.8127297364226},{"$f":"'I8 Demand Data'!M64","v":0},{"$f":"'I8 Demand Data'!N64","v":0},{"$f":"'I8 Demand Data'!O64","v":0},{"$f":"'I8 Demand Data'!P64","v":0},{"$f":"'I8 Demand Data'!Q64","v":0},{"$f":"'I8 Demand Data'!R64","v":0},{"$f":"'I8 Demand Data'!S64","v":0},{"$f":"'I8 Demand Data'!T64","v":0},{"$f":"'I8 Demand Data'!U64","v":0},{"$f":"'I8 Demand Data'!V64","v":0},{"$f":"'I8 Demand Data'!W64","v":0}]
[]
["PLCC - 4NCP"]
["DNCP4A",{"$f":"SUM(C52:V52)","v":1088521.2848050382},{"$f":"IF((C46-C26*4)<0,0,(C46-C26*4))","v":335359.27325153199},193174.2184333975,485228.02354556508,0,0,69953.281109047384,4186.4757357597155,0,620.01272973642267,0,0,0,0,0,0,0,0,0,0,0]
["PNCP4A",{"$f":"SUM(C53:V53)","v":999508.48480503808},{"$f":"IF((C47-C27*4)<0,0,(C47-C27*4))","v":256471.27325153199},184163.01843339749,484116.02354556508,0,0,69951.681109047378,4186.4757357597155,0,620.01272973642267,0,0,0,0,0,0,0,0,0,0,0]
["LTNCP4A",{"$f":"SUM(C54:V54)","v":933734.40369599068},259573.67325153199,184836.6184333975,484517.62354556506,0,0,0,4186.4757357597155,0,620.01272973642267,0,0,0,0,0,0,0,0,0,0,0]
["SNCP4A",{"$f":"SUM(C55:V55)","v":932617.60369599063},{"$f":"IF((C49-C29*4)<0,0,(C49-C29*4))","v":258903.27325153199},184718.2184333975,484189.62354556506,0,0,0,4186.4757357597155,0,620.01272973642267,0,0,0,0,0,0,0,0,0,0,0]
[]
["12NCP"]
[]
["DNCP12",{"$f":"SUM(C59:V59)","v":3009995.2576874015},{"$f":"'I8 Demand Data'!D67","v":902093.37992028764},{"$f":"'I8 Demand Data'!E67","v":516375.54057486623},{"$f":"'I8 Demand Data'!F67","v":1378614.1421438979},{"$f":"'I8 Demand Data'!G67","v":0},{"$f":"'I8 Demand Data'!H67","v":0},{"$f":"'I8 Demand Data'!I67","v":187426.26190277489},{"$f":"'I8 Demand Data'!J67","v":21102.583464297262},{"$f":"'I8 Demand Data'!K67","v":0},{"$f":"'I8 Demand Data'!L67","v":4383.349681277411},{"$f":"'I8 Demand Data'!M67","v":0},{"$f":"'I8 Demand Data'!N67","v":0},{"$f":"'I8 Demand Data'!O67","v":0},{"$f":"'I8 Demand Data'!P67","v":0},{"$f":"'I8 Demand Data'!Q67","v":0},{"$f":"'I8 Demand Data'!R67","v":0},{"$f":"'I8 Demand Data'!S67","v":0},{"$f":"'I8 Demand Data'!T67","v":0},{"$f":"'I8 Demand Data'!U67","v":0},{"$f":"'I8 Demand Data'!V67","v":0},{"$f":"'I8 Demand Data'!W67","v":0}]
["PNCP12",{"$f":"SUM(C60:V60)","v":3009995.2576874015},{"$f":"'I8 Demand Data'!D68","v":902093.37992028764},{"$f":"'I8 Demand Data'!E68","v":516375.54057486623},{"$f":"'I8 Demand Data'!F68","v":1378614.1421438979},{"$f":"'I8 Demand Data'!G68","v":0},{"$f":"'I8 Demand Data'!H68","v":0},{"$f":"'I8 Demand Data'!I68","v":187426.26190277489},{"$f":"'I8 Demand Data'!J68","v":21102.583464297262},{"$f":"'I8 Demand Data'!K68","v":0},{"$f":"'I8 Demand Data'!L68","v":4383.349681277411},{"$f":"'I8 Demand Data'!M68","v":0},{"$f":"'I8 Demand Data'!N68","v":0},{"$f":"'I8 Demand Data'!O68","v":0},{"$f":"'I8 Demand Data'!P68","v":0},{"$f":"'I8 Demand Data'!Q68","v":0},{"$f":"'I8 Demand Data'!R68","v":0},{"$f":"'I8 Demand Data'!S68","v":0},{"$f":"'I8 Demand Data'!T68","v":0},{"$f":"'I8 Demand Data'!U68","v":0},{"$f":"'I8 Demand Data'!V68","v":0},{"$f":"'I8 Demand Data'!W68","v":0}]
["LTNCP12",{"$f":"SUM(C61:V61)","v":2822568.9957846268},{"$f":"'I8 Demand Data'!D69","v":902093.37992028764},{"$f":"'I8 Demand Data'!E69","v":516375.54057486623},{"$f":"'I8 Demand Data'!F69","v":1378614.1421438979},{"$f":"'I8 Demand Data'!G69","v":0},{"$f":"'I8 Demand Data'!H69","v":0},{"$f":"'I8 Demand Data'!I69","v":0},{"$f":"'I8 Demand Data'!J69","v":21102.583464297262},{"$f":"'I8 Demand Data'!K69","v":0},{"$f":"'I8 Demand Data'!L69","v":4383.349681277411},{"$f":"'I8 Demand Data'!M69","v":0},{"$f":"'I8 Demand Data'!N69","v":0},{"$f":"'I8 Demand Data'!O69","v":0},{"$f":"'I8 Demand Data'!P69","v":0},{"$f":"'I8 Demand Data'!Q69","v":0},{"$f":"'I8 Demand Data'!R69","v":0},{"$f":"'I8 Demand Data'!S69","v":0},{"$f":"'I8 Demand Data'!T69","v":0},{"$f":"'I8 Demand Data'!U69","v":0},{"$f":"'I8 Demand Data'!V69","v":0},{"$f":"'I8 Demand Data'!W69","v":0}]
["SNCP12",{"$f":"SUM(C62:V62)","v":2822568.9957846268},{"$f":"'I8 Demand Data'!D70","v":902093.37992028764},{"$f":"'I8 Demand Data'!E70","v":516375.54057486623},{"$f":"'I8 Demand Data'!F70","v":1378614.1421438979},{"$f":"'I8 Demand Data'!G70","v":0},{"$f":"'I8 Demand Data'!H70","v":0},{"$f":"'I8 Demand Data'!I70","v":0},{"$f":"'I8 Demand Data'!J70","v":21102.583464297262},{"$f":"'I8 Demand Data'!K70","v":0},{"$f":"'I8 Demand Data'!L70","v":4383.349681277411},{"$f":"'I8 Demand Data'!M70","v":0},{"$f":"'I8 Demand Data'!N70","v":0},{"$f":"'I8 Demand Data'!O70","v":0},{"$f":"'I8 Demand Data'!P70","v":0},{"$f":"'I8 Demand Data'!Q70","v":0},{"$f":"'I8 Demand Data'!R70","v":0},{"$f":"'I8 Demand Data'!S70","v":0},{"$f":"'I8 Demand Data'!T70","v":0},{"$f":"'I8 Demand Data'!U70","v":0},{"$f":"'I8 Demand Data'!V70","v":0},{"$f":"'I8 Demand Data'!W70","v":0}]
[]
["PLCC - 12NCP"]
["DNCP12A",{"$f":"SUM(C65:V65)","v":2998129.569343843},{"$f":"IF((C59-C26*12)<0,0,(C59-C26*12))","v":902093.37992028764},516375.54057486623,1378614.1421438979,0,0,187426.26190277489,11939.295120738981,0,1680.9496812774114,0,0,0,0,0,0,0,0,0,0,0]
["PNCP12A",{"$f":"SUM(C66:V66)","v":2731091.1693438427},{"$f":"IF((C60-C27*12)<0,0,(C60-C27*12))","v":665429.37992028764},489341.94057486625,1375278.1421438979,0,0,187421.4619027749,11939.295120738981,0,1680.9496812774114,0,0,0,0,0,0,0,0,0,0,0]
["LTNCP12A",{"$f":"SUM(C67:V67)","v":2556202.5074410681},674736.57992028759,491362.74057486624,1376482.942143898,0,0,0,11939.295120738981,0,1680.9496812774114,0,0,0,0,0,0,0,0,0,0,0]
["SNCP12A",{"$f":"SUM(C68:V68)","v":2552852.1074410682},{"$f":"IF((C62-C29*12)<0,0,(C62-C29*12))","v":672725.37992028764},491007.54057486623,1375498.942143898,0,0,0,11939.295120738981,0,1680.9496812774114,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"E4 TB Allocation Details","index":31,"n_rows":214,"n_cols":17,"rows_kept":214,"cut":false,"hidden":false,"merged":[[16,5,16,7],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[10,0,13,11]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet E4 Trial Balance Allocation Detail Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E4 Trial Balance Allocation Detail Worksheet  -  "}]
[]
[]
[]
[]
[]
["This sheet shows what accounts are included in the COSS, and how they are grouped into working capital and rate base. It shows how accounts are categorized in the customer and demand related costs. It will then show how the categorized costs are allocated to customer and demand related components. It will also show how Miscellaneous Revenue and General Plant and Administration costs are allocated. FInally, it will show how costs are being grouped together for presentation purposes."]
[]
[]
[]
[]
[]
["Uniform System of Accounts -  Detail Accounts:",null,null,null,null,"Classification and Allocation",null,null,"Allocation Demand Related ","Allocation Customer Related ","Allocation A&G Related ","Allocation Misc Related "]
["USoA Account #","Accounts","Explanations","Grouping for Sheet O1 Revenue to Cost","Demand Grouping Indicator","Demand","Customer","Joint","Demand ID","Customer ID","A & G ID","Misc ID",null,"cp","ncp","non-demand","FINAL"]
[1565,"Conservation and Demand Management Expenditures and Recoveries","CDM Expenditures and Recoveries","dp",null,{"$f":"IF(Q19=\"\", \"\", Q19)","v":""},"O&M",null,{"$f":"IF(ISERROR(F19), \"\", (F19))","v":""},{"$f":"IF(ISBLANK(G19), \"\", (G19))","v":"O&M"},null,null,null,{"$f":"IF(AND(OR(E19=\"TCP\", OR(E19=\"DCP\", E19=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E19 & 1, IF(AND(OR(E19=\"TCP\", OR(E19=\"DCP\", E19=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E19 & 4, IF(AND(OR(E19=\"TCP\", OR(E19=\"DCP\", E19=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E19 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E19=\"DNCP\", OR(E19=\"SNCP\", E19=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E19 & 1, IF(AND(OR(E19=\"DNCP\", OR(E19=\"SNCP\", E19=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E19 & 4, IF(AND(OR(E19=\"DNCP\", OR(E19=\"SNCP\", E19=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E19 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E19), \"\", IF(ISERROR(SEARCH(\"cp\",E19)), E19, \"\"))","v":""},{"$f":"IF(AND(N19=\"\",O19=\"\"),P19,IF(AND(O19=\"\",P19=\"\"),N19,O19))","v":""}]
[1608,"Franchises and Consents","Other Distribution Assets","gp",null,{"$f":"IF(Q20=\"\", \"\", Q20)","v":""},null,null,{"$f":"IF(ISERROR(F20), \"\", (F20))","v":""},"","NFA ECC",null,null,{"$f":"IF(AND(OR(E20=\"TCP\", OR(E20=\"DCP\", E20=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E20 & 1, IF(AND(OR(E20=\"TCP\", OR(E20=\"DCP\", E20=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E20 & 4, IF(AND(OR(E20=\"TCP\", OR(E20=\"DCP\", E20=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E20 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E20=\"DNCP\", OR(E20=\"SNCP\", E20=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E20 & 1, IF(AND(OR(E20=\"DNCP\", OR(E20=\"SNCP\", E20=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E20 & 4, IF(AND(OR(E20=\"DNCP\", OR(E20=\"SNCP\", E20=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E20 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E20), \"\", IF(ISERROR(SEARCH(\"cp\",E20)), E20, \"\"))","v":""},{"$f":"IF(AND(N20=\"\",O20=\"\"),P20,IF(AND(O20=\"\",P20=\"\"),N20,O20))","v":""}]
[1805,"Land",null,"dp","DDCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E21=\"TCP\", OR(E21=\"DCP\", E21=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E21 & 1, IF(AND(OR(E21=\"TCP\", OR(E21=\"DCP\", E21=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E21 & 4, IF(AND(OR(E21=\"TCP\", OR(E21=\"DCP\", E21=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E21 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E21=\"DNCP\", OR(E21=\"SNCP\", E21=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E21 & 1, IF(AND(OR(E21=\"DNCP\", OR(E21=\"SNCP\", E21=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E21 & 4, IF(AND(OR(E21=\"DNCP\", OR(E21=\"SNCP\", E21=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E21 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N21=\"\",O21=\"\"),P21,IF(AND(O21=\"\",P21=\"\"),N21,O21))","v":""}]
["1805-1","Land Station >50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E22=\"TCP\", OR(E22=\"DCP\", E22=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E22 & 1, IF(AND(OR(E22=\"TCP\", OR(E22=\"DCP\", E22=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E22 & 4, IF(AND(OR(E22=\"TCP\", OR(E22=\"DCP\", E22=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E22 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E22=\"DNCP\", OR(E22=\"SNCP\", E22=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E22 & 1, IF(AND(OR(E22=\"DNCP\", OR(E22=\"SNCP\", E22=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E22 & 4, IF(AND(OR(E22=\"DNCP\", OR(E22=\"SNCP\", E22=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E22 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N22=\"\",O22=\"\"),P22,IF(AND(O22=\"\",P22=\"\"),N22,O22))","v":"TCP12"}]
["1805-2","Land Station <50 kV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E23=\"TCP\", OR(E23=\"DCP\", E23=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E23 & 1, IF(AND(OR(E23=\"TCP\", OR(E23=\"DCP\", E23=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E23 & 4, IF(AND(OR(E23=\"TCP\", OR(E23=\"DCP\", E23=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E23 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E23=\"DNCP\", OR(E23=\"SNCP\", E23=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E23 & 1, IF(AND(OR(E23=\"DNCP\", OR(E23=\"SNCP\", E23=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E23 & 4, IF(AND(OR(E23=\"DNCP\", OR(E23=\"SNCP\", E23=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E23 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N23=\"\",O23=\"\"),P23,IF(AND(O23=\"\",P23=\"\"),N23,O23))","v":"DCP12"}]
[1806,"Land Rights",null,"dp","DDCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E24=\"TCP\", OR(E24=\"DCP\", E24=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E24 & 1, IF(AND(OR(E24=\"TCP\", OR(E24=\"DCP\", E24=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E24 & 4, IF(AND(OR(E24=\"TCP\", OR(E24=\"DCP\", E24=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E24 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E24=\"DNCP\", OR(E24=\"SNCP\", E24=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E24 & 1, IF(AND(OR(E24=\"DNCP\", OR(E24=\"SNCP\", E24=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E24 & 4, IF(AND(OR(E24=\"DNCP\", OR(E24=\"SNCP\", E24=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E24 & 12, \"\")))","v":""},"",""]
["1806-1","Land Rights Station >50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E25=\"TCP\", OR(E25=\"DCP\", E25=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E25 & 1, IF(AND(OR(E25=\"TCP\", OR(E25=\"DCP\", E25=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E25 & 4, IF(AND(OR(E25=\"TCP\", OR(E25=\"DCP\", E25=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E25 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E25=\"DNCP\", OR(E25=\"SNCP\", E25=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E25 & 1, IF(AND(OR(E25=\"DNCP\", OR(E25=\"SNCP\", E25=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E25 & 4, IF(AND(OR(E25=\"DNCP\", OR(E25=\"SNCP\", E25=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E25 & 12, \"\")))","v":""},"","TCP12"]
["1806-2","Land Rights Station <50 kV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E26=\"TCP\", OR(E26=\"DCP\", E26=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E26 & 1, IF(AND(OR(E26=\"TCP\", OR(E26=\"DCP\", E26=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E26 & 4, IF(AND(OR(E26=\"TCP\", OR(E26=\"DCP\", E26=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E26 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E26=\"DNCP\", OR(E26=\"SNCP\", E26=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E26 & 1, IF(AND(OR(E26=\"DNCP\", OR(E26=\"SNCP\", E26=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E26 & 4, IF(AND(OR(E26=\"DNCP\", OR(E26=\"SNCP\", E26=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E26 & 12, \"\")))","v":""},"","DCP12"]
[1808,"Buildings and Fixtures",null,"dp","DDCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E27=\"TCP\", OR(E27=\"DCP\", E27=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E27 & 1, IF(AND(OR(E27=\"TCP\", OR(E27=\"DCP\", E27=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E27 & 4, IF(AND(OR(E27=\"TCP\", OR(E27=\"DCP\", E27=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E27 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E27=\"DNCP\", OR(E27=\"SNCP\", E27=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E27 & 1, IF(AND(OR(E27=\"DNCP\", OR(E27=\"SNCP\", E27=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E27 & 4, IF(AND(OR(E27=\"DNCP\", OR(E27=\"SNCP\", E27=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E27 & 12, \"\")))","v":""},"",""]
["1808-1","Buildings and Fixtures > 50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E28=\"TCP\", OR(E28=\"DCP\", E28=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E28 & 1, IF(AND(OR(E28=\"TCP\", OR(E28=\"DCP\", E28=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E28 & 4, IF(AND(OR(E28=\"TCP\", OR(E28=\"DCP\", E28=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E28 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E28=\"DNCP\", OR(E28=\"SNCP\", E28=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E28 & 1, IF(AND(OR(E28=\"DNCP\", OR(E28=\"SNCP\", E28=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E28 & 4, IF(AND(OR(E28=\"DNCP\", OR(E28=\"SNCP\", E28=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E28 & 12, \"\")))","v":""},"","TCP12"]
["1808-2","Buildings and Fixtures < 50 KV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E29=\"TCP\", OR(E29=\"DCP\", E29=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E29 & 1, IF(AND(OR(E29=\"TCP\", OR(E29=\"DCP\", E29=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E29 & 4, IF(AND(OR(E29=\"TCP\", OR(E29=\"DCP\", E29=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E29 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E29=\"DNCP\", OR(E29=\"SNCP\", E29=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E29 & 1, IF(AND(OR(E29=\"DNCP\", OR(E29=\"SNCP\", E29=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E29 & 4, IF(AND(OR(E29=\"DNCP\", OR(E29=\"SNCP\", E29=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E29 & 12, \"\")))","v":""},"","DCP12"]
[1810,"Leasehold Improvements",null,"dp","DDCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E30=\"TCP\", OR(E30=\"DCP\", E30=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E30 & 1, IF(AND(OR(E30=\"TCP\", OR(E30=\"DCP\", E30=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E30 & 4, IF(AND(OR(E30=\"TCP\", OR(E30=\"DCP\", E30=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E30 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E30=\"DNCP\", OR(E30=\"SNCP\", E30=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E30 & 1, IF(AND(OR(E30=\"DNCP\", OR(E30=\"SNCP\", E30=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E30 & 4, IF(AND(OR(E30=\"DNCP\", OR(E30=\"SNCP\", E30=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E30 & 12, \"\")))","v":""},"",""]
["1810-1","Leasehold Improvements >50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E31=\"TCP\", OR(E31=\"DCP\", E31=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E31 & 1, IF(AND(OR(E31=\"TCP\", OR(E31=\"DCP\", E31=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E31 & 4, IF(AND(OR(E31=\"TCP\", OR(E31=\"DCP\", E31=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E31 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E31=\"DNCP\", OR(E31=\"SNCP\", E31=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E31 & 1, IF(AND(OR(E31=\"DNCP\", OR(E31=\"SNCP\", E31=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E31 & 4, IF(AND(OR(E31=\"DNCP\", OR(E31=\"SNCP\", E31=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E31 & 12, \"\")))","v":""},"","TCP12"]
["1810-2","Leasehold Improvements <50 kV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E32=\"TCP\", OR(E32=\"DCP\", E32=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E32 & 1, IF(AND(OR(E32=\"TCP\", OR(E32=\"DCP\", E32=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E32 & 4, IF(AND(OR(E32=\"TCP\", OR(E32=\"DCP\", E32=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E32 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E32=\"DNCP\", OR(E32=\"SNCP\", E32=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E32 & 1, IF(AND(OR(E32=\"DNCP\", OR(E32=\"SNCP\", E32=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E32 & 4, IF(AND(OR(E32=\"DNCP\", OR(E32=\"SNCP\", E32=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E32 & 12, \"\")))","v":""},"","DCP12"]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E33=\"TCP\", OR(E33=\"DCP\", E33=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E33 & 1, IF(AND(OR(E33=\"TCP\", OR(E33=\"DCP\", E33=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E33 & 4, IF(AND(OR(E33=\"TCP\", OR(E33=\"DCP\", E33=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E33 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E33=\"DNCP\", OR(E33=\"SNCP\", E33=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E33 & 1, IF(AND(OR(E33=\"DNCP\", OR(E33=\"SNCP\", E33=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E33 & 4, IF(AND(OR(E33=\"DNCP\", OR(E33=\"SNCP\", E33=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E33 & 12, \"\")))","v":""},"","TCP12"]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E34=\"TCP\", OR(E34=\"DCP\", E34=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E34 & 1, IF(AND(OR(E34=\"TCP\", OR(E34=\"DCP\", E34=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E34 & 4, IF(AND(OR(E34=\"TCP\", OR(E34=\"DCP\", E34=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E34 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E34=\"DNCP\", OR(E34=\"SNCP\", E34=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E34 & 1, IF(AND(OR(E34=\"DNCP\", OR(E34=\"SNCP\", E34=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E34 & 4, IF(AND(OR(E34=\"DNCP\", OR(E34=\"SNCP\", E34=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E34 & 12, \"\")))","v":""},"","DCP12"]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E35=\"TCP\", OR(E35=\"DCP\", E35=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E35 & 1, IF(AND(OR(E35=\"TCP\", OR(E35=\"DCP\", E35=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E35 & 4, IF(AND(OR(E35=\"TCP\", OR(E35=\"DCP\", E35=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E35 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E35=\"DNCP\", OR(E35=\"SNCP\", E35=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E35 & 1, IF(AND(OR(E35=\"DNCP\", OR(E35=\"SNCP\", E35=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E35 & 4, IF(AND(OR(E35=\"DNCP\", OR(E35=\"SNCP\", E35=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E35 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E35), \"\", IF(ISERROR(SEARCH(\"cp\",E35)), E35, \"\"))","v":""},{"$f":"IF(AND(N35=\"\",O35=\"\"),P35,IF(AND(O35=\"\",P35=\"\"),N35,O35))","v":"DCP12"}]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",null,"dp","PNCP","PNCP4",null,null,"PNCP4","",null,null,null,{"$f":"IF(AND(OR(E36=\"TCP\", OR(E36=\"DCP\", E36=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E36 & 1, IF(AND(OR(E36=\"TCP\", OR(E36=\"DCP\", E36=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E36 & 4, IF(AND(OR(E36=\"TCP\", OR(E36=\"DCP\", E36=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E36 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E36=\"DNCP\", OR(E36=\"SNCP\", E36=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E36 & 1, IF(AND(OR(E36=\"DNCP\", OR(E36=\"SNCP\", E36=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E36 & 4, IF(AND(OR(E36=\"DNCP\", OR(E36=\"SNCP\", E36=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E36 & 12, \"\")))","v":"PNCP4"},{"$f":"IF(ISBLANK(E36), \"\", IF(ISERROR(SEARCH(\"cp\",E36)), E36, \"\"))","v":""},{"$f":"IF(AND(N36=\"\",O36=\"\"),P36,IF(AND(O36=\"\",P36=\"\"),N36,O36))","v":"PNCP4"}]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",null,"dp",null,null,"CEN",null,null,"CEN",null,null,null,null,null,{"$f":"IF(ISBLANK(E37), \"\", IF(ISERROR(SEARCH(\"cp\",E37)), E37, \"\"))","v":""}]
[1825,"Storage Battery Equipment",null,"dp","DDCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E38=\"TCP\", OR(E38=\"DCP\", E38=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E38 & 1, IF(AND(OR(E38=\"TCP\", OR(E38=\"DCP\", E38=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E38 & 4, IF(AND(OR(E38=\"TCP\", OR(E38=\"DCP\", E38=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E38 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E38=\"DNCP\", OR(E38=\"SNCP\", E38=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E38 & 1, IF(AND(OR(E38=\"DNCP\", OR(E38=\"SNCP\", E38=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E38 & 4, IF(AND(OR(E38=\"DNCP\", OR(E38=\"SNCP\", E38=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E38 & 12, \"\")))","v":""},"",""]
["1825-1","Storage Battery Equipment > 50 kV",null,"dp","TCP","TCP12",null,null,"TCP12","",null,null,null,{"$f":"IF(AND(OR(E39=\"TCP\", OR(E39=\"DCP\", E39=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E39 & 1, IF(AND(OR(E39=\"TCP\", OR(E39=\"DCP\", E39=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E39 & 4, IF(AND(OR(E39=\"TCP\", OR(E39=\"DCP\", E39=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E39 & 12, \"\")))","v":"TCP12"},{"$f":"IF(AND(OR(E39=\"DNCP\", OR(E39=\"SNCP\", E39=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E39 & 1, IF(AND(OR(E39=\"DNCP\", OR(E39=\"SNCP\", E39=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E39 & 4, IF(AND(OR(E39=\"DNCP\", OR(E39=\"SNCP\", E39=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E39 & 12, \"\")))","v":""},"","TCP12"]
["1825-2","Storage Battery Equipment <50 kV",null,"dp","DCP","DCP12",null,null,"DCP12","",null,null,null,{"$f":"IF(AND(OR(E40=\"TCP\", OR(E40=\"DCP\", E40=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E40 & 1, IF(AND(OR(E40=\"TCP\", OR(E40=\"DCP\", E40=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E40 & 4, IF(AND(OR(E40=\"TCP\", OR(E40=\"DCP\", E40=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E40 & 12, \"\")))","v":"DCP12"},{"$f":"IF(AND(OR(E40=\"DNCP\", OR(E40=\"SNCP\", E40=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E40 & 1, IF(AND(OR(E40=\"DNCP\", OR(E40=\"SNCP\", E40=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E40 & 4, IF(AND(OR(E40=\"DNCP\", OR(E40=\"SNCP\", E40=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E40 & 12, \"\")))","v":""},"","DCP12"]
[1830,"Poles, Towers and Fixtures",null,"dp","DDNCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E41=\"TCP\", OR(E41=\"DCP\", E41=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E41 & 1, IF(AND(OR(E41=\"TCP\", OR(E41=\"DCP\", E41=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E41 & 4, IF(AND(OR(E41=\"TCP\", OR(E41=\"DCP\", E41=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E41 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E41=\"DNCP\", OR(E41=\"SNCP\", E41=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E41 & 1, IF(AND(OR(E41=\"DNCP\", OR(E41=\"SNCP\", E41=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E41 & 4, IF(AND(OR(E41=\"DNCP\", OR(E41=\"SNCP\", E41=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E41 & 12, \"\")))","v":""},"",""]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",null,"dp","BCP","BCP12",null,null,"BCP12","",null,null,null,{"$f":"IF(AND(OR(E42=\"TCP\", OR(E42=\"DCP\", E42=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E42 & 1, IF(AND(OR(E42=\"TCP\", OR(E42=\"DCP\", E42=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E42 & 4, IF(AND(OR(E42=\"TCP\", OR(E42=\"DCP\", E42=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E42 & 12, \"\")))","v":"BCP12"},{"$f":"IF(AND(OR(E42=\"DNCP\", OR(E42=\"SNCP\", E42=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E42 & 1, IF(AND(OR(E42=\"DNCP\", OR(E42=\"SNCP\", E42=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E42 & 4, IF(AND(OR(E42=\"DNCP\", OR(E42=\"SNCP\", E42=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E42 & 12, \"\")))","v":""},"","BCP12"]
["1830-4","Poles, Towers and Fixtures - Primary",null,"dp","PNCP","PNCP4","CCP","x","PNCP4","CCP",null,null,null,{"$f":"IF(AND(OR(E43=\"TCP\", OR(E43=\"DCP\", E43=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E43 & 1, IF(AND(OR(E43=\"TCP\", OR(E43=\"DCP\", E43=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E43 & 4, IF(AND(OR(E43=\"TCP\", OR(E43=\"DCP\", E43=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E43 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E43=\"DNCP\", OR(E43=\"SNCP\", E43=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E43 & 1, IF(AND(OR(E43=\"DNCP\", OR(E43=\"SNCP\", E43=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E43 & 4, IF(AND(OR(E43=\"DNCP\", OR(E43=\"SNCP\", E43=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E43 & 12, \"\")))","v":"PNCP4"},"",{"$f":"IF(AND(N43=\"\",O43=\"\"),P43,IF(AND(O43=\"\",P43=\"\"),N43,O43))","v":"PNCP4"}]
["1830-5","Poles, Towers and Fixtures - Secondary",null,"dp","SNCP","SNCP4","CCS","x","SNCP4","CCS",null,null,null,{"$f":"IF(AND(OR(E44=\"TCP\", OR(E44=\"DCP\", E44=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E44 & 1, IF(AND(OR(E44=\"TCP\", OR(E44=\"DCP\", E44=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E44 & 4, IF(AND(OR(E44=\"TCP\", OR(E44=\"DCP\", E44=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E44 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E44=\"DNCP\", OR(E44=\"SNCP\", E44=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E44 & 1, IF(AND(OR(E44=\"DNCP\", OR(E44=\"SNCP\", E44=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E44 & 4, IF(AND(OR(E44=\"DNCP\", OR(E44=\"SNCP\", E44=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E44 & 12, \"\")))","v":"SNCP4"},"","SNCP4"]
[1835,"Overhead Conductors and Devices",null,"dp","DDNCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E45=\"TCP\", OR(E45=\"DCP\", E45=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E45 & 1, IF(AND(OR(E45=\"TCP\", OR(E45=\"DCP\", E45=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E45 & 4, IF(AND(OR(E45=\"TCP\", OR(E45=\"DCP\", E45=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E45 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E45=\"DNCP\", OR(E45=\"SNCP\", E45=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E45 & 1, IF(AND(OR(E45=\"DNCP\", OR(E45=\"SNCP\", E45=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E45 & 4, IF(AND(OR(E45=\"DNCP\", OR(E45=\"SNCP\", E45=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E45 & 12, \"\")))","v":""},"",""]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",null,"dp","BCP","BCP12"," "," ","BCP12"," ",null,null,null,{"$f":"IF(AND(OR(E46=\"TCP\", OR(E46=\"DCP\", E46=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E46 & 1, IF(AND(OR(E46=\"TCP\", OR(E46=\"DCP\", E46=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E46 & 4, IF(AND(OR(E46=\"TCP\", OR(E46=\"DCP\", E46=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E46 & 12, \"\")))","v":"BCP12"},{"$f":"IF(AND(OR(E46=\"DNCP\", OR(E46=\"SNCP\", E46=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E46 & 1, IF(AND(OR(E46=\"DNCP\", OR(E46=\"SNCP\", E46=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E46 & 4, IF(AND(OR(E46=\"DNCP\", OR(E46=\"SNCP\", E46=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E46 & 12, \"\")))","v":""},"","BCP12"]
["1835-4","Overhead Conductors and Devices - Primary",null,"dp","PNCP","PNCP4","CCP","x","PNCP4","CCP",null,null,null,{"$f":"IF(AND(OR(E47=\"TCP\", OR(E47=\"DCP\", E47=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E47 & 1, IF(AND(OR(E47=\"TCP\", OR(E47=\"DCP\", E47=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E47 & 4, IF(AND(OR(E47=\"TCP\", OR(E47=\"DCP\", E47=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E47 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E47=\"DNCP\", OR(E47=\"SNCP\", E47=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E47 & 1, IF(AND(OR(E47=\"DNCP\", OR(E47=\"SNCP\", E47=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E47 & 4, IF(AND(OR(E47=\"DNCP\", OR(E47=\"SNCP\", E47=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E47 & 12, \"\")))","v":"PNCP4"},"","PNCP4"]
["1835-5","Overhead Conductors and Devices - Secondary",null,"dp","SNCP","SNCP4","CCS","x",{"$f":"IF(ISERROR(F48), \"\", (F48))","v":"SNCP4"},{"$f":"IF(ISBLANK(G48), \"\", (G48))","v":"CCS"},null,null,null,{"$f":"IF(AND(OR(E48=\"TCP\", OR(E48=\"DCP\", E48=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E48 & 1, IF(AND(OR(E48=\"TCP\", OR(E48=\"DCP\", E48=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E48 & 4, IF(AND(OR(E48=\"TCP\", OR(E48=\"DCP\", E48=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E48 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E48=\"DNCP\", OR(E48=\"SNCP\", E48=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E48 & 1, IF(AND(OR(E48=\"DNCP\", OR(E48=\"SNCP\", E48=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E48 & 4, IF(AND(OR(E48=\"DNCP\", OR(E48=\"SNCP\", E48=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E48 & 12, \"\")))","v":"SNCP4"},"","SNCP4"]
[1840,"Underground Conduit",null,"dp","DDNCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E49=\"TCP\", OR(E49=\"DCP\", E49=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E49 & 1, IF(AND(OR(E49=\"TCP\", OR(E49=\"DCP\", E49=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E49 & 4, IF(AND(OR(E49=\"TCP\", OR(E49=\"DCP\", E49=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E49 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E49=\"DNCP\", OR(E49=\"SNCP\", E49=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E49 & 1, IF(AND(OR(E49=\"DNCP\", OR(E49=\"SNCP\", E49=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E49 & 4, IF(AND(OR(E49=\"DNCP\", OR(E49=\"SNCP\", E49=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E49 & 12, \"\")))","v":""},"",""]
["1840-3","Underground Conduit - Bulk Delivery","Land and Buildings","dp","BCP","BCP12",null,null,"BCP12","",null,null,null,{"$f":"IF(AND(OR(E50=\"TCP\", OR(E50=\"DCP\", E50=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E50 & 1, IF(AND(OR(E50=\"TCP\", OR(E50=\"DCP\", E50=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E50 & 4, IF(AND(OR(E50=\"TCP\", OR(E50=\"DCP\", E50=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E50 & 12, \"\")))","v":"BCP12"},{"$f":"IF(AND(OR(E50=\"DNCP\", OR(E50=\"SNCP\", E50=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E50 & 1, IF(AND(OR(E50=\"DNCP\", OR(E50=\"SNCP\", E50=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E50 & 4, IF(AND(OR(E50=\"DNCP\", OR(E50=\"SNCP\", E50=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E50 & 12, \"\")))","v":""},"","BCP12"]
["1840-4","Underground Conduit - Primary","Land and Buildings","dp","PNCP","PNCP4","CCP","x","PNCP4","CCP",null,null,null,{"$f":"IF(AND(OR(E51=\"TCP\", OR(E51=\"DCP\", E51=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E51 & 1, IF(AND(OR(E51=\"TCP\", OR(E51=\"DCP\", E51=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E51 & 4, IF(AND(OR(E51=\"TCP\", OR(E51=\"DCP\", E51=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E51 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E51=\"DNCP\", OR(E51=\"SNCP\", E51=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E51 & 1, IF(AND(OR(E51=\"DNCP\", OR(E51=\"SNCP\", E51=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E51 & 4, IF(AND(OR(E51=\"DNCP\", OR(E51=\"SNCP\", E51=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E51 & 12, \"\")))","v":"PNCP4"},"","PNCP4"]
["1840-5","Underground Conduit - Secondary","Land and Buildings","dp","SNCP","SNCP4","CCS","x","SNCP4","CCS",null,null,null,{"$f":"IF(AND(OR(E52=\"TCP\", OR(E52=\"DCP\", E52=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E52 & 1, IF(AND(OR(E52=\"TCP\", OR(E52=\"DCP\", E52=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E52 & 4, IF(AND(OR(E52=\"TCP\", OR(E52=\"DCP\", E52=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E52 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E52=\"DNCP\", OR(E52=\"SNCP\", E52=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E52 & 1, IF(AND(OR(E52=\"DNCP\", OR(E52=\"SNCP\", E52=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E52 & 4, IF(AND(OR(E52=\"DNCP\", OR(E52=\"SNCP\", E52=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E52 & 12, \"\")))","v":"SNCP4"},"","SNCP4"]
[1845,"Underground Conductors and Devices","Land and Buildings","dp","DDNCP","",null,null,"","",null,null,null,{"$f":"IF(AND(OR(E53=\"TCP\", OR(E53=\"DCP\", E53=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E53 & 1, IF(AND(OR(E53=\"TCP\", OR(E53=\"DCP\", E53=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E53 & 4, IF(AND(OR(E53=\"TCP\", OR(E53=\"DCP\", E53=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E53 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E53=\"DNCP\", OR(E53=\"SNCP\", E53=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E53 & 1, IF(AND(OR(E53=\"DNCP\", OR(E53=\"SNCP\", E53=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E53 & 4, IF(AND(OR(E53=\"DNCP\", OR(E53=\"SNCP\", E53=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E53 & 12, \"\")))","v":""},"",""]
["1845-3","Underground Conductors and Devices - Bulk Delivery","TS Primary Above 50","dp","BCP","BCP12"," "," ","BCP12"," ",null,null,null,{"$f":"IF(AND(OR(E54=\"TCP\", OR(E54=\"DCP\", E54=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E54 & 1, IF(AND(OR(E54=\"TCP\", OR(E54=\"DCP\", E54=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E54 & 4, IF(AND(OR(E54=\"TCP\", OR(E54=\"DCP\", E54=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E54 & 12, \"\")))","v":"BCP12"},{"$f":"IF(AND(OR(E54=\"DNCP\", OR(E54=\"SNCP\", E54=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E54 & 1, IF(AND(OR(E54=\"DNCP\", OR(E54=\"SNCP\", E54=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E54 & 4, IF(AND(OR(E54=\"DNCP\", OR(E54=\"SNCP\", E54=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E54 & 12, \"\")))","v":""},"","BCP12"]
["1845-4","Underground Conductors and Devices - Primary","DS","dp","PNCP","PNCP4","CCP","x","PNCP4","CCP",null,null,null,{"$f":"IF(AND(OR(E55=\"TCP\", OR(E55=\"DCP\", E55=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E55 & 1, IF(AND(OR(E55=\"TCP\", OR(E55=\"DCP\", E55=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E55 & 4, IF(AND(OR(E55=\"TCP\", OR(E55=\"DCP\", E55=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E55 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E55=\"DNCP\", OR(E55=\"SNCP\", E55=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E55 & 1, IF(AND(OR(E55=\"DNCP\", OR(E55=\"SNCP\", E55=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E55 & 4, IF(AND(OR(E55=\"DNCP\", OR(E55=\"SNCP\", E55=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E55 & 12, \"\")))","v":"PNCP4"},"","PNCP4"]
["1845-5","Underground Conductors and Devices - Secondary","Other Distribution Assets","dp","SNCP","SNCP4","CCS","x","SNCP4","CCS",null,null,null,{"$f":"IF(AND(OR(E56=\"TCP\", OR(E56=\"DCP\", E56=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E56 & 1, IF(AND(OR(E56=\"TCP\", OR(E56=\"DCP\", E56=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E56 & 4, IF(AND(OR(E56=\"TCP\", OR(E56=\"DCP\", E56=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E56 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E56=\"DNCP\", OR(E56=\"SNCP\", E56=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E56 & 1, IF(AND(OR(E56=\"DNCP\", OR(E56=\"SNCP\", E56=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E56 & 4, IF(AND(OR(E56=\"DNCP\", OR(E56=\"SNCP\", E56=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E56 & 12, \"\")))","v":"SNCP4"},"","SNCP4"]
[1850,"Line Transformers","Poles, Wires","dp","LTNCP","LTNCP4","CCLT","x","LTNCP4","CCLT",null,null,null,{"$f":"IF(AND(OR(E57=\"TCP\", OR(E57=\"DCP\", E57=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E57 & 1, IF(AND(OR(E57=\"TCP\", OR(E57=\"DCP\", E57=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E57 & 4, IF(AND(OR(E57=\"TCP\", OR(E57=\"DCP\", E57=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E57 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E57=\"DNCP\", OR(E57=\"SNCP\", E57=\"PNCP\", E57=\"LTNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E57 & 1, IF(AND(OR(E57=\"DNCP\", OR(E57=\"SNCP\", E57=\"PNCP\", E57=\"LTNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E57 & 4, IF(AND(OR(E57=\"DNCP\", OR(E57=\"SNCP\", E57=\"PNCP\", E57=\"LTNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E57 & 12, \"\")))","v":"LTNCP4"},{"$f":"IF(ISBLANK(E57), \"\", IF(ISERROR(SEARCH(\"cp\",E57)), E57, \"\"))","v":""},"LTNCP4"]
[1855,"Services","Services and Meters","dp",null,{"$f":"IF(Q58=\"\", \"\", Q58)","v":""},"CWCS",null,"","CWCS",null,null,null,{"$f":"IF(AND(OR(E58=\"TCP\", OR(E58=\"DCP\", E58=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E58 & 1, IF(AND(OR(E58=\"TCP\", OR(E58=\"DCP\", E58=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E58 & 4, IF(AND(OR(E58=\"TCP\", OR(E58=\"DCP\", E58=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E58 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E58=\"DNCP\", OR(E58=\"SNCP\", E58=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E58 & 1, IF(AND(OR(E58=\"DNCP\", OR(E58=\"SNCP\", E58=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E58 & 4, IF(AND(OR(E58=\"DNCP\", OR(E58=\"SNCP\", E58=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E58 & 12, \"\")))","v":""},"",""]
[1860,"Meters","Services and Meters","dp",null,"","CWMC",null,"","CWMC",null,null,null,{"$f":"IF(AND(OR(E59=\"TCP\", OR(E59=\"DCP\", E59=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E59 & 1, IF(AND(OR(E59=\"TCP\", OR(E59=\"DCP\", E59=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E59 & 4, IF(AND(OR(E59=\"TCP\", OR(E59=\"DCP\", E59=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E59 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E59=\"DNCP\", OR(E59=\"SNCP\", E59=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E59 & 1, IF(AND(OR(E59=\"DNCP\", OR(E59=\"SNCP\", E59=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E59 & 4, IF(AND(OR(E59=\"DNCP\", OR(E59=\"SNCP\", E59=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E59 & 12, \"\")))","v":""},"",""]
[]
[1905,"Land","Land and Buildings","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E61=\"TCP\", OR(E61=\"DCP\", E61=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E61 & 1, IF(AND(OR(E61=\"TCP\", OR(E61=\"DCP\", E61=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E61 & 4, IF(AND(OR(E61=\"TCP\", OR(E61=\"DCP\", E61=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E61 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E61=\"DNCP\", OR(E61=\"SNCP\", E61=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E61 & 1, IF(AND(OR(E61=\"DNCP\", OR(E61=\"SNCP\", E61=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E61 & 4, IF(AND(OR(E61=\"DNCP\", OR(E61=\"SNCP\", E61=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E61 & 12, \"\")))","v":""},"",""]
[1906,"Land Rights","Land and Buildings","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E62=\"TCP\", OR(E62=\"DCP\", E62=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E62 & 1, IF(AND(OR(E62=\"TCP\", OR(E62=\"DCP\", E62=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E62 & 4, IF(AND(OR(E62=\"TCP\", OR(E62=\"DCP\", E62=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E62 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E62=\"DNCP\", OR(E62=\"SNCP\", E62=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E62 & 1, IF(AND(OR(E62=\"DNCP\", OR(E62=\"SNCP\", E62=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E62 & 4, IF(AND(OR(E62=\"DNCP\", OR(E62=\"SNCP\", E62=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E62 & 12, \"\")))","v":""},"",""]
[1908,"Buildings and Fixtures","General Plant","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E63=\"TCP\", OR(E63=\"DCP\", E63=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E63 & 1, IF(AND(OR(E63=\"TCP\", OR(E63=\"DCP\", E63=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E63 & 4, IF(AND(OR(E63=\"TCP\", OR(E63=\"DCP\", E63=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E63 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E63=\"DNCP\", OR(E63=\"SNCP\", E63=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E63 & 1, IF(AND(OR(E63=\"DNCP\", OR(E63=\"SNCP\", E63=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E63 & 4, IF(AND(OR(E63=\"DNCP\", OR(E63=\"SNCP\", E63=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E63 & 12, \"\")))","v":""},"",""]
[1910,"Leasehold Improvements","General Plant","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E64=\"TCP\", OR(E64=\"DCP\", E64=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E64 & 1, IF(AND(OR(E64=\"TCP\", OR(E64=\"DCP\", E64=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E64 & 4, IF(AND(OR(E64=\"TCP\", OR(E64=\"DCP\", E64=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E64 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E64=\"DNCP\", OR(E64=\"SNCP\", E64=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E64 & 1, IF(AND(OR(E64=\"DNCP\", OR(E64=\"SNCP\", E64=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E64 & 4, IF(AND(OR(E64=\"DNCP\", OR(E64=\"SNCP\", E64=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E64 & 12, \"\")))","v":""},"",""]
[1915,"Office Furniture and Equipment","Equipment","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E65=\"TCP\", OR(E65=\"DCP\", E65=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E65 & 1, IF(AND(OR(E65=\"TCP\", OR(E65=\"DCP\", E65=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E65 & 4, IF(AND(OR(E65=\"TCP\", OR(E65=\"DCP\", E65=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E65 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E65=\"DNCP\", OR(E65=\"SNCP\", E65=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E65 & 1, IF(AND(OR(E65=\"DNCP\", OR(E65=\"SNCP\", E65=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E65 & 4, IF(AND(OR(E65=\"DNCP\", OR(E65=\"SNCP\", E65=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E65 & 12, \"\")))","v":""},"",""]
[1920,"Computer Equipment - Hardware","IT Assets","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E66=\"TCP\", OR(E66=\"DCP\", E66=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E66 & 1, IF(AND(OR(E66=\"TCP\", OR(E66=\"DCP\", E66=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E66 & 4, IF(AND(OR(E66=\"TCP\", OR(E66=\"DCP\", E66=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E66 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E66=\"DNCP\", OR(E66=\"SNCP\", E66=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E66 & 1, IF(AND(OR(E66=\"DNCP\", OR(E66=\"SNCP\", E66=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E66 & 4, IF(AND(OR(E66=\"DNCP\", OR(E66=\"SNCP\", E66=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E66 & 12, \"\")))","v":""},"",""]
[1925,"Computer Software","IT Assets","gp",null,"",null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E67=\"TCP\", OR(E67=\"DCP\", E67=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E67 & 1, IF(AND(OR(E67=\"TCP\", OR(E67=\"DCP\", E67=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E67 & 4, IF(AND(OR(E67=\"TCP\", OR(E67=\"DCP\", E67=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E67 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E67=\"DNCP\", OR(E67=\"SNCP\", E67=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E67 & 1, IF(AND(OR(E67=\"DNCP\", OR(E67=\"SNCP\", E67=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E67 & 4, IF(AND(OR(E67=\"DNCP\", OR(E67=\"SNCP\", E67=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E67 & 12, \"\")))","v":""},"",""]
[1930,"Transportation Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E68=\"TCP\", OR(E68=\"DCP\", E68=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E68 & 1, IF(AND(OR(E68=\"TCP\", OR(E68=\"DCP\", E68=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E68 & 4, IF(AND(OR(E68=\"TCP\", OR(E68=\"DCP\", E68=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E68 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E68=\"DNCP\", OR(E68=\"SNCP\", E68=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E68 & 1, IF(AND(OR(E68=\"DNCP\", OR(E68=\"SNCP\", E68=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E68 & 4, IF(AND(OR(E68=\"DNCP\", OR(E68=\"SNCP\", E68=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E68 & 12, \"\")))","v":""},"",""]
[1935,"Stores Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E69=\"TCP\", OR(E69=\"DCP\", E69=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E69 & 1, IF(AND(OR(E69=\"TCP\", OR(E69=\"DCP\", E69=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E69 & 4, IF(AND(OR(E69=\"TCP\", OR(E69=\"DCP\", E69=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E69 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E69=\"DNCP\", OR(E69=\"SNCP\", E69=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E69 & 1, IF(AND(OR(E69=\"DNCP\", OR(E69=\"SNCP\", E69=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E69 & 4, IF(AND(OR(E69=\"DNCP\", OR(E69=\"SNCP\", E69=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E69 & 12, \"\")))","v":""},"",""]
[1940,"Tools, Shop and Garage Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E70=\"TCP\", OR(E70=\"DCP\", E70=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E70 & 1, IF(AND(OR(E70=\"TCP\", OR(E70=\"DCP\", E70=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E70 & 4, IF(AND(OR(E70=\"TCP\", OR(E70=\"DCP\", E70=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E70 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E70=\"DNCP\", OR(E70=\"SNCP\", E70=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E70 & 1, IF(AND(OR(E70=\"DNCP\", OR(E70=\"SNCP\", E70=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E70 & 4, IF(AND(OR(E70=\"DNCP\", OR(E70=\"SNCP\", E70=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E70 & 12, \"\")))","v":""},"",""]
[1945,"Measurement and Testing Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E71=\"TCP\", OR(E71=\"DCP\", E71=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E71 & 1, IF(AND(OR(E71=\"TCP\", OR(E71=\"DCP\", E71=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E71 & 4, IF(AND(OR(E71=\"TCP\", OR(E71=\"DCP\", E71=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E71 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E71=\"DNCP\", OR(E71=\"SNCP\", E71=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E71 & 1, IF(AND(OR(E71=\"DNCP\", OR(E71=\"SNCP\", E71=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E71 & 4, IF(AND(OR(E71=\"DNCP\", OR(E71=\"SNCP\", E71=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E71 & 12, \"\")))","v":""},"",""]
[1950,"Power Operated Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E72=\"TCP\", OR(E72=\"DCP\", E72=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E72 & 1, IF(AND(OR(E72=\"TCP\", OR(E72=\"DCP\", E72=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E72 & 4, IF(AND(OR(E72=\"TCP\", OR(E72=\"DCP\", E72=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E72 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E72=\"DNCP\", OR(E72=\"SNCP\", E72=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E72 & 1, IF(AND(OR(E72=\"DNCP\", OR(E72=\"SNCP\", E72=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E72 & 4, IF(AND(OR(E72=\"DNCP\", OR(E72=\"SNCP\", E72=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E72 & 12, \"\")))","v":""},"",""]
[1955,"Communication Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E73=\"TCP\", OR(E73=\"DCP\", E73=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E73 & 1, IF(AND(OR(E73=\"TCP\", OR(E73=\"DCP\", E73=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E73 & 4, IF(AND(OR(E73=\"TCP\", OR(E73=\"DCP\", E73=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E73 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E73=\"DNCP\", OR(E73=\"SNCP\", E73=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E73 & 1, IF(AND(OR(E73=\"DNCP\", OR(E73=\"SNCP\", E73=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E73 & 4, IF(AND(OR(E73=\"DNCP\", OR(E73=\"SNCP\", E73=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E73 & 12, \"\")))","v":""},"",""]
[1960,"Miscellaneous Equipment","Equipment","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E74=\"TCP\", OR(E74=\"DCP\", E74=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E74 & 1, IF(AND(OR(E74=\"TCP\", OR(E74=\"DCP\", E74=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E74 & 4, IF(AND(OR(E74=\"TCP\", OR(E74=\"DCP\", E74=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E74 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E74=\"DNCP\", OR(E74=\"SNCP\", E74=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E74 & 1, IF(AND(OR(E74=\"DNCP\", OR(E74=\"SNCP\", E74=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E74 & 4, IF(AND(OR(E74=\"DNCP\", OR(E74=\"SNCP\", E74=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E74 & 12, \"\")))","v":""},"",""]
[1970,"Load Management Controls - Customer Premises","Other Distribution Assets","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E75=\"TCP\", OR(E75=\"DCP\", E75=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E75 & 1, IF(AND(OR(E75=\"TCP\", OR(E75=\"DCP\", E75=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E75 & 4, IF(AND(OR(E75=\"TCP\", OR(E75=\"DCP\", E75=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E75 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E75=\"DNCP\", OR(E75=\"SNCP\", E75=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E75 & 1, IF(AND(OR(E75=\"DNCP\", OR(E75=\"SNCP\", E75=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E75 & 4, IF(AND(OR(E75=\"DNCP\", OR(E75=\"SNCP\", E75=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E75 & 12, \"\")))","v":""},"",""]
[1975,"Load Management Controls - Utility Premises","Other Distribution Assets","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E76=\"TCP\", OR(E76=\"DCP\", E76=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E76 & 1, IF(AND(OR(E76=\"TCP\", OR(E76=\"DCP\", E76=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E76 & 4, IF(AND(OR(E76=\"TCP\", OR(E76=\"DCP\", E76=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E76 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E76=\"DNCP\", OR(E76=\"SNCP\", E76=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E76 & 1, IF(AND(OR(E76=\"DNCP\", OR(E76=\"SNCP\", E76=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E76 & 4, IF(AND(OR(E76=\"DNCP\", OR(E76=\"SNCP\", E76=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E76 & 12, \"\")))","v":""},"",""]
[1980,"System Supervisory Equipment","Other Distribution Assets","gp",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E77=\"TCP\", OR(E77=\"DCP\", E77=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E77 & 1, IF(AND(OR(E77=\"TCP\", OR(E77=\"DCP\", E77=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E77 & 4, IF(AND(OR(E77=\"TCP\", OR(E77=\"DCP\", E77=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E77 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E77=\"DNCP\", OR(E77=\"SNCP\", E77=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E77 & 1, IF(AND(OR(E77=\"DNCP\", OR(E77=\"SNCP\", E77=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E77 & 4, IF(AND(OR(E77=\"DNCP\", OR(E77=\"SNCP\", E77=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E77 & 12, \"\")))","v":""},"",""]
[1990,"Other Tangible Property","Other Distribution Assets","gp",null,null,null," ",null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E78=\"TCP\", OR(E78=\"DCP\", E78=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E78 & 1, IF(AND(OR(E78=\"TCP\", OR(E78=\"DCP\", E78=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E78 & 4, IF(AND(OR(E78=\"TCP\", OR(E78=\"DCP\", E78=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E78 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E78=\"DNCP\", OR(E78=\"SNCP\", E78=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E78 & 1, IF(AND(OR(E78=\"DNCP\", OR(E78=\"SNCP\", E78=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E78 & 4, IF(AND(OR(E78=\"DNCP\", OR(E78=\"SNCP\", E78=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E78 & 12, \"\")))","v":""},"",""]
[1995,"Contributions and Grants - Credit","Contributions and Grants","co",null,"Break out","Breakout",null,"Break out","Breakout",null,null,null,{"$f":"IF(AND(OR(E79=\"TCP\", OR(E79=\"DCP\", E79=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E79 & 1, IF(AND(OR(E79=\"TCP\", OR(E79=\"DCP\", E79=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E79 & 4, IF(AND(OR(E79=\"TCP\", OR(E79=\"DCP\", E79=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E79 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E79=\"DNCP\", OR(E79=\"SNCP\", E79=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E79 & 1, IF(AND(OR(E79=\"DNCP\", OR(E79=\"SNCP\", E79=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E79 & 4, IF(AND(OR(E79=\"DNCP\", OR(E79=\"SNCP\", E79=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E79 & 12, \"\")))","v":""},"",""]
[2005,"Property Under Capital Leases","Other Distribution Assets","gp",null," ",null," "," ","","NFA ECC",null,null,{"$f":"IF(AND(OR(E80=\"TCP\", OR(E80=\"DCP\", E80=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E80 & 1, IF(AND(OR(E80=\"TCP\", OR(E80=\"DCP\", E80=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E80 & 4, IF(AND(OR(E80=\"TCP\", OR(E80=\"DCP\", E80=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E80 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E80=\"DNCP\", OR(E80=\"SNCP\", E80=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E80 & 1, IF(AND(OR(E80=\"DNCP\", OR(E80=\"SNCP\", E80=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E80 & 4, IF(AND(OR(E80=\"DNCP\", OR(E80=\"SNCP\", E80=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E80 & 12, \"\")))","v":""},"",""]
[2010,"Electric Plant Purchased or Sold","Other Distribution Assets","gp",null," ",null," "," ","","NFA ECC",null,null,{"$f":"IF(AND(OR(E81=\"TCP\", OR(E81=\"DCP\", E81=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E81 & 1, IF(AND(OR(E81=\"TCP\", OR(E81=\"DCP\", E81=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E81 & 4, IF(AND(OR(E81=\"TCP\", OR(E81=\"DCP\", E81=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E81 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E81=\"DNCP\", OR(E81=\"SNCP\", E81=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E81 & 1, IF(AND(OR(E81=\"DNCP\", OR(E81=\"SNCP\", E81=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E81 & 4, IF(AND(OR(E81=\"DNCP\", OR(E81=\"SNCP\", E81=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E81 & 12, \"\")))","v":""},"",""]
[2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment","Accumulated Amortization","accum dep",null,"Break out","Breakout",null,"Break out","Breakout",null,null,null,{"$f":"IF(AND(OR(E82=\"TCP\", OR(E82=\"DCP\", E82=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E82 & 1, IF(AND(OR(E82=\"TCP\", OR(E82=\"DCP\", E82=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E82 & 4, IF(AND(OR(E82=\"TCP\", OR(E82=\"DCP\", E82=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E82 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E82=\"DNCP\", OR(E82=\"SNCP\", E82=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E82 & 1, IF(AND(OR(E82=\"DNCP\", OR(E82=\"SNCP\", E82=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E82 & 4, IF(AND(OR(E82=\"DNCP\", OR(E82=\"SNCP\", E82=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E82 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N82=\"\",O82=\"\"),P82,IF(AND(O82=\"\",P82=\"\"),N82,O82))","v":""}]
[2120,"Accumulated Amortization of Electric Utility Plant - Intangibles","Accumulated Amortization","accum dep",null,"Break out","Breakout",null,"Break out",{"$f":"IF(ISBLANK(G83), \"\", (G83))","v":"Breakout"},null,null,null,{"$f":"IF(AND(OR(E83=\"TCP\", OR(E83=\"DCP\", E83=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E83 & 1, IF(AND(OR(E83=\"TCP\", OR(E83=\"DCP\", E83=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E83 & 4, IF(AND(OR(E83=\"TCP\", OR(E83=\"DCP\", E83=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E83 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E83=\"DNCP\", OR(E83=\"SNCP\", E83=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E83 & 1, IF(AND(OR(E83=\"DNCP\", OR(E83=\"SNCP\", E83=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E83 & 4, IF(AND(OR(E83=\"DNCP\", OR(E83=\"SNCP\", E83=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E83 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N83=\"\",O83=\"\"),P83,IF(AND(O83=\"\",P83=\"\"),N83,O83))","v":""}]
[3046,"Balance Transferred From Income","Equity","NI",null,null,null,null,null,{"$f":"IF(ISBLANK(G84), \"\", (G84))","v":""},null,"NFA",null,{"$f":"IF(AND(OR(E84=\"TCP\", OR(E84=\"DCP\", E84=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E84 & 1, IF(AND(OR(E84=\"TCP\", OR(E84=\"DCP\", E84=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E84 & 4, IF(AND(OR(E84=\"TCP\", OR(E84=\"DCP\", E84=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E84 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E84=\"DNCP\", OR(E84=\"SNCP\", E84=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E84 & 1, IF(AND(OR(E84=\"DNCP\", OR(E84=\"SNCP\", E84=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E84 & 4, IF(AND(OR(E84=\"DNCP\", OR(E84=\"SNCP\", E84=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E84 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E84), \"\", IF(ISERROR(SEARCH(\"cp\",E84)), E84, \"\"))","v":""},{"$f":"IF(AND(N84=\"\",O84=\"\"),P84,IF(AND(O84=\"\",P84=\"\"),N84,O84))","v":""}]
[null,"blank row"]
[4080,"Distribution Services Revenue","Distribution Services Revenue","CREV",null,null,null,null,null,null,"CREV",null,null,{"$f":"IF(AND(OR(E86=\"TCP\", OR(E86=\"DCP\", E86=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E86 & 1, IF(AND(OR(E86=\"TCP\", OR(E86=\"DCP\", E86=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E86 & 4, IF(AND(OR(E86=\"TCP\", OR(E86=\"DCP\", E86=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E86 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E86=\"DNCP\", OR(E86=\"SNCP\", E86=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E86 & 1, IF(AND(OR(E86=\"DNCP\", OR(E86=\"SNCP\", E86=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E86 & 4, IF(AND(OR(E86=\"DNCP\", OR(E86=\"SNCP\", E86=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E86 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E86), \"\", IF(ISERROR(SEARCH(\"cp\",E86)), E86, \"\"))","v":""},{"$f":"IF(AND(N86=\"\",O86=\"\"),P86,IF(AND(O86=\"\",P86=\"\"),N86,O86))","v":""}]
[4082,"Retail Services Revenues","Other Distribution Revenue","mi",null,null,null,null,null,{"$f":"IF(ISBLANK(G87), \"\", (G87))","v":""},null,{"$f":"'I3 TB Data'!I271","v":"OM&A"},null,{"$f":"IF(AND(OR(E87=\"TCP\", OR(E87=\"DCP\", E87=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E87 & 1, IF(AND(OR(E87=\"TCP\", OR(E87=\"DCP\", E87=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E87 & 4, IF(AND(OR(E87=\"TCP\", OR(E87=\"DCP\", E87=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E87 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E87=\"DNCP\", OR(E87=\"SNCP\", E87=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E87 & 1, IF(AND(OR(E87=\"DNCP\", OR(E87=\"SNCP\", E87=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E87 & 4, IF(AND(OR(E87=\"DNCP\", OR(E87=\"SNCP\", E87=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E87 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E87), \"\", IF(ISERROR(SEARCH(\"cp\",E87)), E87, \"\"))","v":""},""]
[4084,"Service Transaction Requests (STR) Revenues","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I272","v":"OM&A"},null,{"$f":"IF(AND(OR(E88=\"TCP\", OR(E88=\"DCP\", E88=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E88 & 1, IF(AND(OR(E88=\"TCP\", OR(E88=\"DCP\", E88=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E88 & 4, IF(AND(OR(E88=\"TCP\", OR(E88=\"DCP\", E88=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E88 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E88=\"DNCP\", OR(E88=\"SNCP\", E88=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E88 & 1, IF(AND(OR(E88=\"DNCP\", OR(E88=\"SNCP\", E88=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E88 & 4, IF(AND(OR(E88=\"DNCP\", OR(E88=\"SNCP\", E88=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E88 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E88), \"\", IF(ISERROR(SEARCH(\"cp\",E88)), E88, \"\"))","v":""},""]
[4086,"SSS Admin Charge","Other Distribution Revenue","mi",null,null,null,null,null,null,null,{"$f":"'I3 TB Data'!I273","v":"CCA"}]
[4090,"Electric Services Incidental to Energy Sales","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I274","v":"OM&A"},null,{"$f":"IF(AND(OR(E90=\"TCP\", OR(E90=\"DCP\", E90=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E90 & 1, IF(AND(OR(E90=\"TCP\", OR(E90=\"DCP\", E90=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E90 & 4, IF(AND(OR(E90=\"TCP\", OR(E90=\"DCP\", E90=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E90 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E90=\"DNCP\", OR(E90=\"SNCP\", E90=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E90 & 1, IF(AND(OR(E90=\"DNCP\", OR(E90=\"SNCP\", E90=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E90 & 4, IF(AND(OR(E90=\"DNCP\", OR(E90=\"SNCP\", E90=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E90 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E90), \"\", IF(ISERROR(SEARCH(\"cp\",E90)), E90, \"\"))","v":""},""]
[4205,"Interdepartmental Rents","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I277","v":"OM&A"},null,{"$f":"IF(AND(OR(E91=\"TCP\", OR(E91=\"DCP\", E91=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E91 & 1, IF(AND(OR(E91=\"TCP\", OR(E91=\"DCP\", E91=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E91 & 4, IF(AND(OR(E91=\"TCP\", OR(E91=\"DCP\", E91=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E91 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E91=\"DNCP\", OR(E91=\"SNCP\", E91=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E91 & 1, IF(AND(OR(E91=\"DNCP\", OR(E91=\"SNCP\", E91=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E91 & 4, IF(AND(OR(E91=\"DNCP\", OR(E91=\"SNCP\", E91=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E91 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E91), \"\", IF(ISERROR(SEARCH(\"cp\",E91)), E91, \"\"))","v":""},""]
[4210,"Rent from Electric Property","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I278","v":"POLE"},null,{"$f":"IF(AND(OR(E92=\"TCP\", OR(E92=\"DCP\", E92=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E92 & 1, IF(AND(OR(E92=\"TCP\", OR(E92=\"DCP\", E92=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E92 & 4, IF(AND(OR(E92=\"TCP\", OR(E92=\"DCP\", E92=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E92 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E92=\"DNCP\", OR(E92=\"SNCP\", E92=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E92 & 1, IF(AND(OR(E92=\"DNCP\", OR(E92=\"SNCP\", E92=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E92 & 4, IF(AND(OR(E92=\"DNCP\", OR(E92=\"SNCP\", E92=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E92 & 12, \"\")))","v":""},"",""]
[4215,"Other Utility Operating Income","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I279","v":"OM&A"},null,{"$f":"IF(AND(OR(E93=\"TCP\", OR(E93=\"DCP\", E93=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E93 & 1, IF(AND(OR(E93=\"TCP\", OR(E93=\"DCP\", E93=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E93 & 4, IF(AND(OR(E93=\"TCP\", OR(E93=\"DCP\", E93=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E93 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E93=\"DNCP\", OR(E93=\"SNCP\", E93=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E93 & 1, IF(AND(OR(E93=\"DNCP\", OR(E93=\"SNCP\", E93=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E93 & 4, IF(AND(OR(E93=\"DNCP\", OR(E93=\"SNCP\", E93=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E93 & 12, \"\")))","v":""},"",""]
[4220,"Other Electric Revenues","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I280","v":"OM&A"},null,{"$f":"IF(AND(OR(E94=\"TCP\", OR(E94=\"DCP\", E94=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E94 & 1, IF(AND(OR(E94=\"TCP\", OR(E94=\"DCP\", E94=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E94 & 4, IF(AND(OR(E94=\"TCP\", OR(E94=\"DCP\", E94=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E94 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E94=\"DNCP\", OR(E94=\"SNCP\", E94=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E94 & 1, IF(AND(OR(E94=\"DNCP\", OR(E94=\"SNCP\", E94=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E94 & 4, IF(AND(OR(E94=\"DNCP\", OR(E94=\"SNCP\", E94=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E94 & 12, \"\")))","v":""},"",""]
[4225,"Late Payment Charges","Late Payment Charges","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I281","v":"LPHA"},null,{"$f":"IF(AND(OR(E95=\"TCP\", OR(E95=\"DCP\", E95=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E95 & 1, IF(AND(OR(E95=\"TCP\", OR(E95=\"DCP\", E95=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E95 & 4, IF(AND(OR(E95=\"TCP\", OR(E95=\"DCP\", E95=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E95 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E95=\"DNCP\", OR(E95=\"SNCP\", E95=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E95 & 1, IF(AND(OR(E95=\"DNCP\", OR(E95=\"SNCP\", E95=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E95 & 4, IF(AND(OR(E95=\"DNCP\", OR(E95=\"SNCP\", E95=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E95 & 12, \"\")))","v":""},"",""]
[4235,"Miscellaneous Service Revenues","Specific Service Charges","mi",null,null,null,null,null,"",null,null,null,{"$f":"IF(AND(OR(E96=\"TCP\", OR(E96=\"DCP\", E96=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E96 & 1, IF(AND(OR(E96=\"TCP\", OR(E96=\"DCP\", E96=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E96 & 4, IF(AND(OR(E96=\"TCP\", OR(E96=\"DCP\", E96=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E96 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E96=\"DNCP\", OR(E96=\"SNCP\", E96=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E96 & 1, IF(AND(OR(E96=\"DNCP\", OR(E96=\"SNCP\", E96=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E96 & 4, IF(AND(OR(E96=\"DNCP\", OR(E96=\"SNCP\", E96=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E96 & 12, \"\")))","v":""},"",""]
["4235-1","Account Set Up Charges","Specific Service Charges","mi",null,null,null,null,null,null,null,{"$f":"'I3 TB Data'!I284","v":"CWNB"}]
["4235-90","Miscellaneous Service Revenues - Residual","Specific Service Charges","mi",null,null,null,null,null,null,null,{"$f":"'I3 TB Data'!I285","v":"OM&A"}]
[4240,"Provision for Rate Refunds","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I286","v":"OM&A"},null,{"$f":"IF(AND(OR(E99=\"TCP\", OR(E99=\"DCP\", E99=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E99 & 1, IF(AND(OR(E99=\"TCP\", OR(E99=\"DCP\", E99=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E99 & 4, IF(AND(OR(E99=\"TCP\", OR(E99=\"DCP\", E99=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E99 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E99=\"DNCP\", OR(E99=\"SNCP\", E99=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E99 & 1, IF(AND(OR(E99=\"DNCP\", OR(E99=\"SNCP\", E99=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E99 & 4, IF(AND(OR(E99=\"DNCP\", OR(E99=\"SNCP\", E99=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E99 & 12, \"\")))","v":""},"",""]
[4245,"Government Assistance Directly Credited to Income","Other Distribution Revenue","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I287","v":"OM&A"},null,{"$f":"IF(AND(OR(E100=\"TCP\", OR(E100=\"DCP\", E100=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E100 & 1, IF(AND(OR(E100=\"TCP\", OR(E100=\"DCP\", E100=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E100 & 4, IF(AND(OR(E100=\"TCP\", OR(E100=\"DCP\", E100=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E100 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E100=\"DNCP\", OR(E100=\"SNCP\", E100=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E100 & 1, IF(AND(OR(E100=\"DNCP\", OR(E100=\"SNCP\", E100=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E100 & 4, IF(AND(OR(E100=\"DNCP\", OR(E100=\"SNCP\", E100=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E100 & 12, \"\")))","v":""},"",""]
[4305,"Regulatory Debits","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I288","v":"OM&A"},null,{"$f":"IF(AND(OR(E101=\"TCP\", OR(E101=\"DCP\", E101=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E101 & 1, IF(AND(OR(E101=\"TCP\", OR(E101=\"DCP\", E101=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E101 & 4, IF(AND(OR(E101=\"TCP\", OR(E101=\"DCP\", E101=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E101 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E101=\"DNCP\", OR(E101=\"SNCP\", E101=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E101 & 1, IF(AND(OR(E101=\"DNCP\", OR(E101=\"SNCP\", E101=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E101 & 4, IF(AND(OR(E101=\"DNCP\", OR(E101=\"SNCP\", E101=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E101 & 12, \"\")))","v":""},"",""]
[4310,"Regulatory Credits","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I289","v":"OM&A"},null,{"$f":"IF(AND(OR(E102=\"TCP\", OR(E102=\"DCP\", E102=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E102 & 1, IF(AND(OR(E102=\"TCP\", OR(E102=\"DCP\", E102=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E102 & 4, IF(AND(OR(E102=\"TCP\", OR(E102=\"DCP\", E102=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E102 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E102=\"DNCP\", OR(E102=\"SNCP\", E102=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E102 & 1, IF(AND(OR(E102=\"DNCP\", OR(E102=\"SNCP\", E102=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E102 & 4, IF(AND(OR(E102=\"DNCP\", OR(E102=\"SNCP\", E102=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E102 & 12, \"\")))","v":""},"",""]
[4315,"Revenues from Electric Plant Leased to Others","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I290","v":"OM&A"},null,{"$f":"IF(AND(OR(E103=\"TCP\", OR(E103=\"DCP\", E103=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E103 & 1, IF(AND(OR(E103=\"TCP\", OR(E103=\"DCP\", E103=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E103 & 4, IF(AND(OR(E103=\"TCP\", OR(E103=\"DCP\", E103=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E103 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E103=\"DNCP\", OR(E103=\"SNCP\", E103=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E103 & 1, IF(AND(OR(E103=\"DNCP\", OR(E103=\"SNCP\", E103=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E103 & 4, IF(AND(OR(E103=\"DNCP\", OR(E103=\"SNCP\", E103=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E103 & 12, \"\")))","v":""},"",""]
[4320,"Expenses of Electric Plant Leased to Others","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I291","v":"OM&A"},null,{"$f":"IF(AND(OR(E104=\"TCP\", OR(E104=\"DCP\", E104=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E104 & 1, IF(AND(OR(E104=\"TCP\", OR(E104=\"DCP\", E104=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E104 & 4, IF(AND(OR(E104=\"TCP\", OR(E104=\"DCP\", E104=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E104 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E104=\"DNCP\", OR(E104=\"SNCP\", E104=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E104 & 1, IF(AND(OR(E104=\"DNCP\", OR(E104=\"SNCP\", E104=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E104 & 4, IF(AND(OR(E104=\"DNCP\", OR(E104=\"SNCP\", E104=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E104 & 12, \"\")))","v":""},"",""]
[4325,"Revenues from Merchandise, Jobbing, Etc.","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I293","v":"O&M"},null,{"$f":"IF(AND(OR(E105=\"TCP\", OR(E105=\"DCP\", E105=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E105 & 1, IF(AND(OR(E105=\"TCP\", OR(E105=\"DCP\", E105=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E105 & 4, IF(AND(OR(E105=\"TCP\", OR(E105=\"DCP\", E105=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E105 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E105=\"DNCP\", OR(E105=\"SNCP\", E105=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E105 & 1, IF(AND(OR(E105=\"DNCP\", OR(E105=\"SNCP\", E105=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E105 & 4, IF(AND(OR(E105=\"DNCP\", OR(E105=\"SNCP\", E105=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E105 & 12, \"\")))","v":""},"",""]
[4330,"Costs and Expenses of Merchandising, Jobbing, Etc.","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I294","v":"OM&A"},null,{"$f":"IF(AND(OR(E106=\"TCP\", OR(E106=\"DCP\", E106=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E106 & 1, IF(AND(OR(E106=\"TCP\", OR(E106=\"DCP\", E106=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E106 & 4, IF(AND(OR(E106=\"TCP\", OR(E106=\"DCP\", E106=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E106 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E106=\"DNCP\", OR(E106=\"SNCP\", E106=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E106 & 1, IF(AND(OR(E106=\"DNCP\", OR(E106=\"SNCP\", E106=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E106 & 4, IF(AND(OR(E106=\"DNCP\", OR(E106=\"SNCP\", E106=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E106 & 12, \"\")))","v":""},"",""]
[4335,"Profits and Losses from Financial Instrument Hedges","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I295","v":"OM&A"},null,{"$f":"IF(AND(OR(E107=\"TCP\", OR(E107=\"DCP\", E107=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E107 & 1, IF(AND(OR(E107=\"TCP\", OR(E107=\"DCP\", E107=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E107 & 4, IF(AND(OR(E107=\"TCP\", OR(E107=\"DCP\", E107=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E107 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E107=\"DNCP\", OR(E107=\"SNCP\", E107=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E107 & 1, IF(AND(OR(E107=\"DNCP\", OR(E107=\"SNCP\", E107=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E107 & 4, IF(AND(OR(E107=\"DNCP\", OR(E107=\"SNCP\", E107=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E107 & 12, \"\")))","v":""},"",""]
[4340,"Profits and Losses from Financial Instrument Investments","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I296","v":"OM&A"},null,{"$f":"IF(AND(OR(E108=\"TCP\", OR(E108=\"DCP\", E108=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E108 & 1, IF(AND(OR(E108=\"TCP\", OR(E108=\"DCP\", E108=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E108 & 4, IF(AND(OR(E108=\"TCP\", OR(E108=\"DCP\", E108=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E108 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E108=\"DNCP\", OR(E108=\"SNCP\", E108=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E108 & 1, IF(AND(OR(E108=\"DNCP\", OR(E108=\"SNCP\", E108=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E108 & 4, IF(AND(OR(E108=\"DNCP\", OR(E108=\"SNCP\", E108=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E108 & 12, \"\")))","v":""},"",""]
[4345,"Gains from Disposition of Future Use Utility Plant","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I297","v":"OM&A"},null,{"$f":"IF(AND(OR(E109=\"TCP\", OR(E109=\"DCP\", E109=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E109 & 1, IF(AND(OR(E109=\"TCP\", OR(E109=\"DCP\", E109=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E109 & 4, IF(AND(OR(E109=\"TCP\", OR(E109=\"DCP\", E109=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E109 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E109=\"DNCP\", OR(E109=\"SNCP\", E109=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E109 & 1, IF(AND(OR(E109=\"DNCP\", OR(E109=\"SNCP\", E109=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E109 & 4, IF(AND(OR(E109=\"DNCP\", OR(E109=\"SNCP\", E109=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E109 & 12, \"\")))","v":""},"",""]
[4350,"Losses from Disposition of Future Use Utility Plant","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I298","v":"OM&A"},null,{"$f":"IF(AND(OR(E110=\"TCP\", OR(E110=\"DCP\", E110=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E110 & 1, IF(AND(OR(E110=\"TCP\", OR(E110=\"DCP\", E110=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E110 & 4, IF(AND(OR(E110=\"TCP\", OR(E110=\"DCP\", E110=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E110 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E110=\"DNCP\", OR(E110=\"SNCP\", E110=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E110 & 1, IF(AND(OR(E110=\"DNCP\", OR(E110=\"SNCP\", E110=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E110 & 4, IF(AND(OR(E110=\"DNCP\", OR(E110=\"SNCP\", E110=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E110 & 12, \"\")))","v":""},"",""]
[4355,"Gain on Disposition of Utility and Other Property","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I299","v":"O&M"},null,{"$f":"IF(AND(OR(E111=\"TCP\", OR(E111=\"DCP\", E111=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E111 & 1, IF(AND(OR(E111=\"TCP\", OR(E111=\"DCP\", E111=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E111 & 4, IF(AND(OR(E111=\"TCP\", OR(E111=\"DCP\", E111=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E111 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E111=\"DNCP\", OR(E111=\"SNCP\", E111=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E111 & 1, IF(AND(OR(E111=\"DNCP\", OR(E111=\"SNCP\", E111=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E111 & 4, IF(AND(OR(E111=\"DNCP\", OR(E111=\"SNCP\", E111=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E111 & 12, \"\")))","v":""},"",""]
[4360,"Loss on Disposition of Utility and Other Property","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I300","v":"OM&A"},null,{"$f":"IF(AND(OR(E112=\"TCP\", OR(E112=\"DCP\", E112=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E112 & 1, IF(AND(OR(E112=\"TCP\", OR(E112=\"DCP\", E112=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E112 & 4, IF(AND(OR(E112=\"TCP\", OR(E112=\"DCP\", E112=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E112 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E112=\"DNCP\", OR(E112=\"SNCP\", E112=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E112 & 1, IF(AND(OR(E112=\"DNCP\", OR(E112=\"SNCP\", E112=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E112 & 4, IF(AND(OR(E112=\"DNCP\", OR(E112=\"SNCP\", E112=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E112 & 12, \"\")))","v":""},"",""]
[4365,"Gains from Disposition of Allowances for Emission","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I301","v":"OM&A"},null,{"$f":"IF(AND(OR(E113=\"TCP\", OR(E113=\"DCP\", E113=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E113 & 1, IF(AND(OR(E113=\"TCP\", OR(E113=\"DCP\", E113=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E113 & 4, IF(AND(OR(E113=\"TCP\", OR(E113=\"DCP\", E113=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E113 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E113=\"DNCP\", OR(E113=\"SNCP\", E113=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E113 & 1, IF(AND(OR(E113=\"DNCP\", OR(E113=\"SNCP\", E113=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E113 & 4, IF(AND(OR(E113=\"DNCP\", OR(E113=\"SNCP\", E113=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E113 & 12, \"\")))","v":""},"",""]
[4370,"Losses from Disposition of Allowances for Emission","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I302","v":"OM&A"},null,{"$f":"IF(AND(OR(E114=\"TCP\", OR(E114=\"DCP\", E114=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E114 & 1, IF(AND(OR(E114=\"TCP\", OR(E114=\"DCP\", E114=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E114 & 4, IF(AND(OR(E114=\"TCP\", OR(E114=\"DCP\", E114=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E114 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E114=\"DNCP\", OR(E114=\"SNCP\", E114=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E114 & 1, IF(AND(OR(E114=\"DNCP\", OR(E114=\"SNCP\", E114=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E114 & 4, IF(AND(OR(E114=\"DNCP\", OR(E114=\"SNCP\", E114=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E114 & 12, \"\")))","v":""},"",""]
[4375,"Revenues from Non-Utility Operations","Other Income & Deductions","mi",null,null,null,null,null,{"$f":"IF(ISBLANK(G115), \"\", (G115))","v":""},null,{"$f":"'I3 TB Data'!I303","v":"O&M"}]
[4380,"Expenses of Non-Utility Operations","Other Income & Deductions","mi",null,null,null,null,null,{"$f":"IF(ISBLANK(G116), \"\", (G116))","v":""},null,{"$f":"'I3 TB Data'!I304","v":"OM&A"}]
[4390,"Miscellaneous Non-Operating Income","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I306","v":"OM&A"},null,{"$f":"IF(AND(OR(E117=\"TCP\", OR(E117=\"DCP\", E117=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E117 & 1, IF(AND(OR(E117=\"TCP\", OR(E117=\"DCP\", E117=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E117 & 4, IF(AND(OR(E117=\"TCP\", OR(E117=\"DCP\", E117=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E117 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E117=\"DNCP\", OR(E117=\"SNCP\", E117=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E117 & 1, IF(AND(OR(E117=\"DNCP\", OR(E117=\"SNCP\", E117=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E117 & 4, IF(AND(OR(E117=\"DNCP\", OR(E117=\"SNCP\", E117=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E117 & 12, \"\")))","v":""},"",""]
[4395,"Rate-Payer Benefit Including Interest","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I307","v":"OM&A"},null,{"$f":"IF(AND(OR(E118=\"TCP\", OR(E118=\"DCP\", E118=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E118 & 1, IF(AND(OR(E118=\"TCP\", OR(E118=\"DCP\", E118=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E118 & 4, IF(AND(OR(E118=\"TCP\", OR(E118=\"DCP\", E118=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E118 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E118=\"DNCP\", OR(E118=\"SNCP\", E118=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E118 & 1, IF(AND(OR(E118=\"DNCP\", OR(E118=\"SNCP\", E118=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E118 & 4, IF(AND(OR(E118=\"DNCP\", OR(E118=\"SNCP\", E118=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E118 & 12, \"\")))","v":""},"",""]
[4398,"Foreign Exchange Gains and Losses, Including Amortization","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I308","v":"OM&A"},null,{"$f":"IF(AND(OR(E119=\"TCP\", OR(E119=\"DCP\", E119=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E119 & 1, IF(AND(OR(E119=\"TCP\", OR(E119=\"DCP\", E119=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E119 & 4, IF(AND(OR(E119=\"TCP\", OR(E119=\"DCP\", E119=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E119 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E119=\"DNCP\", OR(E119=\"SNCP\", E119=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E119 & 1, IF(AND(OR(E119=\"DNCP\", OR(E119=\"SNCP\", E119=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E119 & 4, IF(AND(OR(E119=\"DNCP\", OR(E119=\"SNCP\", E119=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E119 & 12, \"\")))","v":""},"",""]
[4405,"Interest and Dividend Income","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I309","v":"OM&A"},null,{"$f":"IF(AND(OR(E120=\"TCP\", OR(E120=\"DCP\", E120=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E120 & 1, IF(AND(OR(E120=\"TCP\", OR(E120=\"DCP\", E120=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E120 & 4, IF(AND(OR(E120=\"TCP\", OR(E120=\"DCP\", E120=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E120 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E120=\"DNCP\", OR(E120=\"SNCP\", E120=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E120 & 1, IF(AND(OR(E120=\"DNCP\", OR(E120=\"SNCP\", E120=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E120 & 4, IF(AND(OR(E120=\"DNCP\", OR(E120=\"SNCP\", E120=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E120 & 12, \"\")))","v":""},"",""]
[4415,"Equity in Earnings of Subsidiary Companies","Other Income & Deductions","mi",null,null,null,null,null,"",null,{"$f":"'I3 TB Data'!I310","v":"OM&A"},null,{"$f":"IF(AND(OR(E121=\"TCP\", OR(E121=\"DCP\", E121=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E121 & 1, IF(AND(OR(E121=\"TCP\", OR(E121=\"DCP\", E121=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E121 & 4, IF(AND(OR(E121=\"TCP\", OR(E121=\"DCP\", E121=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E121 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E121=\"DNCP\", OR(E121=\"SNCP\", E121=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E121 & 1, IF(AND(OR(E121=\"DNCP\", OR(E121=\"SNCP\", E121=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E121 & 4, IF(AND(OR(E121=\"DNCP\", OR(E121=\"SNCP\", E121=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E121 & 12, \"\")))","v":""},"",""]
[4705,"Power Purchased","Power Supply Expenses (Working Capital)","cop",null,{"$f":"IF(Q122=\"\", \"\", Q122)","v":""},null,null,{"$f":"IF(ISERROR(F122), \"\", (F122))","v":""},"","CEN EWMP",null,null,{"$f":"IF(AND(OR(E122=\"TCP\", OR(E122=\"DCP\", E122=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E122 & 1, IF(AND(OR(E122=\"TCP\", OR(E122=\"DCP\", E122=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E122 & 4, IF(AND(OR(E122=\"TCP\", OR(E122=\"DCP\", E122=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E122 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E122=\"DNCP\", OR(E122=\"SNCP\", E122=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E122 & 1, IF(AND(OR(E122=\"DNCP\", OR(E122=\"SNCP\", E122=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E122 & 4, IF(AND(OR(E122=\"DNCP\", OR(E122=\"SNCP\", E122=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E122 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N122=\"\",O122=\"\"),P122,IF(AND(O122=\"\",P122=\"\"),N122,O122))","v":""}]
[4708,"Charges-WMS","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"","","CEN EWMP",null,null,{"$f":"IF(AND(OR(E123=\"TCP\", OR(E123=\"DCP\", E123=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E123 & 1, IF(AND(OR(E123=\"TCP\", OR(E123=\"DCP\", E123=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E123 & 4, IF(AND(OR(E123=\"TCP\", OR(E123=\"DCP\", E123=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E123 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E123=\"DNCP\", OR(E123=\"SNCP\", E123=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E123 & 1, IF(AND(OR(E123=\"DNCP\", OR(E123=\"SNCP\", E123=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E123 & 4, IF(AND(OR(E123=\"DNCP\", OR(E123=\"SNCP\", E123=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E123 & 12, \"\")))","v":""},"",""]
[4710,"Cost of Power Adjustments","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"",{"$f":"IF(ISBLANK(G124), \"\", (G124))","v":""},"CEN EWMP",null,null,{"$f":"IF(AND(OR(E124=\"TCP\", OR(E124=\"DCP\", E124=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E124 & 1, IF(AND(OR(E124=\"TCP\", OR(E124=\"DCP\", E124=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E124 & 4, IF(AND(OR(E124=\"TCP\", OR(E124=\"DCP\", E124=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E124 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E124=\"DNCP\", OR(E124=\"SNCP\", E124=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E124 & 1, IF(AND(OR(E124=\"DNCP\", OR(E124=\"SNCP\", E124=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E124 & 4, IF(AND(OR(E124=\"DNCP\", OR(E124=\"SNCP\", E124=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E124 & 12, \"\")))","v":""},"",""]
[4712,"Charges-One-Time","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"","","CEN EWMP",null,null,{"$f":"IF(AND(OR(E125=\"TCP\", OR(E125=\"DCP\", E125=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E125 & 1, IF(AND(OR(E125=\"TCP\", OR(E125=\"DCP\", E125=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E125 & 4, IF(AND(OR(E125=\"TCP\", OR(E125=\"DCP\", E125=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E125 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E125=\"DNCP\", OR(E125=\"SNCP\", E125=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E125 & 1, IF(AND(OR(E125=\"DNCP\", OR(E125=\"SNCP\", E125=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E125 & 4, IF(AND(OR(E125=\"DNCP\", OR(E125=\"SNCP\", E125=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E125 & 12, \"\")))","v":""},"",""]
[4714,"Charges-NW","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"","","CEN",null,null,{"$f":"IF(AND(OR(E126=\"TCP\", OR(E126=\"DCP\", E126=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E126 & 1, IF(AND(OR(E126=\"TCP\", OR(E126=\"DCP\", E126=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E126 & 4, IF(AND(OR(E126=\"TCP\", OR(E126=\"DCP\", E126=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E126 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E126=\"DNCP\", OR(E126=\"SNCP\", E126=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E126 & 1, IF(AND(OR(E126=\"DNCP\", OR(E126=\"SNCP\", E126=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E126 & 4, IF(AND(OR(E126=\"DNCP\", OR(E126=\"SNCP\", E126=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E126 & 12, \"\")))","v":""},"",""]
[4715,"System Control and Load Dispatching","Other Power Supply Expenses","cop",null,"",null,null,"","","CEN EWMP",null,null,{"$f":"IF(AND(OR(E127=\"TCP\", OR(E127=\"DCP\", E127=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E127 & 1, IF(AND(OR(E127=\"TCP\", OR(E127=\"DCP\", E127=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E127 & 4, IF(AND(OR(E127=\"TCP\", OR(E127=\"DCP\", E127=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E127 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E127=\"DNCP\", OR(E127=\"SNCP\", E127=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E127 & 1, IF(AND(OR(E127=\"DNCP\", OR(E127=\"SNCP\", E127=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E127 & 4, IF(AND(OR(E127=\"DNCP\", OR(E127=\"SNCP\", E127=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E127 & 12, \"\")))","v":""},"",""]
[4716,"Charges-CN","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"","","CEN",null,null,{"$f":"IF(AND(OR(E128=\"TCP\", OR(E128=\"DCP\", E128=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E128 & 1, IF(AND(OR(E128=\"TCP\", OR(E128=\"DCP\", E128=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E128 & 4, IF(AND(OR(E128=\"TCP\", OR(E128=\"DCP\", E128=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E128 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E128=\"DNCP\", OR(E128=\"SNCP\", E128=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E128 & 1, IF(AND(OR(E128=\"DNCP\", OR(E128=\"SNCP\", E128=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E128 & 4, IF(AND(OR(E128=\"DNCP\", OR(E128=\"SNCP\", E128=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E128 & 12, \"\")))","v":""},"",""]
[4730,"Rural Rate Assistance Expense","Power Supply Expenses (Working Capital)","cop",null,"",null,null,"","","CEN EWMP",null,null,{"$f":"IF(AND(OR(E129=\"TCP\", OR(E129=\"DCP\", E129=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E129 & 1, IF(AND(OR(E129=\"TCP\", OR(E129=\"DCP\", E129=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E129 & 4, IF(AND(OR(E129=\"TCP\", OR(E129=\"DCP\", E129=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E129 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E129=\"DNCP\", OR(E129=\"SNCP\", E129=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E129 & 1, IF(AND(OR(E129=\"DNCP\", OR(E129=\"SNCP\", E129=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E129 & 4, IF(AND(OR(E129=\"DNCP\", OR(E129=\"SNCP\", E129=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E129 & 12, \"\")))","v":""},"",""]
[4750,"Charges-LV","Power Supply Expenses (Working Capital)","cop",null,{"$f":"IF(Q130=\"\", \"\", Q130)","v":""},null,null,{"$f":"IF(ISERROR(F130), \"\", (F130))","v":""},{"$f":"IF(ISBLANK(G130), \"\", (G130))","v":""},"CEN"]
[4751,"Charges - Smart Metering Entity","Power Supply Expenses (Working Capital)","cop",null,{"$f":"IF(Q131=\"\", \"\", Q131)","v":""},"CCS",null,{"$f":"IF(ISERROR(F131), \"\", (F131))","v":""},{"$f":"IF(ISBLANK(G131), \"\", (G131))","v":"CCS"},null,null,null,{"$f":"IF(AND(OR(E131=\"TCP\", OR(E131=\"DCP\", E131=\"BCP\")), 'I8 Demand Data'!C23=\"1 CP\"), 'E4 TB Allocation Details'!E131 & 1, IF(AND(OR(E131=\"TCP\", OR(E131=\"DCP\", E131=\"BCP\")), 'I8 Demand Data'!C23=\"4 CP\"), 'E4 TB Allocation Details'!E131 & 4, IF(AND(OR(E131=\"TCP\", OR(E131=\"DCP\", E131=\"BCP\")), 'I8 Demand Data'!C23=\"12 CP\"), 'E4 TB Allocation Details'!E131 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E131=\"DNCP\", OR(E131=\"SNCP\", E131=\"PNCP\")), 'I8 Demand Data'!C24=\"1 NCP\"), E131 & 1, IF(AND(OR(E131=\"DNCP\", OR(E131=\"SNCP\", E131=\"PNCP\")), 'I8 Demand Data'!C24=\"4 NCP\"), E131 & 4, IF(AND(OR(E131=\"DNCP\", OR(E131=\"SNCP\", E131=\"PNCP\")), 'I8 Demand Data'!C24=\"12 NCP\"), E131 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E131), \"\", IF(ISERROR(SEARCH(\"cp\",E131)), E131, \"\"))","v":""},{"$f":"IF(AND(N131=\"\",O131=\"\"),P131,IF(AND(O131=\"\",P131=\"\"),N131,O131))","v":""}]
[5005,"Operation Supervision and Engineering","Operation (Working Capital)","di","1815-1855 D","1815-1855 D","1815-1855 C","x","1815-1855 D","1815-1855 C",null,null,null,{"$f":"IF(AND(OR(E132=\"TCP\", OR(E132=\"DCP\", E132=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E132 & 1, IF(AND(OR(E132=\"TCP\", OR(E132=\"DCP\", E132=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E132 & 4, IF(AND(OR(E132=\"TCP\", OR(E132=\"DCP\", E132=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E132 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E132=\"DNCP\", OR(E132=\"SNCP\", E132=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E132 & 1, IF(AND(OR(E132=\"DNCP\", OR(E132=\"SNCP\", E132=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E132 & 4, IF(AND(OR(E132=\"DNCP\", OR(E132=\"SNCP\", E132=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E132 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E132), \"\", IF(ISERROR(SEARCH(\"cp\",E132)), E132, \"\"))","v":"1815-1855 D"},"1815-1855 D"]
[5010,"Load Dispatching","Operation (Working Capital)","di","1815-1855 D","1815-1855 D","1815-1855 C","x","1815-1855 D","1815-1855 C",null,null,null,{"$f":"IF(AND(OR(E133=\"TCP\", OR(E133=\"DCP\", E133=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E133 & 1, IF(AND(OR(E133=\"TCP\", OR(E133=\"DCP\", E133=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E133 & 4, IF(AND(OR(E133=\"TCP\", OR(E133=\"DCP\", E133=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E133 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E133=\"DNCP\", OR(E133=\"SNCP\", E133=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E133 & 1, IF(AND(OR(E133=\"DNCP\", OR(E133=\"SNCP\", E133=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E133 & 4, IF(AND(OR(E133=\"DNCP\", OR(E133=\"SNCP\", E133=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E133 & 12, \"\")))","v":""},"1815-1855 D","1815-1855 D"]
[5012,"Station Buildings and Fixtures Expense","Operation (Working Capital)","di","1808 D","1808 D","1808 C",null,"1808 D","1808 C",null,null,null,{"$f":"IF(AND(OR(E134=\"TCP\", OR(E134=\"DCP\", E134=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E134 & 1, IF(AND(OR(E134=\"TCP\", OR(E134=\"DCP\", E134=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E134 & 4, IF(AND(OR(E134=\"TCP\", OR(E134=\"DCP\", E134=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E134 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E134=\"DNCP\", OR(E134=\"SNCP\", E134=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E134 & 1, IF(AND(OR(E134=\"DNCP\", OR(E134=\"SNCP\", E134=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E134 & 4, IF(AND(OR(E134=\"DNCP\", OR(E134=\"SNCP\", E134=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E134 & 12, \"\")))","v":""},"1808 D","1808 D"]
[5014,"Transformer Station Equipment - Operation Labour","Operation (Working Capital)","di","1815 D","1815 D","1815 C",null,"1815 D","1815 C",null,null,null,{"$f":"IF(AND(OR(E135=\"TCP\", OR(E135=\"DCP\", E135=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E135 & 1, IF(AND(OR(E135=\"TCP\", OR(E135=\"DCP\", E135=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E135 & 4, IF(AND(OR(E135=\"TCP\", OR(E135=\"DCP\", E135=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E135 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E135=\"DNCP\", OR(E135=\"SNCP\", E135=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E135 & 1, IF(AND(OR(E135=\"DNCP\", OR(E135=\"SNCP\", E135=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E135 & 4, IF(AND(OR(E135=\"DNCP\", OR(E135=\"SNCP\", E135=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E135 & 12, \"\")))","v":""},"1815 D",{"$f":"IF(AND(N135=\"\",O135=\"\"),P135,IF(AND(O135=\"\",P135=\"\"),N135,O135))","v":"1815 D"}]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses","Operation (Working Capital)","di","1815 D","1815 D","1815 C",null,"1815 D","1815 C",null,null,null,{"$f":"IF(AND(OR(E136=\"TCP\", OR(E136=\"DCP\", E136=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E136 & 1, IF(AND(OR(E136=\"TCP\", OR(E136=\"DCP\", E136=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E136 & 4, IF(AND(OR(E136=\"TCP\", OR(E136=\"DCP\", E136=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E136 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E136=\"DNCP\", OR(E136=\"SNCP\", E136=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E136 & 1, IF(AND(OR(E136=\"DNCP\", OR(E136=\"SNCP\", E136=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E136 & 4, IF(AND(OR(E136=\"DNCP\", OR(E136=\"SNCP\", E136=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E136 & 12, \"\")))","v":""},"1815 D",{"$f":"IF(AND(N136=\"\",O136=\"\"),P136,IF(AND(O136=\"\",P136=\"\"),N136,O136))","v":"1815 D"}]
[5016,"Distribution Station Equipment - Operation Labour","Operation (Working Capital)","di","1820 D","1820 D","1820 C"," ","1820 D","1820 C",null,null,null,{"$f":"IF(AND(OR(E137=\"TCP\", OR(E137=\"DCP\", E137=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E137 & 1, IF(AND(OR(E137=\"TCP\", OR(E137=\"DCP\", E137=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E137 & 4, IF(AND(OR(E137=\"TCP\", OR(E137=\"DCP\", E137=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E137 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E137=\"DNCP\", OR(E137=\"SNCP\", E137=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E137 & 1, IF(AND(OR(E137=\"DNCP\", OR(E137=\"SNCP\", E137=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E137 & 4, IF(AND(OR(E137=\"DNCP\", OR(E137=\"SNCP\", E137=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E137 & 12, \"\")))","v":""},"1820 D","1820 D"]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses","Operation (Working Capital)","di","1820 D","1820 D","1820 C"," ","1820 D","1820 C",null,null,null,{"$f":"IF(AND(OR(E138=\"TCP\", OR(E138=\"DCP\", E138=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E138 & 1, IF(AND(OR(E138=\"TCP\", OR(E138=\"DCP\", E138=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E138 & 4, IF(AND(OR(E138=\"TCP\", OR(E138=\"DCP\", E138=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E138 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E138=\"DNCP\", OR(E138=\"SNCP\", E138=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E138 & 1, IF(AND(OR(E138=\"DNCP\", OR(E138=\"SNCP\", E138=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E138 & 4, IF(AND(OR(E138=\"DNCP\", OR(E138=\"SNCP\", E138=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E138 & 12, \"\")))","v":""},"1820 D","1820 D"]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour","Operation (Working Capital)","di","1830 & 1835 D","1830 & 1835 D","1830 & 1835 C","x","1830 & 1835 D","1830 & 1835 C",null,null,null,{"$f":"IF(AND(OR(E139=\"TCP\", OR(E139=\"DCP\", E139=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E139 & 1, IF(AND(OR(E139=\"TCP\", OR(E139=\"DCP\", E139=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E139 & 4, IF(AND(OR(E139=\"TCP\", OR(E139=\"DCP\", E139=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E139 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E139=\"DNCP\", OR(E139=\"SNCP\", E139=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E139 & 1, IF(AND(OR(E139=\"DNCP\", OR(E139=\"SNCP\", E139=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E139 & 4, IF(AND(OR(E139=\"DNCP\", OR(E139=\"SNCP\", E139=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E139 & 12, \"\")))","v":""},"1830 & 1835 D","1830 & 1835 D"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses","Operation (Working Capital)","di","1830 & 1835 D","1830 & 1835 D","1830 & 1835 C","x","1830 & 1835 D","1830 & 1835 C",null,null,null,{"$f":"IF(AND(OR(E140=\"TCP\", OR(E140=\"DCP\", E140=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E140 & 1, IF(AND(OR(E140=\"TCP\", OR(E140=\"DCP\", E140=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E140 & 4, IF(AND(OR(E140=\"TCP\", OR(E140=\"DCP\", E140=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E140 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E140=\"DNCP\", OR(E140=\"SNCP\", E140=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E140 & 1, IF(AND(OR(E140=\"DNCP\", OR(E140=\"SNCP\", E140=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E140 & 4, IF(AND(OR(E140=\"DNCP\", OR(E140=\"SNCP\", E140=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E140 & 12, \"\")))","v":""},"1830 & 1835 D","1830 & 1835 D"]
[5030,"Overhead Subtransmission Feeders - Operation","Operation (Working Capital)","di","1830 & 1835 D","1830 & 1835 D","1830 & 1835 C"," ","1830 & 1835 D","1830 & 1835 C",null,null,null,{"$f":"IF(AND(OR(E141=\"TCP\", OR(E141=\"DCP\", E141=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E141 & 1, IF(AND(OR(E141=\"TCP\", OR(E141=\"DCP\", E141=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E141 & 4, IF(AND(OR(E141=\"TCP\", OR(E141=\"DCP\", E141=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E141 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E141=\"DNCP\", OR(E141=\"SNCP\", E141=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E141 & 1, IF(AND(OR(E141=\"DNCP\", OR(E141=\"SNCP\", E141=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E141 & 4, IF(AND(OR(E141=\"DNCP\", OR(E141=\"SNCP\", E141=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E141 & 12, \"\")))","v":""},"1830 & 1835 D","1830 & 1835 D"]
[5035,"Overhead Distribution Transformers- Operation","Operation (Working Capital)","di","1850 D","1850 D","1850 C","x","1850 D","1850 C",null,null,null,{"$f":"IF(AND(OR(E142=\"TCP\", OR(E142=\"DCP\", E142=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E142 & 1, IF(AND(OR(E142=\"TCP\", OR(E142=\"DCP\", E142=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E142 & 4, IF(AND(OR(E142=\"TCP\", OR(E142=\"DCP\", E142=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E142 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E142=\"DNCP\", OR(E142=\"SNCP\", E142=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E142 & 1, IF(AND(OR(E142=\"DNCP\", OR(E142=\"SNCP\", E142=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E142 & 4, IF(AND(OR(E142=\"DNCP\", OR(E142=\"SNCP\", E142=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E142 & 12, \"\")))","v":""},"1850 D","1850 D"]
[5040,"Underground Distribution Lines and Feeders - Operation Labour","Operation (Working Capital)","di","1840 & 1845 D","1840 & 1845 D","1840 & 1845 C","x","1840 & 1845 D","1840 & 1845 C",null,null,null,{"$f":"IF(AND(OR(E143=\"TCP\", OR(E143=\"DCP\", E143=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E143 & 1, IF(AND(OR(E143=\"TCP\", OR(E143=\"DCP\", E143=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E143 & 4, IF(AND(OR(E143=\"TCP\", OR(E143=\"DCP\", E143=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E143 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E143=\"DNCP\", OR(E143=\"SNCP\", E143=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E143 & 1, IF(AND(OR(E143=\"DNCP\", OR(E143=\"SNCP\", E143=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E143 & 4, IF(AND(OR(E143=\"DNCP\", OR(E143=\"SNCP\", E143=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E143 & 12, \"\")))","v":""},"1840 & 1845 D",{"$f":"IF(AND(N143=\"\",O143=\"\"),P143,IF(AND(O143=\"\",P143=\"\"),N143,O143))","v":"1840 & 1845 D"}]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses","Operation (Working Capital)","di","1840 & 1845 D","1840 & 1845 D","1840 & 1845 C","x","1840 & 1845 D","1840 & 1845 C",null,null,null,{"$f":"IF(AND(OR(E144=\"TCP\", OR(E144=\"DCP\", E144=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E144 & 1, IF(AND(OR(E144=\"TCP\", OR(E144=\"DCP\", E144=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E144 & 4, IF(AND(OR(E144=\"TCP\", OR(E144=\"DCP\", E144=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E144 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E144=\"DNCP\", OR(E144=\"SNCP\", E144=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E144 & 1, IF(AND(OR(E144=\"DNCP\", OR(E144=\"SNCP\", E144=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E144 & 4, IF(AND(OR(E144=\"DNCP\", OR(E144=\"SNCP\", E144=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E144 & 12, \"\")))","v":""},"1840 & 1845 D",{"$f":"IF(AND(N144=\"\",O144=\"\"),P144,IF(AND(O144=\"\",P144=\"\"),N144,O144))","v":"1840 & 1845 D"}]
[5050,"Underground Subtransmission Feeders - Operation","Operation (Working Capital)","di","1840 & 1845 D",{"$f":"IF(Q145=\"\", \"\", Q145)","v":"1840 & 1845 D"},"1840 & 1845 C"," ",{"$f":"IF(ISERROR(F145), \"\", (F145))","v":"1840 & 1845 D"},"1840 & 1845 C",null,null,null,{"$f":"IF(AND(OR(E145=\"TCP\", OR(E145=\"DCP\", E145=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E145 & 1, IF(AND(OR(E145=\"TCP\", OR(E145=\"DCP\", E145=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E145 & 4, IF(AND(OR(E145=\"TCP\", OR(E145=\"DCP\", E145=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E145 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E145=\"DNCP\", OR(E145=\"SNCP\", E145=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E145 & 1, IF(AND(OR(E145=\"DNCP\", OR(E145=\"SNCP\", E145=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E145 & 4, IF(AND(OR(E145=\"DNCP\", OR(E145=\"SNCP\", E145=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E145 & 12, \"\")))","v":""},"1840 & 1845 D","1840 & 1845 D"]
[5055,"Underground Distribution Transformers - Operation","Operation (Working Capital)","di","1850 D","1850 D","1850 C","x","1850 D","1850 C",null,null,null,{"$f":"IF(AND(OR(E146=\"TCP\", OR(E146=\"DCP\", E146=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E146 & 1, IF(AND(OR(E146=\"TCP\", OR(E146=\"DCP\", E146=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E146 & 4, IF(AND(OR(E146=\"TCP\", OR(E146=\"DCP\", E146=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E146 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E146=\"DNCP\", OR(E146=\"SNCP\", E146=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E146 & 1, IF(AND(OR(E146=\"DNCP\", OR(E146=\"SNCP\", E146=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E146 & 4, IF(AND(OR(E146=\"DNCP\", OR(E146=\"SNCP\", E146=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E146 & 12, \"\")))","v":""},"1850 D","1850 D"]
[5065,"Meter Expense","Operation (Working Capital)","cu"," "," ","CWMC",null," ","CWMC",null,null,null,{"$f":"IF(AND(OR(E147=\"TCP\", OR(E147=\"DCP\", E147=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E147 & 1, IF(AND(OR(E147=\"TCP\", OR(E147=\"DCP\", E147=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E147 & 4, IF(AND(OR(E147=\"TCP\", OR(E147=\"DCP\", E147=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E147 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E147=\"DNCP\", OR(E147=\"SNCP\", E147=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E147 & 1, IF(AND(OR(E147=\"DNCP\", OR(E147=\"SNCP\", E147=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E147 & 4, IF(AND(OR(E147=\"DNCP\", OR(E147=\"SNCP\", E147=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E147 & 12, \"\")))","v":""}," "," "]
[5070,"Customer Premises - Operation Labour","Operation (Working Capital)","cu",null,"","CCA",null,"","CCA",null,null,null,{"$f":"IF(AND(OR(E148=\"TCP\", OR(E148=\"DCP\", E148=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E148 & 1, IF(AND(OR(E148=\"TCP\", OR(E148=\"DCP\", E148=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E148 & 4, IF(AND(OR(E148=\"TCP\", OR(E148=\"DCP\", E148=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E148 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E148=\"DNCP\", OR(E148=\"SNCP\", E148=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E148 & 1, IF(AND(OR(E148=\"DNCP\", OR(E148=\"SNCP\", E148=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E148 & 4, IF(AND(OR(E148=\"DNCP\", OR(E148=\"SNCP\", E148=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E148 & 12, \"\")))","v":""},"",""]
[5075,"Customer Premises - Materials and Expenses","Operation (Working Capital)","cu",null,"","CCA",null,"","CCA",null,null,null,{"$f":"IF(AND(OR(E149=\"TCP\", OR(E149=\"DCP\", E149=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E149 & 1, IF(AND(OR(E149=\"TCP\", OR(E149=\"DCP\", E149=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E149 & 4, IF(AND(OR(E149=\"TCP\", OR(E149=\"DCP\", E149=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E149 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E149=\"DNCP\", OR(E149=\"SNCP\", E149=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E149 & 1, IF(AND(OR(E149=\"DNCP\", OR(E149=\"SNCP\", E149=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E149 & 4, IF(AND(OR(E149=\"DNCP\", OR(E149=\"SNCP\", E149=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E149 & 12, \"\")))","v":""},"",""]
[5085,"Miscellaneous Distribution Expense","Operation (Working Capital)","di","1815-1855 D","1815-1855 D","1815-1855 C","x","1815-1855 D","1815-1855 C",null,null,null,{"$f":"IF(AND(OR(E150=\"TCP\", OR(E150=\"DCP\", E150=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E150 & 1, IF(AND(OR(E150=\"TCP\", OR(E150=\"DCP\", E150=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E150 & 4, IF(AND(OR(E150=\"TCP\", OR(E150=\"DCP\", E150=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E150 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E150=\"DNCP\", OR(E150=\"SNCP\", E150=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E150 & 1, IF(AND(OR(E150=\"DNCP\", OR(E150=\"SNCP\", E150=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E150 & 4, IF(AND(OR(E150=\"DNCP\", OR(E150=\"SNCP\", E150=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E150 & 12, \"\")))","v":""},"1815-1855 D","1815-1855 D"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid","Operation (Working Capital)","di","1840 & 1845 D","1840 & 1845 D","1840 & 1845 C","x","1840 & 1845 D","1840 & 1845 C",null,null,null,{"$f":"IF(AND(OR(E151=\"TCP\", OR(E151=\"DCP\", E151=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E151 & 1, IF(AND(OR(E151=\"TCP\", OR(E151=\"DCP\", E151=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E151 & 4, IF(AND(OR(E151=\"TCP\", OR(E151=\"DCP\", E151=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E151 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E151=\"DNCP\", OR(E151=\"SNCP\", E151=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E151 & 1, IF(AND(OR(E151=\"DNCP\", OR(E151=\"SNCP\", E151=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E151 & 4, IF(AND(OR(E151=\"DNCP\", OR(E151=\"SNCP\", E151=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E151 & 12, \"\")))","v":""},"1840 & 1845 D","1840 & 1845 D"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid","Operation (Working Capital)","di","1830 & 1835 D","1830 & 1835 D","1830 & 1835 C","x","1830 & 1835 D","1830 & 1835 C",null,null,null,{"$f":"IF(AND(OR(E152=\"TCP\", OR(E152=\"DCP\", E152=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E152 & 1, IF(AND(OR(E152=\"TCP\", OR(E152=\"DCP\", E152=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E152 & 4, IF(AND(OR(E152=\"TCP\", OR(E152=\"DCP\", E152=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E152 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E152=\"DNCP\", OR(E152=\"SNCP\", E152=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E152 & 1, IF(AND(OR(E152=\"DNCP\", OR(E152=\"SNCP\", E152=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E152 & 4, IF(AND(OR(E152=\"DNCP\", OR(E152=\"SNCP\", E152=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E152 & 12, \"\")))","v":""},"1830 & 1835 D","1830 & 1835 D"]
[5096,"Other Rent","Operation (Working Capital)","di",null,"",null," ","","","O&M",null,null,{"$f":"IF(AND(OR(E153=\"TCP\", OR(E153=\"DCP\", E153=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E153 & 1, IF(AND(OR(E153=\"TCP\", OR(E153=\"DCP\", E153=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E153 & 4, IF(AND(OR(E153=\"TCP\", OR(E153=\"DCP\", E153=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E153 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E153=\"DNCP\", OR(E153=\"SNCP\", E153=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E153 & 1, IF(AND(OR(E153=\"DNCP\", OR(E153=\"SNCP\", E153=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E153 & 4, IF(AND(OR(E153=\"DNCP\", OR(E153=\"SNCP\", E153=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E153 & 12, \"\")))","v":""},"",""]
[5105,"Maintenance Supervision and Engineering","Maintenance (Working Capital)","di","1815-1855 D","1815-1855 D","1815-1855 C","x","1815-1855 D","1815-1855 C",null,null,null,{"$f":"IF(AND(OR(E154=\"TCP\", OR(E154=\"DCP\", E154=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E154 & 1, IF(AND(OR(E154=\"TCP\", OR(E154=\"DCP\", E154=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E154 & 4, IF(AND(OR(E154=\"TCP\", OR(E154=\"DCP\", E154=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E154 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E154=\"DNCP\", OR(E154=\"SNCP\", E154=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E154 & 1, IF(AND(OR(E154=\"DNCP\", OR(E154=\"SNCP\", E154=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E154 & 4, IF(AND(OR(E154=\"DNCP\", OR(E154=\"SNCP\", E154=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E154 & 12, \"\")))","v":""},"1815-1855 D","1815-1855 D"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations","Maintenance (Working Capital)","di","1808 D","1808 D","1808 C"," ","1808 D","1808 C",null,null,null,{"$f":"IF(AND(OR(E155=\"TCP\", OR(E155=\"DCP\", E155=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E155 & 1, IF(AND(OR(E155=\"TCP\", OR(E155=\"DCP\", E155=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E155 & 4, IF(AND(OR(E155=\"TCP\", OR(E155=\"DCP\", E155=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E155 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E155=\"DNCP\", OR(E155=\"SNCP\", E155=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E155 & 1, IF(AND(OR(E155=\"DNCP\", OR(E155=\"SNCP\", E155=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E155 & 4, IF(AND(OR(E155=\"DNCP\", OR(E155=\"SNCP\", E155=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E155 & 12, \"\")))","v":""},"1808 D","1808 D"]
[5112,"Maintenance of Transformer Station Equipment","Maintenance (Working Capital)","di","1815 D","1815 D","1815 C",null,"1815 D","1815 C",null,null,null,{"$f":"IF(AND(OR(E156=\"TCP\", OR(E156=\"DCP\", E156=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E156 & 1, IF(AND(OR(E156=\"TCP\", OR(E156=\"DCP\", E156=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E156 & 4, IF(AND(OR(E156=\"TCP\", OR(E156=\"DCP\", E156=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E156 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E156=\"DNCP\", OR(E156=\"SNCP\", E156=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E156 & 1, IF(AND(OR(E156=\"DNCP\", OR(E156=\"SNCP\", E156=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E156 & 4, IF(AND(OR(E156=\"DNCP\", OR(E156=\"SNCP\", E156=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E156 & 12, \"\")))","v":""},"1815 D","1815 D"]
[5114,"Maintenance of Distribution Station Equipment","Maintenance (Working Capital)","di","1820 D","1820 D","1820 C"," ","1820 D","1820 C",null,null,null,{"$f":"IF(AND(OR(E157=\"TCP\", OR(E157=\"DCP\", E157=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E157 & 1, IF(AND(OR(E157=\"TCP\", OR(E157=\"DCP\", E157=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E157 & 4, IF(AND(OR(E157=\"TCP\", OR(E157=\"DCP\", E157=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E157 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E157=\"DNCP\", OR(E157=\"SNCP\", E157=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E157 & 1, IF(AND(OR(E157=\"DNCP\", OR(E157=\"SNCP\", E157=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E157 & 4, IF(AND(OR(E157=\"DNCP\", OR(E157=\"SNCP\", E157=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E157 & 12, \"\")))","v":""},"1820 D","1820 D"]
[5120,"Maintenance of Poles, Towers and Fixtures","Maintenance (Working Capital)","di","1830 D","1830 D","1830 C","x","1830 D","1830 C",null,null,null,{"$f":"IF(AND(OR(E158=\"TCP\", OR(E158=\"DCP\", E158=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E158 & 1, IF(AND(OR(E158=\"TCP\", OR(E158=\"DCP\", E158=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E158 & 4, IF(AND(OR(E158=\"TCP\", OR(E158=\"DCP\", E158=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E158 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E158=\"DNCP\", OR(E158=\"SNCP\", E158=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E158 & 1, IF(AND(OR(E158=\"DNCP\", OR(E158=\"SNCP\", E158=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E158 & 4, IF(AND(OR(E158=\"DNCP\", OR(E158=\"SNCP\", E158=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E158 & 12, \"\")))","v":""},"1830 D","1830 D"]
[5125,"Maintenance of Overhead Conductors and Devices","Maintenance (Working Capital)","di","1835 D","1835 D","1835 C","x","1835 D","1835 C",null,null,null,{"$f":"IF(AND(OR(E159=\"TCP\", OR(E159=\"DCP\", E159=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E159 & 1, IF(AND(OR(E159=\"TCP\", OR(E159=\"DCP\", E159=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E159 & 4, IF(AND(OR(E159=\"TCP\", OR(E159=\"DCP\", E159=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E159 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E159=\"DNCP\", OR(E159=\"SNCP\", E159=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E159 & 1, IF(AND(OR(E159=\"DNCP\", OR(E159=\"SNCP\", E159=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E159 & 4, IF(AND(OR(E159=\"DNCP\", OR(E159=\"SNCP\", E159=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E159 & 12, \"\")))","v":""},"1835 D","1835 D"]
[5130,"Maintenance of Overhead Services","Maintenance (Working Capital)","di","1855 D","1855 D","1855 C"," ","1855 D","1855 C",null,null,null,{"$f":"IF(AND(OR(E160=\"TCP\", OR(E160=\"DCP\", E160=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E160 & 1, IF(AND(OR(E160=\"TCP\", OR(E160=\"DCP\", E160=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E160 & 4, IF(AND(OR(E160=\"TCP\", OR(E160=\"DCP\", E160=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E160 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E160=\"DNCP\", OR(E160=\"SNCP\", E160=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E160 & 1, IF(AND(OR(E160=\"DNCP\", OR(E160=\"SNCP\", E160=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E160 & 4, IF(AND(OR(E160=\"DNCP\", OR(E160=\"SNCP\", E160=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E160 & 12, \"\")))","v":""},"1855 D",{"$f":"IF(AND(N160=\"\",O160=\"\"),P160,IF(AND(O160=\"\",P160=\"\"),N160,O160))","v":"1855 D"}]
[5135,"Overhead Distribution Lines and Feeders - Right of Way","Maintenance (Working Capital)","di","1830 & 1835 D","1830 & 1835 D","1830 & 1835 C","x","1830 & 1835 D","1830 & 1835 C",null,null,null,{"$f":"IF(AND(OR(E161=\"TCP\", OR(E161=\"DCP\", E161=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E161 & 1, IF(AND(OR(E161=\"TCP\", OR(E161=\"DCP\", E161=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E161 & 4, IF(AND(OR(E161=\"TCP\", OR(E161=\"DCP\", E161=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E161 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E161=\"DNCP\", OR(E161=\"SNCP\", E161=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E161 & 1, IF(AND(OR(E161=\"DNCP\", OR(E161=\"SNCP\", E161=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E161 & 4, IF(AND(OR(E161=\"DNCP\", OR(E161=\"SNCP\", E161=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E161 & 12, \"\")))","v":""},"1830 & 1835 D","1830 & 1835 D"]
[5145,"Maintenance of Underground Conduit","Maintenance (Working Capital)","di","1840 D","1840 D","1840 C","x","1840 D","1840 C",null,null,null,{"$f":"IF(AND(OR(E162=\"TCP\", OR(E162=\"DCP\", E162=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E162 & 1, IF(AND(OR(E162=\"TCP\", OR(E162=\"DCP\", E162=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E162 & 4, IF(AND(OR(E162=\"TCP\", OR(E162=\"DCP\", E162=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E162 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E162=\"DNCP\", OR(E162=\"SNCP\", E162=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E162 & 1, IF(AND(OR(E162=\"DNCP\", OR(E162=\"SNCP\", E162=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E162 & 4, IF(AND(OR(E162=\"DNCP\", OR(E162=\"SNCP\", E162=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E162 & 12, \"\")))","v":""},"1840 D","1840 D"]
[5150,"Maintenance of Underground Conductors and Devices","Maintenance (Working Capital)","di","1845 D","1845 D","1845 C","x","1845 D","1845 C",null,null,null,{"$f":"IF(AND(OR(E163=\"TCP\", OR(E163=\"DCP\", E163=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E163 & 1, IF(AND(OR(E163=\"TCP\", OR(E163=\"DCP\", E163=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E163 & 4, IF(AND(OR(E163=\"TCP\", OR(E163=\"DCP\", E163=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E163 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E163=\"DNCP\", OR(E163=\"SNCP\", E163=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E163 & 1, IF(AND(OR(E163=\"DNCP\", OR(E163=\"SNCP\", E163=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E163 & 4, IF(AND(OR(E163=\"DNCP\", OR(E163=\"SNCP\", E163=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E163 & 12, \"\")))","v":""},"1845 D","1845 D"]
[5155,"Maintenance of Underground Services","Maintenance (Working Capital)","di","1855 D","1855 D","1855 C"," ","1855 D","1855 C",null,null,null,{"$f":"IF(AND(OR(E164=\"TCP\", OR(E164=\"DCP\", E164=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E164 & 1, IF(AND(OR(E164=\"TCP\", OR(E164=\"DCP\", E164=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E164 & 4, IF(AND(OR(E164=\"TCP\", OR(E164=\"DCP\", E164=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E164 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E164=\"DNCP\", OR(E164=\"SNCP\", E164=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E164 & 1, IF(AND(OR(E164=\"DNCP\", OR(E164=\"SNCP\", E164=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E164 & 4, IF(AND(OR(E164=\"DNCP\", OR(E164=\"SNCP\", E164=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E164 & 12, \"\")))","v":""},"1855 D","1855 D"]
[5160,"Maintenance of Line Transformers","Maintenance (Working Capital)","di","1850 D","1850 D","1850 C","x","1850 D","1850 C",null,null,null,{"$f":"IF(AND(OR(E165=\"TCP\", OR(E165=\"DCP\", E165=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E165 & 1, IF(AND(OR(E165=\"TCP\", OR(E165=\"DCP\", E165=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E165 & 4, IF(AND(OR(E165=\"TCP\", OR(E165=\"DCP\", E165=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E165 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E165=\"DNCP\", OR(E165=\"SNCP\", E165=\"PNCP\", E165=\"LTNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E165 & 1, IF(AND(OR(E165=\"DNCP\", OR(E165=\"SNCP\", E165=\"PNCP\", E165=\"LTNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E165 & 4, IF(AND(OR(E165=\"DNCP\", OR(E165=\"SNCP\", E165=\"PNCP\", E165=\"LTNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E165 & 12, \"\")))","v":""},"1850 D","1850 D"]
[5175,"Maintenance of Meters","Maintenance (Working Capital)","cu","1860 D","1860 D","1860 C",null,"1860 D",{"$f":"IF(ISBLANK(G166), \"\", (G166))","v":"1860 C"},null,null,null,{"$f":"IF(AND(OR(E166=\"TCP\", OR(E166=\"DCP\", E166=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E166 & 1, IF(AND(OR(E166=\"TCP\", OR(E166=\"DCP\", E166=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E166 & 4, IF(AND(OR(E166=\"TCP\", OR(E166=\"DCP\", E166=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E166 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E166=\"DNCP\", OR(E166=\"SNCP\", E166=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E166 & 1, IF(AND(OR(E166=\"DNCP\", OR(E166=\"SNCP\", E166=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E166 & 4, IF(AND(OR(E166=\"DNCP\", OR(E166=\"SNCP\", E166=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E166 & 12, \"\")))","v":""},"1860 D","1860 D"]
[5305,"Supervision","Billing and Collection (Working Capital)","cu"," ",null,"CWNB",null,null,{"$f":"IF(ISBLANK(G167), \"\", (G167))","v":"CWNB"},null,null,null,{"$f":"IF(AND(OR(E167=\"TCP\", OR(E167=\"DCP\", E167=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E167 & 1, IF(AND(OR(E167=\"TCP\", OR(E167=\"DCP\", E167=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E167 & 4, IF(AND(OR(E167=\"TCP\", OR(E167=\"DCP\", E167=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E167 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E167=\"DNCP\", OR(E167=\"SNCP\", E167=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E167 & 1, IF(AND(OR(E167=\"DNCP\", OR(E167=\"SNCP\", E167=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E167 & 4, IF(AND(OR(E167=\"DNCP\", OR(E167=\"SNCP\", E167=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E167 & 12, \"\")))","v":""},{"$f":"IF(ISBLANK(E167), \"\", IF(ISERROR(SEARCH(\"cp\",E167)), E167, \"\"))","v":" "}," "]
[5310,"Meter Reading Expense","Billing and Collection (Working Capital)","cu",null,null,"CWMR",null,null,"CWMR",null,null,null,{"$f":"IF(AND(OR(E168=\"TCP\", OR(E168=\"DCP\", E168=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E168 & 1, IF(AND(OR(E168=\"TCP\", OR(E168=\"DCP\", E168=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E168 & 4, IF(AND(OR(E168=\"TCP\", OR(E168=\"DCP\", E168=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E168 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E168=\"DNCP\", OR(E168=\"SNCP\", E168=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E168 & 1, IF(AND(OR(E168=\"DNCP\", OR(E168=\"SNCP\", E168=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E168 & 4, IF(AND(OR(E168=\"DNCP\", OR(E168=\"SNCP\", E168=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E168 & 12, \"\")))","v":""},"",""]
[5315,"Customer Billing","Billing and Collection (Working Capital)","cu"," ",null,"CWNB",null,null,{"$f":"IF(ISBLANK(G169), \"\", (G169))","v":"CWNB"},null,null,null,{"$f":"IF(AND(OR(E169=\"TCP\", OR(E169=\"DCP\", E169=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E169 & 1, IF(AND(OR(E169=\"TCP\", OR(E169=\"DCP\", E169=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E169 & 4, IF(AND(OR(E169=\"TCP\", OR(E169=\"DCP\", E169=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E169 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E169=\"DNCP\", OR(E169=\"SNCP\", E169=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E169 & 1, IF(AND(OR(E169=\"DNCP\", OR(E169=\"SNCP\", E169=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E169 & 4, IF(AND(OR(E169=\"DNCP\", OR(E169=\"SNCP\", E169=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E169 & 12, \"\")))","v":""}," "," "]
[5320,"Collecting","Billing and Collection (Working Capital)","cu",null,null,"CWNB",null,null,"CWNB",null,null,null,{"$f":"IF(AND(OR(E170=\"TCP\", OR(E170=\"DCP\", E170=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E170 & 1, IF(AND(OR(E170=\"TCP\", OR(E170=\"DCP\", E170=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E170 & 4, IF(AND(OR(E170=\"TCP\", OR(E170=\"DCP\", E170=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E170 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E170=\"DNCP\", OR(E170=\"SNCP\", E170=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E170 & 1, IF(AND(OR(E170=\"DNCP\", OR(E170=\"SNCP\", E170=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E170 & 4, IF(AND(OR(E170=\"DNCP\", OR(E170=\"SNCP\", E170=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E170 & 12, \"\")))","v":""},"",""]
[5325,"Collecting- Cash Over and Short","Billing and Collection (Working Capital)","cu",null,null,"CWNB",null,null,"CWNB",null,null,null,{"$f":"IF(AND(OR(E171=\"TCP\", OR(E171=\"DCP\", E171=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E171 & 1, IF(AND(OR(E171=\"TCP\", OR(E171=\"DCP\", E171=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E171 & 4, IF(AND(OR(E171=\"TCP\", OR(E171=\"DCP\", E171=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E171 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E171=\"DNCP\", OR(E171=\"SNCP\", E171=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E171 & 1, IF(AND(OR(E171=\"DNCP\", OR(E171=\"SNCP\", E171=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E171 & 4, IF(AND(OR(E171=\"DNCP\", OR(E171=\"SNCP\", E171=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E171 & 12, \"\")))","v":""},"",""]
[5330,"Collection Charges","Billing and Collection (Working Capital)","cu",null,null,"CWNB",null,null,"CWNB",null,null,null,{"$f":"IF(AND(OR(E172=\"TCP\", OR(E172=\"DCP\", E172=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E172 & 1, IF(AND(OR(E172=\"TCP\", OR(E172=\"DCP\", E172=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E172 & 4, IF(AND(OR(E172=\"TCP\", OR(E172=\"DCP\", E172=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E172 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E172=\"DNCP\", OR(E172=\"SNCP\", E172=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E172 & 1, IF(AND(OR(E172=\"DNCP\", OR(E172=\"SNCP\", E172=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E172 & 4, IF(AND(OR(E172=\"DNCP\", OR(E172=\"SNCP\", E172=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E172 & 12, \"\")))","v":""},"",""]
[5335,"Bad Debt Expense","Bad Debt Expense (Working Capital)","cu",null,null,"BDHA",null,null,"BDHA",null,null,null,{"$f":"IF(AND(OR(E173=\"TCP\", OR(E173=\"DCP\", E173=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E173 & 1, IF(AND(OR(E173=\"TCP\", OR(E173=\"DCP\", E173=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E173 & 4, IF(AND(OR(E173=\"TCP\", OR(E173=\"DCP\", E173=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E173 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E173=\"DNCP\", OR(E173=\"SNCP\", E173=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E173 & 1, IF(AND(OR(E173=\"DNCP\", OR(E173=\"SNCP\", E173=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E173 & 4, IF(AND(OR(E173=\"DNCP\", OR(E173=\"SNCP\", E173=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E173 & 12, \"\")))","v":""},"",""]
[5340,"Miscellaneous Customer Accounts Expenses","Billing and Collection (Working Capital)","cu",null,null,"CWNB",null,null,"CWNB",null,null,null,{"$f":"IF(AND(OR(E174=\"TCP\", OR(E174=\"DCP\", E174=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E174 & 1, IF(AND(OR(E174=\"TCP\", OR(E174=\"DCP\", E174=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E174 & 4, IF(AND(OR(E174=\"TCP\", OR(E174=\"DCP\", E174=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E174 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E174=\"DNCP\", OR(E174=\"SNCP\", E174=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E174 & 1, IF(AND(OR(E174=\"DNCP\", OR(E174=\"SNCP\", E174=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E174 & 4, IF(AND(OR(E174=\"DNCP\", OR(E174=\"SNCP\", E174=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E174 & 12, \"\")))","v":""},"",""]
[5405,"Supervision","Community Relations (Working Capital)","ad",null,null,null,null,null,"","O&M",null,null,{"$f":"IF(AND(OR(E175=\"TCP\", OR(E175=\"DCP\", E175=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E175 & 1, IF(AND(OR(E175=\"TCP\", OR(E175=\"DCP\", E175=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E175 & 4, IF(AND(OR(E175=\"TCP\", OR(E175=\"DCP\", E175=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E175 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E175=\"DNCP\", OR(E175=\"SNCP\", E175=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E175 & 1, IF(AND(OR(E175=\"DNCP\", OR(E175=\"SNCP\", E175=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E175 & 4, IF(AND(OR(E175=\"DNCP\", OR(E175=\"SNCP\", E175=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E175 & 12, \"\")))","v":""},"",""]
[5410,"Community Relations - Sundry","Community Relations (Working Capital)","ad",null,null,null,null,null,"","O&M",null,null,{"$f":"IF(AND(OR(E176=\"TCP\", OR(E176=\"DCP\", E176=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E176 & 1, IF(AND(OR(E176=\"TCP\", OR(E176=\"DCP\", E176=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E176 & 4, IF(AND(OR(E176=\"TCP\", OR(E176=\"DCP\", E176=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E176 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E176=\"DNCP\", OR(E176=\"SNCP\", E176=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E176 & 1, IF(AND(OR(E176=\"DNCP\", OR(E176=\"SNCP\", E176=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E176 & 4, IF(AND(OR(E176=\"DNCP\", OR(E176=\"SNCP\", E176=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E176 & 12, \"\")))","v":""},"",""]
[5415,"Energy Conservation","Community Relations - CDM (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E177=\"TCP\", OR(E177=\"DCP\", E177=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E177 & 1, IF(AND(OR(E177=\"TCP\", OR(E177=\"DCP\", E177=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E177 & 4, IF(AND(OR(E177=\"TCP\", OR(E177=\"DCP\", E177=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E177 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E177=\"DNCP\", OR(E177=\"SNCP\", E177=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E177 & 1, IF(AND(OR(E177=\"DNCP\", OR(E177=\"SNCP\", E177=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E177 & 4, IF(AND(OR(E177=\"DNCP\", OR(E177=\"SNCP\", E177=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E177 & 12, \"\")))","v":""},"",""]
[5420,"Community Safety Program","Community Relations (Working Capital)","ad",null,null," ",null,null," ","NFA ECC",null,null,{"$f":"IF(AND(OR(E178=\"TCP\", OR(E178=\"DCP\", E178=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E178 & 1, IF(AND(OR(E178=\"TCP\", OR(E178=\"DCP\", E178=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E178 & 4, IF(AND(OR(E178=\"TCP\", OR(E178=\"DCP\", E178=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E178 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E178=\"DNCP\", OR(E178=\"SNCP\", E178=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E178 & 1, IF(AND(OR(E178=\"DNCP\", OR(E178=\"SNCP\", E178=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E178 & 4, IF(AND(OR(E178=\"DNCP\", OR(E178=\"SNCP\", E178=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E178 & 12, \"\")))","v":""},"",""]
[5425,"Miscellaneous Customer Service and Informational Expenses","Community Relations (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E179=\"TCP\", OR(E179=\"DCP\", E179=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E179 & 1, IF(AND(OR(E179=\"TCP\", OR(E179=\"DCP\", E179=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E179 & 4, IF(AND(OR(E179=\"TCP\", OR(E179=\"DCP\", E179=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E179 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E179=\"DNCP\", OR(E179=\"SNCP\", E179=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E179 & 1, IF(AND(OR(E179=\"DNCP\", OR(E179=\"SNCP\", E179=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E179 & 4, IF(AND(OR(E179=\"DNCP\", OR(E179=\"SNCP\", E179=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E179 & 12, \"\")))","v":""},"",""]
[5505,"Supervision","Other Distribution Expenses","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E180=\"TCP\", OR(E180=\"DCP\", E180=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E180 & 1, IF(AND(OR(E180=\"TCP\", OR(E180=\"DCP\", E180=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E180 & 4, IF(AND(OR(E180=\"TCP\", OR(E180=\"DCP\", E180=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E180 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E180=\"DNCP\", OR(E180=\"SNCP\", E180=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E180 & 1, IF(AND(OR(E180=\"DNCP\", OR(E180=\"SNCP\", E180=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E180 & 4, IF(AND(OR(E180=\"DNCP\", OR(E180=\"SNCP\", E180=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E180 & 12, \"\")))","v":""},"",""]
[5510,"Demonstrating and Selling Expense","Other Distribution Expenses","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E181=\"TCP\", OR(E181=\"DCP\", E181=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E181 & 1, IF(AND(OR(E181=\"TCP\", OR(E181=\"DCP\", E181=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E181 & 4, IF(AND(OR(E181=\"TCP\", OR(E181=\"DCP\", E181=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E181 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E181=\"DNCP\", OR(E181=\"SNCP\", E181=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E181 & 1, IF(AND(OR(E181=\"DNCP\", OR(E181=\"SNCP\", E181=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E181 & 4, IF(AND(OR(E181=\"DNCP\", OR(E181=\"SNCP\", E181=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E181 & 12, \"\")))","v":""},"",""]
[5515,"Advertising Expense","Advertising Expenses","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E182=\"TCP\", OR(E182=\"DCP\", E182=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E182 & 1, IF(AND(OR(E182=\"TCP\", OR(E182=\"DCP\", E182=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E182 & 4, IF(AND(OR(E182=\"TCP\", OR(E182=\"DCP\", E182=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E182 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E182=\"DNCP\", OR(E182=\"SNCP\", E182=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E182 & 1, IF(AND(OR(E182=\"DNCP\", OR(E182=\"SNCP\", E182=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E182 & 4, IF(AND(OR(E182=\"DNCP\", OR(E182=\"SNCP\", E182=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E182 & 12, \"\")))","v":""},"",""]
[5520,"Miscellaneous Sales Expense","Other Distribution Expenses","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E183=\"TCP\", OR(E183=\"DCP\", E183=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E183 & 1, IF(AND(OR(E183=\"TCP\", OR(E183=\"DCP\", E183=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E183 & 4, IF(AND(OR(E183=\"TCP\", OR(E183=\"DCP\", E183=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E183 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E183=\"DNCP\", OR(E183=\"SNCP\", E183=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E183 & 1, IF(AND(OR(E183=\"DNCP\", OR(E183=\"SNCP\", E183=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E183 & 4, IF(AND(OR(E183=\"DNCP\", OR(E183=\"SNCP\", E183=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E183 & 12, \"\")))","v":""},"",""]
[5605,"Executive Salaries and Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E184=\"TCP\", OR(E184=\"DCP\", E184=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E184 & 1, IF(AND(OR(E184=\"TCP\", OR(E184=\"DCP\", E184=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E184 & 4, IF(AND(OR(E184=\"TCP\", OR(E184=\"DCP\", E184=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E184 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E184=\"DNCP\", OR(E184=\"SNCP\", E184=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E184 & 1, IF(AND(OR(E184=\"DNCP\", OR(E184=\"SNCP\", E184=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E184 & 4, IF(AND(OR(E184=\"DNCP\", OR(E184=\"SNCP\", E184=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E184 & 12, \"\")))","v":""},"",""]
[5610,"Management Salaries and Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E185=\"TCP\", OR(E185=\"DCP\", E185=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E185 & 1, IF(AND(OR(E185=\"TCP\", OR(E185=\"DCP\", E185=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E185 & 4, IF(AND(OR(E185=\"TCP\", OR(E185=\"DCP\", E185=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E185 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E185=\"DNCP\", OR(E185=\"SNCP\", E185=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E185 & 1, IF(AND(OR(E185=\"DNCP\", OR(E185=\"SNCP\", E185=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E185 & 4, IF(AND(OR(E185=\"DNCP\", OR(E185=\"SNCP\", E185=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E185 & 12, \"\")))","v":""},"",""]
[5615,"General Administrative Salaries and Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E186=\"TCP\", OR(E186=\"DCP\", E186=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E186 & 1, IF(AND(OR(E186=\"TCP\", OR(E186=\"DCP\", E186=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E186 & 4, IF(AND(OR(E186=\"TCP\", OR(E186=\"DCP\", E186=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E186 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E186=\"DNCP\", OR(E186=\"SNCP\", E186=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E186 & 1, IF(AND(OR(E186=\"DNCP\", OR(E186=\"SNCP\", E186=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E186 & 4, IF(AND(OR(E186=\"DNCP\", OR(E186=\"SNCP\", E186=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E186 & 12, \"\")))","v":""},"",""]
[5620,"Office Supplies and Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E187=\"TCP\", OR(E187=\"DCP\", E187=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E187 & 1, IF(AND(OR(E187=\"TCP\", OR(E187=\"DCP\", E187=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E187 & 4, IF(AND(OR(E187=\"TCP\", OR(E187=\"DCP\", E187=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E187 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E187=\"DNCP\", OR(E187=\"SNCP\", E187=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E187 & 1, IF(AND(OR(E187=\"DNCP\", OR(E187=\"SNCP\", E187=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E187 & 4, IF(AND(OR(E187=\"DNCP\", OR(E187=\"SNCP\", E187=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E187 & 12, \"\")))","v":""},"",""]
[5625,"Administrative Expense Transferred Credit","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E188=\"TCP\", OR(E188=\"DCP\", E188=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E188 & 1, IF(AND(OR(E188=\"TCP\", OR(E188=\"DCP\", E188=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E188 & 4, IF(AND(OR(E188=\"TCP\", OR(E188=\"DCP\", E188=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E188 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E188=\"DNCP\", OR(E188=\"SNCP\", E188=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E188 & 1, IF(AND(OR(E188=\"DNCP\", OR(E188=\"SNCP\", E188=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E188 & 4, IF(AND(OR(E188=\"DNCP\", OR(E188=\"SNCP\", E188=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E188 & 12, \"\")))","v":""},"",""]
[5630,"Outside Services Employed","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E189=\"TCP\", OR(E189=\"DCP\", E189=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E189 & 1, IF(AND(OR(E189=\"TCP\", OR(E189=\"DCP\", E189=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E189 & 4, IF(AND(OR(E189=\"TCP\", OR(E189=\"DCP\", E189=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E189 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E189=\"DNCP\", OR(E189=\"SNCP\", E189=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E189 & 1, IF(AND(OR(E189=\"DNCP\", OR(E189=\"SNCP\", E189=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E189 & 4, IF(AND(OR(E189=\"DNCP\", OR(E189=\"SNCP\", E189=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E189 & 12, \"\")))","v":""},"",""]
[5635,"Property Insurance","Insurance Expense (Working Capital)","ad",null,null,"  ",null,null,"  ","NFA ECC",null,null,{"$f":"IF(AND(OR(E190=\"TCP\", OR(E190=\"DCP\", E190=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E190 & 1, IF(AND(OR(E190=\"TCP\", OR(E190=\"DCP\", E190=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E190 & 4, IF(AND(OR(E190=\"TCP\", OR(E190=\"DCP\", E190=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E190 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E190=\"DNCP\", OR(E190=\"SNCP\", E190=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E190 & 1, IF(AND(OR(E190=\"DNCP\", OR(E190=\"SNCP\", E190=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E190 & 4, IF(AND(OR(E190=\"DNCP\", OR(E190=\"SNCP\", E190=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E190 & 12, \"\")))","v":""},"",""]
[5640,"Injuries and Damages","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E191=\"TCP\", OR(E191=\"DCP\", E191=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E191 & 1, IF(AND(OR(E191=\"TCP\", OR(E191=\"DCP\", E191=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E191 & 4, IF(AND(OR(E191=\"TCP\", OR(E191=\"DCP\", E191=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E191 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E191=\"DNCP\", OR(E191=\"SNCP\", E191=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E191 & 1, IF(AND(OR(E191=\"DNCP\", OR(E191=\"SNCP\", E191=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E191 & 4, IF(AND(OR(E191=\"DNCP\", OR(E191=\"SNCP\", E191=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E191 & 12, \"\")))","v":""},"",""]
[5645,"Employee Pensions and Benefits","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E192=\"TCP\", OR(E192=\"DCP\", E192=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E192 & 1, IF(AND(OR(E192=\"TCP\", OR(E192=\"DCP\", E192=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E192 & 4, IF(AND(OR(E192=\"TCP\", OR(E192=\"DCP\", E192=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E192 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E192=\"DNCP\", OR(E192=\"SNCP\", E192=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E192 & 1, IF(AND(OR(E192=\"DNCP\", OR(E192=\"SNCP\", E192=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E192 & 4, IF(AND(OR(E192=\"DNCP\", OR(E192=\"SNCP\", E192=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E192 & 12, \"\")))","v":""},"",""]
[5650,"Franchise Requirements","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E193=\"TCP\", OR(E193=\"DCP\", E193=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E193 & 1, IF(AND(OR(E193=\"TCP\", OR(E193=\"DCP\", E193=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E193 & 4, IF(AND(OR(E193=\"TCP\", OR(E193=\"DCP\", E193=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E193 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E193=\"DNCP\", OR(E193=\"SNCP\", E193=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E193 & 1, IF(AND(OR(E193=\"DNCP\", OR(E193=\"SNCP\", E193=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E193 & 4, IF(AND(OR(E193=\"DNCP\", OR(E193=\"SNCP\", E193=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E193 & 12, \"\")))","v":""},"",""]
[5655,"Regulatory Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E194=\"TCP\", OR(E194=\"DCP\", E194=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E194 & 1, IF(AND(OR(E194=\"TCP\", OR(E194=\"DCP\", E194=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E194 & 4, IF(AND(OR(E194=\"TCP\", OR(E194=\"DCP\", E194=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E194 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E194=\"DNCP\", OR(E194=\"SNCP\", E194=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E194 & 1, IF(AND(OR(E194=\"DNCP\", OR(E194=\"SNCP\", E194=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E194 & 4, IF(AND(OR(E194=\"DNCP\", OR(E194=\"SNCP\", E194=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E194 & 12, \"\")))","v":""},"",""]
[5660,"General Advertising Expenses","Advertising Expenses","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E195=\"TCP\", OR(E195=\"DCP\", E195=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E195 & 1, IF(AND(OR(E195=\"TCP\", OR(E195=\"DCP\", E195=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E195 & 4, IF(AND(OR(E195=\"TCP\", OR(E195=\"DCP\", E195=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E195 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E195=\"DNCP\", OR(E195=\"SNCP\", E195=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E195 & 1, IF(AND(OR(E195=\"DNCP\", OR(E195=\"SNCP\", E195=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E195 & 4, IF(AND(OR(E195=\"DNCP\", OR(E195=\"SNCP\", E195=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E195 & 12, \"\")))","v":""},"",{"$f":"IF(AND(N195=\"\",O195=\"\"),P195,IF(AND(O195=\"\",P195=\"\"),N195,O195))","v":""}]
[5665,"Miscellaneous General Expenses","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E196=\"TCP\", OR(E196=\"DCP\", E196=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E196 & 1, IF(AND(OR(E196=\"TCP\", OR(E196=\"DCP\", E196=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E196 & 4, IF(AND(OR(E196=\"TCP\", OR(E196=\"DCP\", E196=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E196 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E196=\"DNCP\", OR(E196=\"SNCP\", E196=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E196 & 1, IF(AND(OR(E196=\"DNCP\", OR(E196=\"SNCP\", E196=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E196 & 4, IF(AND(OR(E196=\"DNCP\", OR(E196=\"SNCP\", E196=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E196 & 12, \"\")))","v":""},"",""]
[5670,"Rent","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E197=\"TCP\", OR(E197=\"DCP\", E197=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E197 & 1, IF(AND(OR(E197=\"TCP\", OR(E197=\"DCP\", E197=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E197 & 4, IF(AND(OR(E197=\"TCP\", OR(E197=\"DCP\", E197=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E197 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E197=\"DNCP\", OR(E197=\"SNCP\", E197=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E197 & 1, IF(AND(OR(E197=\"DNCP\", OR(E197=\"SNCP\", E197=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E197 & 4, IF(AND(OR(E197=\"DNCP\", OR(E197=\"SNCP\", E197=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E197 & 12, \"\")))","v":""},"",""]
[5675,"Maintenance of General Plant","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E198=\"TCP\", OR(E198=\"DCP\", E198=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E198 & 1, IF(AND(OR(E198=\"TCP\", OR(E198=\"DCP\", E198=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E198 & 4, IF(AND(OR(E198=\"TCP\", OR(E198=\"DCP\", E198=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E198 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E198=\"DNCP\", OR(E198=\"SNCP\", E198=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E198 & 1, IF(AND(OR(E198=\"DNCP\", OR(E198=\"SNCP\", E198=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E198 & 4, IF(AND(OR(E198=\"DNCP\", OR(E198=\"SNCP\", E198=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E198 & 12, \"\")))","v":""},"",""]
[5680,"Electrical Safety Authority Fees","Administrative and General Expenses (Working Capital)","ad",null,null," ",null,null," ","O&M",null,null,{"$f":"IF(AND(OR(E199=\"TCP\", OR(E199=\"DCP\", E199=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E199 & 1, IF(AND(OR(E199=\"TCP\", OR(E199=\"DCP\", E199=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E199 & 4, IF(AND(OR(E199=\"TCP\", OR(E199=\"DCP\", E199=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E199 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E199=\"DNCP\", OR(E199=\"SNCP\", E199=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E199 & 1, IF(AND(OR(E199=\"DNCP\", OR(E199=\"SNCP\", E199=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E199 & 4, IF(AND(OR(E199=\"DNCP\", OR(E199=\"SNCP\", E199=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E199 & 12, \"\")))","v":""},"",""]
[5685,"Independent Market Operator Fees and Penalties","Power Supply Expenses (Working Capital)","cop",null,null,null,null,null,"","NFA ECC",null,null,{"$f":"IF(AND(OR(E200=\"TCP\", OR(E200=\"DCP\", E200=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E200 & 1, IF(AND(OR(E200=\"TCP\", OR(E200=\"DCP\", E200=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E200 & 4, IF(AND(OR(E200=\"TCP\", OR(E200=\"DCP\", E200=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E200 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E200=\"DNCP\", OR(E200=\"SNCP\", E200=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E200 & 1, IF(AND(OR(E200=\"DNCP\", OR(E200=\"SNCP\", E200=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E200 & 4, IF(AND(OR(E200=\"DNCP\", OR(E200=\"SNCP\", E200=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E200 & 12, \"\")))","v":""},"",""]
[5705,"Amortization Expense - Property, Plant, and Equipment","Amortization of Assets","dep","PRORATED","Break out","Breakout ",null,null,"Breakout ",null,null,null,{"$f":"IF(AND(OR(E201=\"TCP\", OR(E201=\"DCP\", E201=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E201 & 1, IF(AND(OR(E201=\"TCP\", OR(E201=\"DCP\", E201=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E201 & 4, IF(AND(OR(E201=\"TCP\", OR(E201=\"DCP\", E201=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E201 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E201=\"DNCP\", OR(E201=\"SNCP\", E201=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E201 & 1, IF(AND(OR(E201=\"DNCP\", OR(E201=\"SNCP\", E201=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E201 & 4, IF(AND(OR(E201=\"DNCP\", OR(E201=\"SNCP\", E201=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E201 & 12, \"\")))","v":""},"PRORATED","PRORATED"]
[5710,"Amortization of Limited Term Electric Plant","Amortization of Assets","dep","PRORATED","Break out","Breakout ",null,null,"Breakout ",null,null,null,{"$f":"IF(AND(OR(E202=\"TCP\", OR(E202=\"DCP\", E202=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E202 & 1, IF(AND(OR(E202=\"TCP\", OR(E202=\"DCP\", E202=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E202 & 4, IF(AND(OR(E202=\"TCP\", OR(E202=\"DCP\", E202=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E202 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E202=\"DNCP\", OR(E202=\"SNCP\", E202=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E202 & 1, IF(AND(OR(E202=\"DNCP\", OR(E202=\"SNCP\", E202=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E202 & 4, IF(AND(OR(E202=\"DNCP\", OR(E202=\"SNCP\", E202=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E202 & 12, \"\")))","v":""},"PRORATED","PRORATED"]
[5715,"Amortization of Intangibles and Other Electric Plant","Amortization of Assets","dep","PRORATED","Break out","Breakout "," ",null,"Breakout ",null,null,null,{"$f":"IF(AND(OR(E203=\"TCP\", OR(E203=\"DCP\", E203=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E203 & 1, IF(AND(OR(E203=\"TCP\", OR(E203=\"DCP\", E203=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E203 & 4, IF(AND(OR(E203=\"TCP\", OR(E203=\"DCP\", E203=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E203 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E203=\"DNCP\", OR(E203=\"SNCP\", E203=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E203 & 1, IF(AND(OR(E203=\"DNCP\", OR(E203=\"SNCP\", E203=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E203 & 4, IF(AND(OR(E203=\"DNCP\", OR(E203=\"SNCP\", E203=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E203 & 12, \"\")))","v":""},"PRORATED","PRORATED"]
[5720,"Amortization of Electric Plant Acquisition Adjustments","Other Amortization - Unclassified","dep","PRORATED","Break out","Breakout "," ",null,"Breakout ",null,null,null,{"$f":"IF(AND(OR(E204=\"TCP\", OR(E204=\"DCP\", E204=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E204 & 1, IF(AND(OR(E204=\"TCP\", OR(E204=\"DCP\", E204=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E204 & 4, IF(AND(OR(E204=\"TCP\", OR(E204=\"DCP\", E204=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E204 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E204=\"DNCP\", OR(E204=\"SNCP\", E204=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E204 & 1, IF(AND(OR(E204=\"DNCP\", OR(E204=\"SNCP\", E204=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E204 & 4, IF(AND(OR(E204=\"DNCP\", OR(E204=\"SNCP\", E204=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E204 & 12, \"\")))","v":""},"PRORATED","PRORATED"]
[5730,"Amortization of Unrecovered Plant and Regulatory Study Costs","Amortization of Assets","dep"," ",{"$f":"IF(Q205=\"\", \"\", Q205)","v":" "}," ",null,{"$f":"IF(ISERROR(F205), \"\", (F205))","v":" "}," ","O&M",null,null,{"$f":"IF(AND(OR(E205=\"TCP\", OR(E205=\"DCP\", E205=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E205 & 1, IF(AND(OR(E205=\"TCP\", OR(E205=\"DCP\", E205=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E205 & 4, IF(AND(OR(E205=\"TCP\", OR(E205=\"DCP\", E205=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E205 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E205=\"DNCP\", OR(E205=\"SNCP\", E205=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E205 & 1, IF(AND(OR(E205=\"DNCP\", OR(E205=\"SNCP\", E205=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E205 & 4, IF(AND(OR(E205=\"DNCP\", OR(E205=\"SNCP\", E205=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E205 & 12, \"\")))","v":""}," "," "]
[5735,"Amortization of Deferred Development Costs","Amortization of Assets","dep"," "," "," "," "," "," ","O&M",null,null,{"$f":"IF(AND(OR(E206=\"TCP\", OR(E206=\"DCP\", E206=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E206 & 1, IF(AND(OR(E206=\"TCP\", OR(E206=\"DCP\", E206=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E206 & 4, IF(AND(OR(E206=\"TCP\", OR(E206=\"DCP\", E206=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E206 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E206=\"DNCP\", OR(E206=\"SNCP\", E206=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E206 & 1, IF(AND(OR(E206=\"DNCP\", OR(E206=\"SNCP\", E206=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E206 & 4, IF(AND(OR(E206=\"DNCP\", OR(E206=\"SNCP\", E206=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E206 & 12, \"\")))","v":""}," "," "]
[5740,"Amortization of Deferred Charges","Amortization of Assets","dep"," "," "," ",null," "," ","O&M",null,null,{"$f":"IF(AND(OR(E207=\"TCP\", OR(E207=\"DCP\", E207=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E207 & 1, IF(AND(OR(E207=\"TCP\", OR(E207=\"DCP\", E207=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E207 & 4, IF(AND(OR(E207=\"TCP\", OR(E207=\"DCP\", E207=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E207 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E207=\"DNCP\", OR(E207=\"SNCP\", E207=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E207 & 1, IF(AND(OR(E207=\"DNCP\", OR(E207=\"SNCP\", E207=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E207 & 4, IF(AND(OR(E207=\"DNCP\", OR(E207=\"SNCP\", E207=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E207 & 12, \"\")))","v":""}," "," "]
[6005,"Interest on Long Term Debt","Interest Expense - Unclassifed","INT",null,"",null,null,"","","NFA",null,null,{"$f":"IF(AND(OR(E208=\"TCP\", OR(E208=\"DCP\", E208=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E208 & 1, IF(AND(OR(E208=\"TCP\", OR(E208=\"DCP\", E208=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E208 & 4, IF(AND(OR(E208=\"TCP\", OR(E208=\"DCP\", E208=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E208 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E208=\"DNCP\", OR(E208=\"SNCP\", E208=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E208 & 1, IF(AND(OR(E208=\"DNCP\", OR(E208=\"SNCP\", E208=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E208 & 4, IF(AND(OR(E208=\"DNCP\", OR(E208=\"SNCP\", E208=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E208 & 12, \"\")))","v":""},"",""]
[6105,"Taxes Other Than Income Taxes","Other Distribution Expenses","ad",null,""," "," ","",{"$f":"IF(ISBLANK(G209), \"\", (G209))","v":" "},"NFA",null,null,{"$f":"IF(AND(OR(E209=\"TCP\", OR(E209=\"DCP\", E209=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E209 & 1, IF(AND(OR(E209=\"TCP\", OR(E209=\"DCP\", E209=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E209 & 4, IF(AND(OR(E209=\"TCP\", OR(E209=\"DCP\", E209=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E209 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E209=\"DNCP\", OR(E209=\"SNCP\", E209=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E209 & 1, IF(AND(OR(E209=\"DNCP\", OR(E209=\"SNCP\", E209=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E209 & 4, IF(AND(OR(E209=\"DNCP\", OR(E209=\"SNCP\", E209=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E209 & 12, \"\")))","v":""},"",""]
[6110,"Income Taxes","Income Tax Expense - Unclassified","Input",null,"",null," ","","","NFA",null,null,{"$f":"IF(AND(OR(E210=\"TCP\", OR(E210=\"DCP\", E210=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E210 & 1, IF(AND(OR(E210=\"TCP\", OR(E210=\"DCP\", E210=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E210 & 4, IF(AND(OR(E210=\"TCP\", OR(E210=\"DCP\", E210=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E210 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E210=\"DNCP\", OR(E210=\"SNCP\", E210=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E210 & 1, IF(AND(OR(E210=\"DNCP\", OR(E210=\"SNCP\", E210=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E210 & 4, IF(AND(OR(E210=\"DNCP\", OR(E210=\"SNCP\", E210=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E210 & 12, \"\")))","v":""},"",""]
["6205-1","Sub-account LEAP Funding","Charitable Contributions","ad",null,""," "," ",""," ","O&M",null,null,{"$f":"IF(AND(OR(E211=\"TCP\", OR(E211=\"DCP\", E211=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E211 & 1, IF(AND(OR(E211=\"TCP\", OR(E211=\"DCP\", E211=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E211 & 4, IF(AND(OR(E211=\"TCP\", OR(E211=\"DCP\", E211=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E211 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E211=\"DNCP\", OR(E211=\"SNCP\", E211=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E211 & 1, IF(AND(OR(E211=\"DNCP\", OR(E211=\"SNCP\", E211=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E211 & 4, IF(AND(OR(E211=\"DNCP\", OR(E211=\"SNCP\", E211=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E211 & 12, \"\")))","v":""},"",""]
[6210,"Life Insurance","Insurance Expense (Working Capital)","ad",null,""," ",null,""," ","O&M",null,null,{"$f":"IF(AND(OR(E212=\"TCP\", OR(E212=\"DCP\", E212=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E212 & 1, IF(AND(OR(E212=\"TCP\", OR(E212=\"DCP\", E212=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E212 & 4, IF(AND(OR(E212=\"TCP\", OR(E212=\"DCP\", E212=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E212 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E212=\"DNCP\", OR(E212=\"SNCP\", E212=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E212 & 1, IF(AND(OR(E212=\"DNCP\", OR(E212=\"SNCP\", E212=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E212 & 4, IF(AND(OR(E212=\"DNCP\", OR(E212=\"SNCP\", E212=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E212 & 12, \"\")))","v":""},"",""]
[6215,"Penalties","Other Distribution Expenses","ad",null,""," ",null,""," ","O&M",null,null,{"$f":"IF(AND(OR(E213=\"TCP\", OR(E213=\"DCP\", E213=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E213 & 1, IF(AND(OR(E213=\"TCP\", OR(E213=\"DCP\", E213=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E213 & 4, IF(AND(OR(E213=\"TCP\", OR(E213=\"DCP\", E213=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E213 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E213=\"DNCP\", OR(E213=\"SNCP\", E213=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E213 & 1, IF(AND(OR(E213=\"DNCP\", OR(E213=\"SNCP\", E213=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E213 & 4, IF(AND(OR(E213=\"DNCP\", OR(E213=\"SNCP\", E213=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E213 & 12, \"\")))","v":""},"",""]
[6225,"Other Deductions","Other Distribution Expenses","ad",null,""," ",null,""," ","O&M",null,null,{"$f":"IF(AND(OR(E214=\"TCP\", OR(E214=\"DCP\", E214=\"BCP\")), 'I8 Demand Data'!C14=\"1 CP\"), 'E4 TB Allocation Details'!E214 & 1, IF(AND(OR(E214=\"TCP\", OR(E214=\"DCP\", E214=\"BCP\")), 'I8 Demand Data'!C14=\"4 CP\"), 'E4 TB Allocation Details'!E214 & 4, IF(AND(OR(E214=\"TCP\", OR(E214=\"DCP\", E214=\"BCP\")), 'I8 Demand Data'!C14=\"12 CP\"), 'E4 TB Allocation Details'!E214 & 12, \"\")))","v":""},{"$f":"IF(AND(OR(E214=\"DNCP\", OR(E214=\"SNCP\", E214=\"PNCP\")), 'I8 Demand Data'!C15=\"1 NCP\"), E214 & 1, IF(AND(OR(E214=\"DNCP\", OR(E214=\"SNCP\", E214=\"PNCP\")), 'I8 Demand Data'!C15=\"4 NCP\"), E214 & 4, IF(AND(OR(E214=\"DNCP\", OR(E214=\"SNCP\", E214=\"PNCP\")), 'I8 Demand Data'!C15=\"12 NCP\"), E214 & 12, \"\")))","v":""},"",""]

{"sheet":"E5 Reconciliation","index":32,"n_rows":255,"n_cols":23,"rows_kept":255,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I1 Intro'!C11","v":"EB-2015-0108"}]
[{"$f":"\"Sheet E5 Reconciliation Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E5 Reconciliation Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["USoA Account #","Accounts","Financial Statement","Financial Statement - Asset Break Out includes Acc Dep and Contributed Capital","Adjusted TB","Excluded from COSS","Excluded","Included","Balance in O5","Difference","Balance in O4 Summary","Difference"]
[1565,"Conservation and Demand Management Expenditures and Recoveries",{"$f":"+'I3 TB Data'!H84","v":0},null,{"$f":"+SUM(C19:D19)","v":0}," ",{"$f":"+IF((F19=\" \"),0,E19)","v":0},{"$f":"+IF((F19=\" \"),E19,0)","v":0},{"$f":"+'O5 Details by Class & Accounts'!E19","v":0},{"$f":"+G19+H19-I19","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D19","v":0},{"$f":"+H19-K19","v":0},null,null,null,null,null,null,null,null," ",null,"CDMPP"]
[1608,"Franchises and Consents",{"$f":"+'I3 TB Data'!H105","v":0},null,{"$f":"+SUM(C20:D20)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E20","v":0},{"$f":"+G20+H20-I20","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D20","v":0},{"$f":"+H20-K20","v":0},null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1805,"Land",null,{"$f":"+'I4 BO ASSETS'!F18","v":0},{"$f":"+SUM(C21:D21)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E21","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D21","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1805-1","Land Station >50 kV",null,{"$f":"+'I4 BO ASSETS'!F19","v":698807.79706463439},698807.79706463439," ",0,698807.79706463439,{"$f":"+'O5 Details by Class & Accounts'!E22","v":698807.79706463439},0,{"$f":"+'O4 Summary by Class & Accounts'!D22","v":698807.79706463439},0,null,null,null,null,null,null,null,null," ",null,"TCP"]
["1805-2","Land Station <50 kV",null,{"$f":"+'I4 BO ASSETS'!F20","v":1624988.662935365},1624988.662935365," ",0,1624988.662935365,{"$f":"+'O5 Details by Class & Accounts'!E23","v":1624988.662935365},0,{"$f":"+'O4 Summary by Class & Accounts'!D23","v":1624988.662935365},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
[1806,"Land Rights",null,{"$f":"+'I4 BO ASSETS'!F21","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E24","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D24","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1806-1","Land Rights Station >50 kV",null,{"$f":"+'I4 BO ASSETS'!F22","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E25","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D25","v":0},0,null,null,null,null,null,null,null,null," ",null,"TCP"]
["1806-2","Land Rights Station <50 kV",null,{"$f":"+'I4 BO ASSETS'!F23","v":718809.04999999993},718809.04999999993," ",0,718809.04999999993,{"$f":"+'O5 Details by Class & Accounts'!E26","v":718809.04999999993},0,{"$f":"+'O4 Summary by Class & Accounts'!D26","v":718809.04999999993},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
[1808,"Buildings and Fixtures",null,{"$f":"+'I4 BO ASSETS'!F24","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E27","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D27","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1808-1","Buildings and Fixtures > 50 kV",null,{"$f":"+'I4 BO ASSETS'!F25","v":3889980.7235254934},3889980.7235254934," ",0,3889980.7235254934,{"$f":"+'O5 Details by Class & Accounts'!E28","v":3889980.7235254934},0,{"$f":"+'O4 Summary by Class & Accounts'!D28","v":3889980.7235254934},0,null,null,null,null,null,null,null,null," ",null,"TCP"]
["1808-2","Buildings and Fixtures < 50 KV",null,{"$f":"+'I4 BO ASSETS'!F26","v":26631257.417938758},26631257.417938758," ",0,26631257.417938758,{"$f":"+'O5 Details by Class & Accounts'!E29","v":26631257.417938758},0,{"$f":"+'O4 Summary by Class & Accounts'!D29","v":26631257.417938761},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
[1810,"Leasehold Improvements",null,{"$f":"+'I4 BO ASSETS'!F27","v":0},0,"  ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E30","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D30","v":0},0,null,null,null,null,null,null,null,null,"  ",null,{"$error":"#N/A"}]
["1810-1","Leasehold Improvements >50 kV",null,{"$f":"+'I4 BO ASSETS'!F28","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E31","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D31","v":0},0,null,null,null,null,null,null,null,null,null,null,"TCP"]
["1810-2","Leasehold Improvements <50 kV",null,{"$f":"+'I4 BO ASSETS'!F29","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E32","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D32","v":0},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
[1815,"Transformer Station Equipment - Normally Primary above 50 kV",null,{"$f":"+'I4 BO ASSETS'!F30","v":32918006.820000004},32918006.820000004," ",0,32918006.820000004,{"$f":"+'O5 Details by Class & Accounts'!E33","v":32918006.820000004},0,{"$f":"+'O4 Summary by Class & Accounts'!D33","v":32918006.820000004},0,null,null,null,null,null,null,null,null," ",null,"TCP"]
[1820,"Distribution Station Equipment - Normally Primary below 50 kV",null,{"$f":"+'I4 BO ASSETS'!F31","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E34","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D34","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1820-1","Distribution Station Equipment - Normally Primary below 50 kV (Bulk)",null,{"$f":"+'I4 BO ASSETS'!F32","v":0},{"$f":"+SUM(C35:D35)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E35","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D35","v":0},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
["1820-2","Distribution Station Equipment - Normally Primary below 50 kV (Primary)",null,{"$f":"+'I4 BO ASSETS'!F33","v":4552443.6612388492},{"$f":"+SUM(C36:D36)","v":4552443.6612388492}," ",0,4552443.6612388492,{"$f":"+'O5 Details by Class & Accounts'!E36","v":4552443.6612388492},0,{"$f":"+'O4 Summary by Class & Accounts'!D36","v":4552443.6612388492},0,null,null,null,null,null,null,null,null," ",null,"PNCP"]
["1820-3","Distribution Station Equipment - Normally Primary below 50 kV (Wholesale Meters)",null,{"$f":"+'I4 BO ASSETS'!F34","v":723039.30876114941},{"$f":"+SUM(C37:D37)","v":723039.30876114941}," ",0,723039.30876114941,{"$f":"+'O5 Details by Class & Accounts'!E37","v":723039.30876114941},{"$f":"+G37+H37-I37","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D37","v":723039.30876114964},{"$f":"+H37-K37","v":0},null,null,null,null,null,null,null,null,null,null,"CEN"]
[1825,"Storage Battery Equipment",null,{"$f":"+'I4 BO ASSETS'!F35","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E38","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D38","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1825-1","Storage Battery Equipment > 50 kV",null,{"$f":"+'I4 BO ASSETS'!F36","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E39","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D39","v":0},0,null,null,null,null,null,null,null,null," ",null,"TCP"]
["1825-2","Storage Battery Equipment <50 kV",null,{"$f":"+'I4 BO ASSETS'!F37","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E40","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D40","v":0},0,null,null,null,null,null,null,null,null," ",null,"DCP"]
[1830,"Poles, Towers and Fixtures",null,{"$f":"+'I4 BO ASSETS'!F38","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E41","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D41","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1830-3","Poles, Towers and Fixtures - Subtransmission Bulk Delivery",null,{"$f":"+'I4 BO ASSETS'!F39","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E42","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D42","v":0},0,null,null,null,null,null,null,null,null," ",null,"BCP"]
["1830-4","Poles, Towers and Fixtures - Primary",null,{"$f":"+'I4 BO ASSETS'!F40","v":55711987.295186996},55711987.295186996," ",0,55711987.295186996,{"$f":"+'O5 Details by Class & Accounts'!E43","v":55711987.295186996},0,{"$f":"+'O4 Summary by Class & Accounts'!D43","v":55711987.295186996},0,null,null,null,null,null,null,null,null," ",null,"PNCP"]
["1830-5","Poles, Towers and Fixtures - Secondary",null,{"$f":"+'I4 BO ASSETS'!F41","v":14809515.610112995},14809515.610112995," ",0,14809515.610112995,{"$f":"+'O5 Details by Class & Accounts'!E44","v":14809515.610112995},0,{"$f":"+'O4 Summary by Class & Accounts'!D44","v":14809515.610112997},0,null,null,null,null,null,null,null,null," ",null,"SNCP"]
[1835,"Overhead Conductors and Devices",null,{"$f":"+'I4 BO ASSETS'!F42","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E45","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D45","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1835-3","Overhead Conductors and Devices - Subtransmission Bulk Delivery",null,{"$f":"+'I4 BO ASSETS'!F43","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E46","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D46","v":0},0,null,null,null,null,null,null,null,null," ",null,"BCP"]
["1835-4","Overhead Conductors and Devices - Primary",null,{"$f":"+'I4 BO ASSETS'!F44","v":31544410.256755996},31544410.256755996," ",0,31544410.256755996,{"$f":"+'O5 Details by Class & Accounts'!E47","v":31544410.256755996},0,{"$f":"+'O4 Summary by Class & Accounts'!D47","v":31544410.256756},0,null,null,null,null,null,null,null,null," ",null,"PNCP"]
["1835-5","Overhead Conductors and Devices - Secondary",null,{"$f":"+'I4 BO ASSETS'!F45","v":8385222.9796439968},8385222.9796439968," ",0,8385222.9796439968,{"$f":"+'O5 Details by Class & Accounts'!E48","v":8385222.9796439968},0,{"$f":"+'O4 Summary by Class & Accounts'!D48","v":8385222.9796439968},0,null,null,null,null,null,null,null,null," ",null,"SNCP"]
[1840,"Underground Conduit",null,{"$f":"+'I4 BO ASSETS'!F46","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E49","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D49","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1840-3","Underground Conduit - Bulk Delivery",null,{"$f":"+'I4 BO ASSETS'!F47","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E50","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D50","v":0},0,null,null,null,null,null,null,null,null," ",null,"BCP"]
["1840-4","Underground Conduit - Primary",null,{"$f":"+'I4 BO ASSETS'!F48","v":8466229.7607799955},8466229.7607799955," ",{"$f":"+IF((F51=\" \"),0,E51)","v":0},{"$f":"+IF((F51=\" \"),E51,0)","v":8466229.7607799955},{"$f":"+'O5 Details by Class & Accounts'!E51","v":8466229.7607799955},0,{"$f":"+'O4 Summary by Class & Accounts'!D51","v":8466229.7607799955},0,null,null,null,null,null,null,null,null," ",null,"PNCP"]
["1840-5","Underground Conduit - Secondary",null,{"$f":"+'I4 BO ASSETS'!F49","v":10775201.513719995},10775201.513719995," ",0,10775201.513719995,{"$f":"+'O5 Details by Class & Accounts'!E52","v":10775201.513719995},0,{"$f":"+'O4 Summary by Class & Accounts'!D52","v":10775201.513719996},0,null,null,null,null,null,null,null,null," ",null,"SNCP"]
[1845,"Underground Conductors and Devices",null,{"$f":"+'I4 BO ASSETS'!F50","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E53","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D53","v":0},0,null,null,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
["1845-3","Underground Conductors and Devices - Bulk Delivery",null,{"$f":"+'I4 BO ASSETS'!F51","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E54","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D54","v":0},0,null,null,null,null,null,null,null,null," ",null,"BCP"]
["1845-4","Underground Conductors and Devices - Primary",null,{"$f":"+'I4 BO ASSETS'!F52","v":23444901.815642986},23444901.815642986," ",0,23444901.815642986,{"$f":"+'O5 Details by Class & Accounts'!E55","v":23444901.815642986},0,{"$f":"+'O4 Summary by Class & Accounts'!D55","v":23444901.815642986},0,null,null,null,null,null,null,null,null," ",null,"PNCP"]
["1845-5","Underground Conductors and Devices - Secondary",null,{"$f":"+'I4 BO ASSETS'!F53","v":20790761.987456989},20790761.987456989," ",0,20790761.987456989,{"$f":"+'O5 Details by Class & Accounts'!E56","v":20790761.987456989},0,{"$f":"+'O4 Summary by Class & Accounts'!D56","v":20790761.987456992},0,null,null,null,null,null,null,null,null," ",null,"SNCP"]
[1850,"Line Transformers",null,{"$f":"+'I4 BO ASSETS'!F54","v":59535619.354099967},59535619.354099967," ",0,59535619.354099967,{"$f":"+'O5 Details by Class & Accounts'!E57","v":59535619.354099967},0,{"$f":"+'O4 Summary by Class & Accounts'!D57","v":59535619.354099967},0,null,null,null,null,null,null,null,null," ",null,"LTNCP"]
[1855,"Services",null,{"$f":"+'I4 BO ASSETS'!F55","v":26931809.568600003},26931809.568600003," ",0,26931809.568600003,{"$f":"+'O5 Details by Class & Accounts'!E58","v":26931809.568600003},{"$f":"+G58+H58-I58","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D58","v":26931809.568600003},{"$f":"+H58-K58","v":0},null,null,null,null,null,null,null,null," ",null,"CWCS"]
[1860,"Meters",null,{"$f":"+'I4 BO ASSETS'!F56","v":14300257.300000004},14300257.300000004," ",0,14300257.300000004,{"$f":"+'O5 Details by Class & Accounts'!E59","v":14300257.300000004},0,{"$f":"+'O4 Summary by Class & Accounts'!D59","v":14300257.300000006},0,null,null,null,null,null,null,null,null," ",null,"CWMC"]
[1905,"Land",0,{"$f":"+'I4 BO ASSETS'!F62","v":0},{"$f":"+SUM(C60:D60)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E60","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D60","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1906,"Land Rights",0,{"$f":"+'I4 BO ASSETS'!F63","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E61","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D61","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1908,"Buildings and Fixtures",0,{"$f":"+'I4 BO ASSETS'!F64","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E62","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D62","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1910,"Leasehold Improvements",0,{"$f":"+'I4 BO ASSETS'!F65","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E63","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D63","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1915,"Office Furniture and Equipment",0,{"$f":"+'I4 BO ASSETS'!F66","v":1580629.68},1580629.68," ",0,1580629.68,{"$f":"+'O5 Details by Class & Accounts'!E64","v":1580629.68},0,{"$f":"+'O4 Summary by Class & Accounts'!D64","v":1580629.68},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1920,"Computer Equipment - Hardware",0,{"$f":"+'I4 BO ASSETS'!F67","v":4289114.38},4289114.38," ",0,4289114.38,{"$f":"+'O5 Details by Class & Accounts'!E65","v":4289114.38},0,{"$f":"+'O4 Summary by Class & Accounts'!D65","v":4289114.3800000008},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1925,"Computer Software",0,{"$f":"+'I4 BO ASSETS'!F68","v":7259595.3900000006},7259595.3900000006," ",0,7259595.3900000006,{"$f":"+'O5 Details by Class & Accounts'!E66","v":7259595.3900000006},0,{"$f":"+'O4 Summary by Class & Accounts'!D66","v":7259595.3900000006},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1930,"Transportation Equipment",0,{"$f":"+'I4 BO ASSETS'!F69","v":9277839.4700000007},9277839.4700000007," ",0,9277839.4700000007,{"$f":"+'O5 Details by Class & Accounts'!E67","v":9277839.4700000007},0,{"$f":"+'O4 Summary by Class & Accounts'!D67","v":9277839.4700000007},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1935,"Stores Equipment",0,{"$f":"+'I4 BO ASSETS'!F70","v":542505.82000000007},542505.82000000007," ",0,542505.82000000007,{"$f":"+'O5 Details by Class & Accounts'!E68","v":542505.82000000007},0,{"$f":"+'O4 Summary by Class & Accounts'!D68","v":542505.82000000007},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1940,"Tools, Shop and Garage Equipment",0,{"$f":"+'I4 BO ASSETS'!F71","v":1485861.1999999997},1485861.1999999997," ",0,1485861.1999999997,{"$f":"+'O5 Details by Class & Accounts'!E69","v":1485861.1999999997},0,{"$f":"+'O4 Summary by Class & Accounts'!D69","v":1485861.1999999997},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1945,"Measurement and Testing Equipment",0,{"$f":"+'I4 BO ASSETS'!F72","v":953704.02},953704.02," ",0,953704.02,{"$f":"+'O5 Details by Class & Accounts'!E70","v":953704.02},0,{"$f":"+'O4 Summary by Class & Accounts'!D70","v":953704.02000000014},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1950,"Power Operated Equipment",0,{"$f":"+'I4 BO ASSETS'!F73","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E71","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D71","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1955,"Communication Equipment",0,{"$f":"+'I4 BO ASSETS'!F74","v":944262.97000000009},944262.97000000009," ",0,944262.97000000009,{"$f":"+'O5 Details by Class & Accounts'!E72","v":944262.97000000009},0,{"$f":"+'O4 Summary by Class & Accounts'!D72","v":944262.9700000002},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1960,"Miscellaneous Equipment",0,{"$f":"+'I4 BO ASSETS'!F75","v":2641900.253},2641900.253," ",0,2641900.253,{"$f":"+'O5 Details by Class & Accounts'!E73","v":2641900.253},0,{"$f":"+'O4 Summary by Class & Accounts'!D73","v":2641900.2530000005},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1970,"Load Management Controls - Customer Premises",0,{"$f":"+'I4 BO ASSETS'!F76","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E74","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D74","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1975,"Load Management Controls - Utility Premises",0,{"$f":"+'I4 BO ASSETS'!F77","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E75","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D75","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1980,"System Supervisory Equipment",0,{"$f":"+'I4 BO ASSETS'!F78","v":5039924.6099999994},5039924.6099999994," ",0,5039924.6099999994,{"$f":"+'O5 Details by Class & Accounts'!E76","v":5039924.6099999994},0,{"$f":"+'O4 Summary by Class & Accounts'!D76","v":5039924.6099999994},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1990,"Other Tangible Property",0,{"$f":"'I4 BO ASSETS'!F79","v":0},{"$f":"+SUM(C77:D77)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E77","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D77","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[1995,"Contributions and Grants - Credit",{"$f":"+'I3 TB Data'!H171","v":-39484351.009999998},{"$f":"0","v":0},{"$f":"+SUM(C78:D78)","v":-39484351.009999998}," ",0,-39484351.009999998,{"$f":"+'O5 Details by Class & Accounts'!E78","v":0},-39484351.009999998,{"$f":"+'O4 Summary by Class & Accounts'!D78","v":-39484351.00999999},0,null,null,null,null,null,null,null,null," ",null,"Break out"]
[2005,"Property Under Capital Leases",0,{"$f":"'I4 BO ASSETS'!F80","v":0},{"$f":"+SUM(C79:D79)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E79","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D79","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[2010,"Electric Plant Purchased or Sold",0,{"$f":"'I4 BO ASSETS'!F81","v":0},0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E80","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D80","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[2105,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",{"$f":"+'I3 TB Data'!H183","v":-146617357.28757501},null,{"$f":"+SUM(C81:D81)","v":-146617357.28757501}," ",0,-146617357.28757501,{"$f":"+'O5 Details by Class & Accounts'!E81","v":-146617357.28757501},0,{"$f":"+'O4 Summary by Class & Accounts'!D81","v":-146617357.41178903},0.12421402335166931,null,null,null,null,null,null,null,null," ",null,"Break out"]
[2120,"Accumulated Amortization of Electric Utility Plant - Intangibles",{"$f":"+'I3 TB Data'!H184","v":0},null,{"$f":"+SUM(C82:D82)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E82","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D82","v":0},0,null,null,null,null,null,null,null,null," ",null,"Break out"]
[3046,"Balance Transferred From Income",{"$f":"+'I3 TB Data'!H246","v":-8090209.1921304055},null,{"$f":"+SUM(C83:D83)","v":-8090209.1921304055}," ",{"$f":"+IF((F83=\" \"),0,E83)","v":0},{"$f":"+IF((F83=\" \"),E83,0)","v":-8090209.1921304055},{"$f":"+'O5 Details by Class & Accounts'!E83","v":-8090209.1921304055},{"$f":"+G83+H83-I83","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D83","v":-8090209.1921304045},{"$f":"+H83-K83","v":0},null,null,null,null,null,null,null,null,null,null,"NFA"]
[null,"blank row"]
[4080,"Distribution Services Revenue",{"$f":"+'I3 TB Data'!H270","v":36454053.625394888},null,{"$f":"+SUM(C85:D85)","v":36454053.625394888}," ",{"$f":"+IF((F85=\" \"),0,E85)","v":0},{"$f":"+IF((F85=\" \"),E85,0)","v":36454053.625394888},{"$f":"+'O5 Details by Class & Accounts'!E85","v":36454053.625394888},{"$f":"+G85+H85-I85","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D85","v":36454053.625394881},{"$f":"+H85-K85","v":0},null,null,null,null,null,null,null,null," ",null,"CREV"]
[4082,"Retail Services Revenues",{"$f":"+'I3 TB Data'!H271","v":-29000},null,{"$f":"+SUM(C86:D86)","v":-29000}," ",0,-29000,{"$f":"+'O5 Details by Class & Accounts'!E86","v":-29000},0,{"$f":"+'O4 Summary by Class & Accounts'!D86","v":-28999.999999999993},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[4084,"Service Transaction Requests (STR) Revenues",{"$f":"+'I3 TB Data'!H272","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E87","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D87","v":0},0,null,null,null,null,null,null,null,null,"  ",null,"CWNB"]
[4086,"SSS Admin Charge",{"$f":"+'I3 TB Data'!H273","v":-156000},null,{"$f":"+SUM(C88:D88)","v":-156000}," ",{"$f":"+IF((F88=\" \"),0,E88)","v":0},{"$f":"+IF((F88=\" \"),E88,0)","v":-156000},{"$f":"+'O5 Details by Class & Accounts'!E88","v":-156000},{"$f":"+G88+H88-I88","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D88","v":-156000},{"$f":"+H88-K88","v":0},null,null,null,null,null,null,null,null," "]
[4090,"Electric Services Incidental to Energy Sales",{"$f":"+'I3 TB Data'!H274","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E89","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D89","v":0},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[4205,"Interdepartmental Rents",{"$f":"+'I3 TB Data'!H277","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E90","v":0},{"$f":"+G90+H90-I90","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D90","v":0},{"$f":"+H90-K90","v":0},null,null,null,null,null,null,null,null," ",null,"NFA"]
[4210,"Rent from Electric Property",{"$f":"+'I3 TB Data'!H278","v":-256383},null,-256383," ",0,-256383,{"$f":"+'O5 Details by Class & Accounts'!E91","v":-256383},0,{"$f":"+'O4 Summary by Class & Accounts'!D91","v":-256383.00000000003},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4215,"Other Utility Operating Income",{"$f":"+'I3 TB Data'!H279","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E92","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D92","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4220,"Other Electric Revenues",{"$f":"+'I3 TB Data'!H280","v":-4300},null,-4300," ",0,-4300,{"$f":"+'O5 Details by Class & Accounts'!E93","v":-4300},0,{"$f":"+'O4 Summary by Class & Accounts'!D93","v":-4299.9999999999991},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4225,"Late Payment Charges",{"$f":"+'I3 TB Data'!H281","v":-242900},null,-242900," ",0,-242900,{"$f":"+'O5 Details by Class & Accounts'!E94","v":-242900},0,{"$f":"+'O4 Summary by Class & Accounts'!D94","v":-242900},0,null,null,null,null,null,null,null,null," ",null,"LPHA"]
[4235,"Miscellaneous Service Revenues",{"$f":"+'I3 TB Data'!H283","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E95","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D95","v":0},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[4240,"Provision for Rate Refunds",{"$f":"+'I3 TB Data'!H286","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E98","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D98","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4245,"Government Assistance Directly Credited to Income",{"$f":"+'I3 TB Data'!H287","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E99","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D99","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4305,"Regulatory Debits",{"$f":"+'I3 TB Data'!H288","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E100","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D100","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4310,"Regulatory Credits",{"$f":"+'I3 TB Data'!H289","v":-7776},null,-7776," ",0,-7776,{"$f":"+'O5 Details by Class & Accounts'!E101","v":-7776},0,{"$f":"+'O4 Summary by Class & Accounts'!D101","v":-7775.9999999999982},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4315,"Revenues from Electric Plant Leased to Others",{"$f":"+'I3 TB Data'!H290","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E102","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D102","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4320,"Expenses of Electric Plant Leased to Others",{"$f":"+'I3 TB Data'!H291","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E103","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D103","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4325,"Revenues from Merchandise, Jobbing, Etc.",{"$f":"+'I3 TB Data'!H293","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E104","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D104","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4330,"Costs and Expenses of Merchandising, Jobbing, Etc.",{"$f":"+'I3 TB Data'!H294","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E105","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D105","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4335,"Profits and Losses from Financial Instrument Hedges",{"$f":"+'I3 TB Data'!H295","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E106","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D106","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4340,"Profits and Losses from Financial Instrument Investments",{"$f":"+'I3 TB Data'!H296","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E107","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D107","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4345,"Gains from Disposition of Future Use Utility Plant",{"$f":"+'I3 TB Data'!H297","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E108","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D108","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4350,"Losses from Disposition of Future Use Utility Plant",{"$f":"+'I3 TB Data'!H298","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E109","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D109","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4355,"Gain on Disposition of Utility and Other Property",{"$f":"+'I3 TB Data'!H299","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E110","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D110","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4360,"Loss on Disposition of Utility and Other Property",{"$f":"+'I3 TB Data'!H300","v":10987},null,10987," ",0,10987,{"$f":"+'O5 Details by Class & Accounts'!E111","v":10987},0,{"$f":"+'O4 Summary by Class & Accounts'!D111","v":10987},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4365,"Gains from Disposition of Allowances for Emission",{"$f":"+'I3 TB Data'!H301","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E112","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D112","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4370,"Losses from Disposition of Allowances for Emission",{"$f":"+'I3 TB Data'!H302","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E113","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D113","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4375,"Revenues from Non-Utility Operations",{"$f":"+'I3 TB Data'!H303","v":-3058784.1},null,{"$f":"+SUM(C112:D112)","v":-3058784.1}," ",{"$f":"+IF((F112=\" \"),0,E112)","v":0},{"$f":"+IF((F112=\" \"),E112,0)","v":-3058784.1},{"$f":"+'O5 Details by Class & Accounts'!E114","v":-3058784.1},{"$f":"+G112+H112-I112","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D114","v":-3058784.1000000006},{"$f":"+H112-K112","v":0},null,null,null,null,null,null,null,null," "]
[4380,"Expenses of Non-Utility Operations",{"$f":"+'I3 TB Data'!H304","v":3010050.1},null,{"$f":"+SUM(C113:D113)","v":3010050.1}," ",{"$f":"+IF((F113=\" \"),0,E113)","v":0},{"$f":"+IF((F113=\" \"),E113,0)","v":3010050.1},{"$f":"+'O5 Details by Class & Accounts'!E115","v":3010050.1},{"$f":"+G113+H113-I113","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D115","v":3010050.0999999992},{"$f":"+H113-K113","v":0},null,null,null,null,null,null,null,null," "]
[4390,"Miscellaneous Non-Operating Income",{"$f":"+'I3 TB Data'!H306","v":-125000},null,-125000," ",0,-125000,{"$f":"+'O5 Details by Class & Accounts'!E116","v":-125000},0,{"$f":"+'O4 Summary by Class & Accounts'!D116","v":-124999.99999999997},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4395,"Rate-Payer Benefit Including Interest",{"$f":"+'I3 TB Data'!H307","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E117","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D117","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4398,"Foreign Exchange Gains and Losses, Including Amortization",{"$f":"+'I3 TB Data'!H308","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E118","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D118","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4405,"Interest and Dividend Income",{"$f":"+'I3 TB Data'!H309","v":-7000},null,-7000," ",0,-7000,{"$f":"+'O5 Details by Class & Accounts'!E119","v":-7000},0,{"$f":"+'O4 Summary by Class & Accounts'!D119","v":-6999.9999999999982},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4415,"Equity in Earnings of Subsidiary Companies",{"$f":"+'I3 TB Data'!H310","v":0},null,0,null,0,0,{"$f":"+'O5 Details by Class & Accounts'!E120","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D120","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[4705,"Power Purchased",{"$f":"+'I3 TB Data'!H332","v":141659002.95480162},null,{"$f":"+SUM(C119:D119)","v":141659002.95480162},null,{"$f":"IF((F119=\"\"),0,E119)","v":0},{"$f":"+IF((F119=\"\"),E119,0)","v":141659002.95480162},{"$f":"+'O5 Details by Class & Accounts'!E121","v":141659002.95480162},0,{"$f":"+'O4 Summary by Class & Accounts'!D121","v":141659002.95480162},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4708,"Charges-WMS",{"$f":"+'I3 TB Data'!H333","v":8476474.1673867833},null,8476474.1673867833,null,0,8476474.1673867833,{"$f":"+'O5 Details by Class & Accounts'!E122","v":8476474.1673867833},0,{"$f":"+'O4 Summary by Class & Accounts'!D122","v":8476474.1673867833},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4710,"Cost of Power Adjustments",{"$f":"+'I3 TB Data'!H334","v":505829.76},null,505829.76,null,0,505829.76,{"$f":"+'O5 Details by Class & Accounts'!E123","v":505829.76},0,{"$f":"+'O4 Summary by Class & Accounts'!D123","v":505829.76000000007},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4712,"Charges-One-Time",{"$f":"+'I3 TB Data'!H335","v":-754013.76750000007},null,-754013.76750000007,null,0,-754013.76750000007,{"$f":"+'O5 Details by Class & Accounts'!E124","v":-754013.76750000007},0,{"$f":"+'O4 Summary by Class & Accounts'!D124","v":-754013.76750000019},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4714,"Charges-NW",{"$f":"+'I3 TB Data'!H336","v":10190602.728020998},null,10190602.728020998,null,0,10190602.728020998,{"$f":"+'O5 Details by Class & Accounts'!E125","v":10190602.728020998},0,{"$f":"+'O4 Summary by Class & Accounts'!D125","v":10190602.728020998},0,null,null,null,null,null,null,null,null,null,null,"CEN"]
[4715,"System Control and Load Dispatching",{"$f":"+'I3 TB Data'!H337","v":0},null,0,null,0,0,{"$f":"+'O5 Details by Class & Accounts'!E126","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D126","v":0},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4716,"Charges-CN",{"$f":"+'I3 TB Data'!H338","v":3222585.3953379998},null,3222585.3953379998,null,0,3222585.3953379998,{"$f":"+'O5 Details by Class & Accounts'!E127","v":3222585.3953379998},0,{"$f":"+'O4 Summary by Class & Accounts'!D127","v":3222585.3953379998},0,null,null,null,null,null,null,null,null,null,null,"CEN"]
[4730,"Rural Rate Assistance Expense",{"$f":"+'I3 TB Data'!H341","v":0},null,0,null,0,0,{"$f":"+'O5 Details by Class & Accounts'!E128","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D128","v":0},0,null,null,null,null,null,null,null,null,null,null,"CEN EWMP"]
[4750,"Charges-LV",{"$f":"+'I3 TB Data'!H342","v":272000},null,{"$f":"+SUM(C127:D127)","v":272000},null,{"$f":"IF((F127=\"\"),0,E127)","v":0},{"$f":"+IF((F127=\"\"),E127,0)","v":272000},{"$f":"+'O5 Details by Class & Accounts'!E129","v":272000},{"$f":"+G127+H127-I127","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D129","v":272000},{"$f":"+H127-K127","v":0}]
[4751,"Charges - Smart Metering Entity",{"$f":"+'I3 TB Data'!H343","v":0},null,{"$f":"+SUM(C128:D128)","v":0},null,{"$f":"IF((F128=\"\"),0,E128)","v":0},{"$f":"+IF((F128=\"\"),E128,0)","v":0},{"$f":"+'O5 Details by Class & Accounts'!E130","v":0},{"$f":"+G128+H128-I128","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D130","v":0},{"$f":"+H128-K128","v":0}]
[5005,"Operation Supervision and Engineering",{"$f":"+'I3 TB Data'!H364","v":587988},null,587988,null,0,587988,{"$f":"+'O5 Details by Class & Accounts'!E131","v":587988},{"$f":"+G129+H129-I129","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D131","v":587988},{"$f":"+H129-K129","v":0},null,null,null,null,null,null,null,null," ",null,"1815-1855"]
[5010,"Load Dispatching",{"$f":"+'I3 TB Data'!H365","v":898928},null,898928," ",{"$f":"+IF((F130=\" \"),0,E130)","v":0},{"$f":"+IF((F130=\" \"),E130,0)","v":898928},{"$f":"+'O5 Details by Class & Accounts'!E132","v":898928},0,{"$f":"+'O4 Summary by Class & Accounts'!D132","v":898928},0,null,null,null,null,null,null,null,null," ",null,"1815-1855"]
[5012,"Station Buildings and Fixtures Expense",{"$f":"+'I3 TB Data'!H366","v":249300},null,249300," ",0,249300,{"$f":"+'O5 Details by Class & Accounts'!E133","v":249300},0,{"$f":"+'O4 Summary by Class & Accounts'!D133","v":249300},0,null,null,null,null,null,null,null,null," ",null,1808]
[5014,"Transformer Station Equipment - Operation Labour",{"$f":"+'I3 TB Data'!H367","v":223357},null,223357," ",0,223357,{"$f":"+'O5 Details by Class & Accounts'!E134","v":223357},0,{"$f":"+'O4 Summary by Class & Accounts'!D134","v":223357},0,null,null,null,null,null,null,null,null," ",null,1815]
[5015,"Transformer Station Equipment - Operation Supplies and Expenses",{"$f":"+'I3 TB Data'!H368","v":113508},null,113508," ",0,113508,{"$f":"+'O5 Details by Class & Accounts'!E135","v":113508},0,{"$f":"+'O4 Summary by Class & Accounts'!D135","v":113508.00000000001},0,null,null,null,null,null,null,null,null," ",null,1815]
[5016,"Distribution Station Equipment - Operation Labour",{"$f":"+'I3 TB Data'!H369","v":182289},null,182289," ",0,182289,{"$f":"+'O5 Details by Class & Accounts'!E136","v":182289},0,{"$f":"+'O4 Summary by Class & Accounts'!D136","v":182289.00000000003},0,null,null,null,null,null,null,null,null," ",null,1820]
[5017,"Distribution Station Equipment - Operation Supplies and Expenses",{"$f":"+'I3 TB Data'!H370","v":73317},null,73317," ",0,73317,{"$f":"+'O5 Details by Class & Accounts'!E137","v":73317},0,{"$f":"+'O4 Summary by Class & Accounts'!D137","v":73316.999999999985},0,null,null,null,null,null,null,null,null," ",null,1820]
[5020,"Overhead Distribution Lines and Feeders - Operation Labour",{"$f":"+'I3 TB Data'!H371","v":668122},null,668122," ",0,668122,{"$f":"+'O5 Details by Class & Accounts'!E138","v":668122},0,{"$f":"+'O4 Summary by Class & Accounts'!D138","v":668122},0,null,null,null,null,null,null,null,null," ",null,"1830 & 1835"]
[5025,"Overhead Distribution Lines & Feeders - Operation Supplies and Expenses",{"$f":"+'I3 TB Data'!H372","v":230961},null,230961," ",0,230961,{"$f":"+'O5 Details by Class & Accounts'!E139","v":230961},0,{"$f":"+'O4 Summary by Class & Accounts'!D139","v":230961},0,null,null,null,null,null,null,null,null," ",null,"1830 & 1835"]
[5030,"Overhead Subtransmission Feeders - Operation",{"$f":"+'I3 TB Data'!H373","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E140","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D140","v":0},0,null,null,null,null,null,null,null,null," ",null,"1830 & 1835"]
[5035,"Overhead Distribution Transformers- Operation",{"$f":"+'I3 TB Data'!H374","v":5444},null,5444," ",0,5444,{"$f":"+'O5 Details by Class & Accounts'!E141","v":5444},0,{"$f":"+'O4 Summary by Class & Accounts'!D141","v":5444},0,null,null,null,null,null,null,null,null," ",null,1850]
[5040,"Underground Distribution Lines and Feeders - Operation Labour",{"$f":"+'I3 TB Data'!H375","v":54328},null,54328," ",0,54328,{"$f":"+'O5 Details by Class & Accounts'!E142","v":54328},0,{"$f":"+'O4 Summary by Class & Accounts'!D142","v":54328},0,null,null,null,null,null,null,null,null," ",null,"1840 & 1845"]
[5045,"Underground Distribution Lines & Feeders - Operation Supplies & Expenses",{"$f":"+'I3 TB Data'!H376","v":32220},null,32220," ",0,32220,{"$f":"+'O5 Details by Class & Accounts'!E143","v":32220},0,{"$f":"+'O4 Summary by Class & Accounts'!D143","v":32220},0,null,null,null,null,null,null,null,null," ",null,"1840 & 1845"]
[5050,"Underground Subtransmission Feeders - Operation",{"$f":"+'I3 TB Data'!H377","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E144","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D144","v":0},0,null,null,null,null,null,null,null,null," ",null,"1840 & 1845"]
[5055,"Underground Distribution Transformers - Operation",{"$f":"+'I3 TB Data'!H378","v":21745},null,21745," ",0,21745,{"$f":"+'O5 Details by Class & Accounts'!E145","v":21745},0,{"$f":"+'O4 Summary by Class & Accounts'!D145","v":21745},0,null,null,null,null,null,null,null,null," ",null,1850]
[5065,"Meter Expense",{"$f":"+'I3 TB Data'!H380","v":395613},null,395613," ",0,395613,{"$f":"+'O5 Details by Class & Accounts'!E146","v":395613},0,{"$f":"+'O4 Summary by Class & Accounts'!D146","v":395612.99999999994},0,null,null,null,null,null,null,null,null," ",null,"CWMC"]
[5070,"Customer Premises - Operation Labour",{"$f":"+'I3 TB Data'!H381","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E147","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D147","v":0},0,null,null,null,null,null,null,null,null," ",null,"CCA"]
[5075,"Customer Premises - Materials and Expenses",{"$f":"+'I3 TB Data'!H382","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E148","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D148","v":0},0,null,null,null,null,null,null,null,null," ",null,"CCA"]
[5085,"Miscellaneous Distribution Expense",{"$f":"+'I3 TB Data'!H383","v":2062261},null,2062261," ",0,2062261,{"$f":"+'O5 Details by Class & Accounts'!E149","v":2062261},0,{"$f":"+'O4 Summary by Class & Accounts'!D149","v":2062260.9999999995},0,null,null,null,null,null,null,null,null," ",null,"1815-1855"]
[5090,"Underground Distribution Lines and Feeders - Rental Paid",{"$f":"+'I3 TB Data'!H384","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E150","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D150","v":0},0,null,null,null,null,null,null,null,null," ",null,"1840 & 1845"]
[5095,"Overhead Distribution Lines and Feeders - Rental Paid",{"$f":"+'I3 TB Data'!H385","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E151","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D151","v":0},0,null,null,null,null,null,null,null,null," ",null,"1830 & 1835"]
[5096,"Other Rent",{"$f":"+'I3 TB Data'!H386","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E152","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D152","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5105,"Maintenance Supervision and Engineering",{"$f":"+'I3 TB Data'!H387","v":576135},null,576135," ",0,576135,{"$f":"+'O5 Details by Class & Accounts'!E153","v":576135},0,{"$f":"+'O4 Summary by Class & Accounts'!D153","v":576134.99999999988},0,null,null,null,null,null,null,null,null," ",null,"1815-1855"]
[5110,"Maintenance of Buildings and Fixtures - Distribution Stations",{"$f":"+'I3 TB Data'!H388","v":23756},null,{"$f":"+SUM(C152:D152)","v":23756}," ",0,23756,{"$f":"+'O5 Details by Class & Accounts'!E154","v":23756},0,{"$f":"+'O4 Summary by Class & Accounts'!D154","v":23756},0,null,null,null,null,null,null,null,null," ",null,1808]
[5112,"Maintenance of Transformer Station Equipment",{"$f":"+'I3 TB Data'!H389","v":20354},null,20354," ",0,20354,{"$f":"+'O5 Details by Class & Accounts'!E155","v":20354},0,{"$f":"+'O4 Summary by Class & Accounts'!D155","v":20354.000000000004},0,null,null,null,null,null,null,null,null," ",null,1815]
[5114,"Maintenance of Distribution Station Equipment",{"$f":"+'I3 TB Data'!H390","v":8538},null,8538," ",0,8538,{"$f":"+'O5 Details by Class & Accounts'!E156","v":8538},0,{"$f":"+'O4 Summary by Class & Accounts'!D156","v":8538},0,null,null,null,null,null,null,null,null," ",null,1820]
[5120,"Maintenance of Poles, Towers and Fixtures",{"$f":"+'I3 TB Data'!H391","v":245909},null,245909," ",0,245909,{"$f":"+'O5 Details by Class & Accounts'!E157","v":245909},0,{"$f":"+'O4 Summary by Class & Accounts'!D157","v":245908.99999999997},0,null,null,null,null,null,null,null,null," ",null,1830]
[5125,"Maintenance of Overhead Conductors and Devices",{"$f":"+'I3 TB Data'!H392","v":123389},null,123389," ",0,123389,{"$f":"+'O5 Details by Class & Accounts'!E158","v":123389},0,{"$f":"+'O4 Summary by Class & Accounts'!D158","v":123388.99999999999},0,null,null,null,null,null,null,null,null," ",null,1835]
[5130,"Maintenance of Overhead Services",{"$f":"+'I3 TB Data'!H393","v":43828},null,43828," ",0,43828,{"$f":"+'O5 Details by Class & Accounts'!E159","v":43828},0,{"$f":"+'O4 Summary by Class & Accounts'!D159","v":43828},0,null,null,null,null,null,null,null,null," ",null,1855]
[5135,"Overhead Distribution Lines and Feeders - Right of Way",{"$f":"+'I3 TB Data'!H394","v":295020},null,295020," ",0,295020,{"$f":"+'O5 Details by Class & Accounts'!E160","v":295020},0,{"$f":"+'O4 Summary by Class & Accounts'!D160","v":295019.99999999994},0,null,null,null,null,null,null,null,null," ",null,"1830 & 1835"]
[5145,"Maintenance of Underground Conduit",{"$f":"+'I3 TB Data'!H395","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E161","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D161","v":0},0,null,null,null,null,null,null,null,null," ",null,1840]
[5150,"Maintenance of Underground Conductors and Devices",{"$f":"+'I3 TB Data'!H396","v":2167},null,2167," ",0,2167,{"$f":"+'O5 Details by Class & Accounts'!E162","v":2167},0,{"$f":"+'O4 Summary by Class & Accounts'!D162","v":2167.0000000000005},0,null,null,null,null,null,null,null,null," ",null,1845]
[5155,"Maintenance of Underground Services",{"$f":"+'I3 TB Data'!H397","v":199468},null,199468," ",{"$f":"+IF((F161=\" \"),0,E161)","v":0},{"$f":"+IF((F161=\" \"),E161,0)","v":199468},{"$f":"+'O5 Details by Class & Accounts'!E163","v":199468},0,{"$f":"+'O4 Summary by Class & Accounts'!D163","v":199468},0,null,null,null,null,null,null,null,null," ",null,1855]
[5160,"Maintenance of Line Transformers",{"$f":"+'I3 TB Data'!H398","v":74576},null,74576," ",0,74576,{"$f":"+'O5 Details by Class & Accounts'!E164","v":74576},0,{"$f":"+'O4 Summary by Class & Accounts'!D164","v":74575.999999999985},0,null,null,null,null,null,null,null,null," ",null,1850]
[5175,"Maintenance of Meters",{"$f":"+'I3 TB Data'!H402","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E165","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D165","v":0},0,null,null,null,null,null,null,null,null," ",null,1860]
[5305,"Supervision",{"$f":"+'I3 TB Data'!H412","v":60654},null,60654," ",0,60654,{"$f":"+'O5 Details by Class & Accounts'!E166","v":60654},{"$f":"+G164+H164-I164","v":0},{"$f":"+'O4 Summary by Class & Accounts'!D166","v":60653.999999999993},{"$f":"+H164-K164","v":0},null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5310,"Meter Reading Expense",{"$f":"+'I3 TB Data'!H413","v":347805},null,347805," ",0,347805,{"$f":"+'O5 Details by Class & Accounts'!E167","v":347805},0,{"$f":"+'O4 Summary by Class & Accounts'!D167","v":347804.99999999994},0,null,null,null,null,null,null,null,null," ",null,"CWMR"]
[5315,"Customer Billing",{"$f":"+'I3 TB Data'!H414","v":1730521},null,1730521," ",0,1730521,{"$f":"+'O5 Details by Class & Accounts'!E168","v":1730521},0,{"$f":"+'O4 Summary by Class & Accounts'!D168","v":1730520.9999999991},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5320,"Collecting",{"$f":"+'I3 TB Data'!H415","v":795611},null,795611," ",0,795611,{"$f":"+'O5 Details by Class & Accounts'!E169","v":795611},0,{"$f":"+'O4 Summary by Class & Accounts'!D169","v":795610.99999999977},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5325,"Collecting- Cash Over and Short",{"$f":"+'I3 TB Data'!H416","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E170","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D170","v":0},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5330,"Collection Charges",{"$f":"+'I3 TB Data'!H417","v":-123860},null,-123860," ",0,-123860,{"$f":"+'O5 Details by Class & Accounts'!E171","v":-123860},0,{"$f":"+'O4 Summary by Class & Accounts'!D171","v":-123859.99999999994},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5335,"Bad Debt Expense",{"$f":"+'I3 TB Data'!H418","v":92000},null,92000," ",0,92000,{"$f":"+'O5 Details by Class & Accounts'!E172","v":92000},0,{"$f":"+'O4 Summary by Class & Accounts'!D172","v":92000},0,null,null,null,null,null,null,null,null," ",null,"BDHA"]
[5340,"Miscellaneous Customer Accounts Expenses",{"$f":"+'I3 TB Data'!H419","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E173","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D173","v":0},0,null,null,null,null,null,null,null,null," ",null,"CWNB"]
[5405,"Supervision",{"$f":"+'I3 TB Data'!H420","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E174","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D174","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5410,"Community Relations - Sundry",{"$f":"+'I3 TB Data'!H421","v":118700},null,118700," ",0,118700,{"$f":"+'O5 Details by Class & Accounts'!E175","v":118700},0,{"$f":"+'O4 Summary by Class & Accounts'!D175","v":118700},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5415,"Energy Conservation",{"$f":"+'I3 TB Data'!H422","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E176","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D176","v":0},0,null,null,null,null,null,null,null,null," ",null,"CDMPP"]
[5420,"Community Safety Program",{"$f":"+'I3 TB Data'!H423","v":23500},null,23500," ",0,23500,{"$f":"+'O5 Details by Class & Accounts'!E177","v":23500},0,{"$f":"+'O4 Summary by Class & Accounts'!D177","v":23500},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[5425,"Miscellaneous Customer Service and Informational Expenses",{"$f":"+'I3 TB Data'!H424","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E178","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D178","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5505,"Supervision",{"$f":"+'I3 TB Data'!H425","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E179","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D179","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5510,"Demonstrating and Selling Expense",{"$f":"+'I3 TB Data'!H426","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E180","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D180","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5515,"Advertising Expense",{"$f":"+'I3 TB Data'!H427","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E181","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D181","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5520,"Miscellaneous Sales Expense",{"$f":"+'I3 TB Data'!H428","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E182","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D182","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5605,"Executive Salaries and Expenses",{"$f":"+'I3 TB Data'!H429","v":614683},null,614683," ",0,614683,{"$f":"+'O5 Details by Class & Accounts'!E183","v":614683},0,{"$f":"+'O4 Summary by Class & Accounts'!D183","v":614682.99999999988},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5610,"Management Salaries and Expenses",{"$f":"+'I3 TB Data'!H430","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E184","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D184","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5615,"General Administrative Salaries and Expenses",{"$f":"+'I3 TB Data'!H431","v":1517325.57},null,1517325.57," ",0,1517325.57,{"$f":"+'O5 Details by Class & Accounts'!E185","v":1517325.57},0,{"$f":"+'O4 Summary by Class & Accounts'!D185","v":1517325.5700000003},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5620,"Office Supplies and Expenses",{"$f":"+'I3 TB Data'!H432","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E186","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D186","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5625,"Administrative Expense Transferred Credit",{"$f":"+'I3 TB Data'!H433","v":-514964},null,-514964," ",0,-514964,{"$f":"+'O5 Details by Class & Accounts'!E187","v":-514964},0,{"$f":"+'O4 Summary by Class & Accounts'!D187","v":-514964.00000000006},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5630,"Outside Services Employed",{"$f":"+'I3 TB Data'!H434","v":104515},null,104515," ",0,104515,{"$f":"+'O5 Details by Class & Accounts'!E188","v":104515},0,{"$f":"+'O4 Summary by Class & Accounts'!D188","v":104515},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5635,"Property Insurance",{"$f":"+'I3 TB Data'!H435","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E189","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D189","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA ECC"]
[5640,"Injuries and Damages",{"$f":"+'I3 TB Data'!H436","v":168750},null,168750," ",0,168750,{"$f":"+'O5 Details by Class & Accounts'!E190","v":168750},0,{"$f":"+'O4 Summary by Class & Accounts'!D190","v":168750.00000000003},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5645,"Employee Pensions and Benefits",{"$f":"+'I3 TB Data'!H437","v":391999},null,391999," ",0,391999,{"$f":"+'O5 Details by Class & Accounts'!E191","v":391999},0,{"$f":"+'O4 Summary by Class & Accounts'!D191","v":391999.00000000006},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5650,"Franchise Requirements",{"$f":"+'I3 TB Data'!H438","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E192","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D192","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5655,"Regulatory Expenses",{"$f":"+'I3 TB Data'!H439","v":564066},null,564066," ",0,564066,{"$f":"+'O5 Details by Class & Accounts'!E193","v":564066},0,{"$f":"+'O4 Summary by Class & Accounts'!D193","v":564066},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5660,"General Advertising Expenses",{"$f":"+'I3 TB Data'!H440","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E194","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D194","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5665,"Miscellaneous General Expenses",{"$f":"+'I3 TB Data'!H441","v":264299},null,264299," ",{"$f":"+IF((F193=\" \"),0,E193)","v":0},{"$f":"+IF((F193=\" \"),E193,0)","v":264299},{"$f":"+'O5 Details by Class & Accounts'!E195","v":264299},0,{"$f":"+'O4 Summary by Class & Accounts'!D195","v":264299},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5670,"Rent",{"$f":"+'I3 TB Data'!H442","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E196","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D196","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5675,"Maintenance of General Plant",{"$f":"+'I3 TB Data'!H443","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E197","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D197","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5680,"Electrical Safety Authority Fees",{"$f":"+'I3 TB Data'!H444","v":111208},null,111208," ",0,111208,{"$f":"+'O5 Details by Class & Accounts'!E198","v":111208},0,{"$f":"+'O4 Summary by Class & Accounts'!D198","v":111208},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5685,"Independent Market Operator Fees and Penalties",{"$f":"+'I3 TB Data'!H446","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E199","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D199","v":0},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[5705,"Amortization Expense - Property, Plant, and Equipment",{"$f":"+'I3 TB Data'!H447","v":8151672.1978607923},null,8151672.1978607923," ",0,8151672.1978607923,{"$f":"+'O5 Details by Class & Accounts'!E200","v":8151672.1978607923},0,{"$f":"+'O4 Summary by Class & Accounts'!D200","v":8151672.1784532843},1.9407507963478565E-2,null,null,null,null,null,null,null,null," ",null,"Break out"]
[5710,"Amortization of Limited Term Electric Plant",{"$f":"+'I3 TB Data'!H448","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E201","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D201","v":0},0,null,null,null,null,null,null,null,null," ",null,"Break out"]
[5715,"Amortization of Intangibles and Other Electric Plant",{"$f":"+'I3 TB Data'!H449","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E202","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D202","v":0},0,null,null,null,null,null,null,null,null," ",null,"Break out"]
[5720,"Amortization of Electric Plant Acquisition Adjustments",{"$f":"+'I3 TB Data'!H450","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E203","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D203","v":0},0,null,null,null,null,null,null,null,null," ",null,"Break out"]
[5730,"Amortization of Unrecovered Plant and Regulatory Study Costs",{"$f":"+'I3 TB Data'!H452","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E204","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D204","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5735,"Amortization of Deferred Development Costs",{"$f":"+'I3 TB Data'!H453","v":0},null,{"$f":"+SUM(C203:D203)","v":0}," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E205","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D205","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[5740,"Amortization of Deferred Charges",{"$f":"+'I3 TB Data'!H454","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E206","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D206","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[6005,"Interest on Long Term Debt",{"$f":"+'I3 TB Data'!H455","v":5337309.1871609986},null,5337309.1871609986," ",0,5337309.1871609986,{"$f":"+'O5 Details by Class & Accounts'!E207","v":5337309.1871609986},0,{"$f":"+'O4 Summary by Class & Accounts'!D207","v":5337309.1871609977},0,null,null,null,null,null,null,null,null,null,null,"NFA"]
[6105,"Taxes Other Than Income Taxes",{"$f":"+'I3 TB Data'!H465","v":489734},null,489734," ",0,489734,{"$f":"+'O5 Details by Class & Accounts'!E208","v":489734},0,{"$f":"+'O4 Summary by Class & Accounts'!D208","v":489734},0,null,null,null,null,null,null,null,null," ",null,"NFA"]
[6110,"Income Taxes",{"$f":"+'I3 TB Data'!H466","v":803815.38987286913},null,803815.38987286913," ",0,803815.38987286913,{"$f":"+'O5 Details by Class & Accounts'!E209","v":803815.38987286913},0,{"$f":"+'O4 Summary by Class & Accounts'!D209","v":803815.38987286913},0,null,null,null,null,null,null,null,null,null,null,"NFA"]
["6205-1","Sub-account LEAP funding",{"$f":"+'I3 TB Data'!H469","v":42000},null,42000," ",0,42000,{"$f":"+'O5 Details by Class & Accounts'!E210","v":42000},0,{"$f":"+'O4 Summary by Class & Accounts'!D210","v":42000},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[6210,"Life Insurance",{"$f":"+'I3 TB Data'!H470","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E211","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D211","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[6215,"Penalties",{"$f":"+'I3 TB Data'!H471","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E212","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D212","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[6225,"Other Deductions",{"$f":"+'I3 TB Data'!H472","v":0},null,0," ",0,0,{"$f":"+'O5 Details by Class & Accounts'!E213","v":0},0,{"$f":"+'O4 Summary by Class & Accounts'!D213","v":0},0,null,null,null,null,null,null,null,null," ",null,"O&M"]
[null,"Total",{"$f":"IF(ISERROR(SUM(C16:C211)), \"-\", SUM(C16:C211))","v":33472375.718631525},{"$f":"SUM(D16:D211)","v":380468588.67646426},{"$f":"IF(ISERROR(SUM(E19:E211)), \"-\", SUM(E19:E211))","v":413940964.39509577},null,{"$f":"SUM(G19:G211)","v":0},{"$f":"IF(ISERROR(SUM(H19:H211)), \"-\", SUM(H19:H211))","v":413940964.39509577},{"$f":"SUM(I19:I211)","v":453425315.40509576},{"$f":"IF(ISERROR(SUM(J19:J211)), \"-\", SUM(J19:J211))","v":-39484351.009999998},{"$f":"IF(ISERROR(SUM(K19:K211)), \"-\", SUM(K19:K211))","v":413940964.25147426},{"$f":"IF(ISERROR(SUM(L19:L211)), \"-\", SUM(L19:L211))","v":0.14362153131514788}]
[null,null,null,null," ","Control",{"$f":"IF(ISERROR(+G212+H212), \"-\", +G212+H212)","v":413940964.39509577}]
[]
[]
[]
[]
[]
[null,"Grouping by Allocator",{"$f":"E18","v":"Adjusted TB"},"Excluded from COSS","Excluded","Included","Balance in O5","Difference","Balance in O4 Summary","Difference",null,null,{"$f":"O18","v":0},0,0,0,0,0,0,0]
[null,1808,{"$f":"SUMIF($W$19:$W$211, $B220, E$19:E$211)","v":273056},{"$f":"SUMIF($W$19:$W$211, $B220, F$19:F$211)","v":0},{"$f":"SUMIF($W$19:$W$211, $B220, G$19:G$211)","v":0},{"$f":"SUMIF($W$19:$W$211, $B220, H$19:H$211)","v":273056},{"$f":"SUMIF($W$19:$W$211, $B220, I$19:I$211)","v":273056},{"$f":"SUMIF($W$19:$W$211, $B220, J$19:J$211)","v":0},{"$f":"SUMIF($W$19:$W$211, $B220, K$19:K$211)","v":273056},{"$f":"SUMIF($W$19:$W$211, $B220, L$19:L$211)","v":0}]
[null,1815,357219,0,0,357219,357219,0,357219,0]
[null,1820,264144,0,0,264144,264144,0,264144,0]
[null,1830,245909,0,0,245909,245909,0,245908.99999999997,0]
[null,1835,123389,0,0,123389,123389,0,123388.99999999999,0]
[null,1840,0,0,0,0,0,0,0,0]
[null,1845,2167,0,0,2167,2167,0,2167.0000000000005,0]
[null,1850,101765,0,0,101765,101765,0,101764.99999999999,0]
[null,1855,243296,0,0,243296,243296,0,243296,0]
[null,1860,0,0,0,0,0,0,0,0]
[null,"1815-1855",4125312,0,0,4125312,4125312,0,4125311.9999999995,0]
[null,"1830 & 1835",1194103,0,0,1194103,1194103,0,1194103,0]
[null,"1840 & 1845",86548,0,0,86548,86548,0,86548,0]
[null,"BCP",0,0,0,0,0,0,0,0]
[null,"BDHA",92000,0,0,92000,92000,0,92000,0]
[null,"Break Out",-177950036.09971422,0,0,-177950036.09971422,-138465685.08971423,-39484351.009999998,-177950036.24333572,0.14362153131514788]
[null,"CCA",0,0,0,0,0,0,0,0]
[null,"CDMPP",0,0,0,0,0,0,0,0]
[null,"CEN",14136227.432120148,0,0,14136227.432120148,14136227.432120148,0,14136227.432120148,0]
[null,"CEN EWMP",149887293.11468837,0,0,149887293.11468837,149887293.11468837,0,149887293.11468837,0]
[null,"CREV",36454053.625394888,0,0,36454053.625394888,36454053.625394888,0,36454053.625394881,0]
[null,"CWCS",26931809.568600003,0,0,26931809.568600003,26931809.568600003,0,26931809.568600003,0]
[null,"CWMC",14695870.300000004,0,0,14695870.300000004,14695870.300000004,0,14695870.300000006,0]
[null,"CWMR",347805,0,0,347805,347805,0,347804.99999999994,0]
[null,"CWNB",2433926,0,0,2433926,2433926,0,2433925.9999999991,0]
[null,"DCP",28975055.130874123,0,0,28975055.130874123,28975055.130874123,0,28975055.130874127,0]
[null,"LPHA",-242900,0,0,-242900,-242900,0,-242900,0]
[null,"LTNCP",59535619.354099967,0,0,59535619.354099967,59535619.354099967,0,59535619.354099967,0]
[null,"NFA",-1848822.6150965379,0,0,-1848822.6150965379,-1848822.6150965379,0,-1848822.6150965369,0]
[null,"NFA ECC",34038837.792999998,0,0,34038837.792999998,34038837.792999998,0,34038837.792999998,0]
[null,"O&M",3382581.5700000003,0,0,3382581.5700000003,3382581.5700000003,0,3382581.5700000003,0]
[null,"PNCP",123719972.78960481,0,0,123719972.78960481,123719972.78960481,0,123719972.78960483,0]
[null,"SNCP",54760702.090933979,0,0,54760702.090933979,54760702.090933979,0,54760702.090933986,0]
[null,"TCP",37506795.340590134,0,0,37506795.340590134,37506795.340590134,0,37506795.340590134,0]
[]
[null,"Total",{"$f":"SUM(C220:C253)","v":413873698.39509565},0,0,413873698.39509565,453358049.40509564,-39484351.009999998,413873698.25147414,0.14362153131514788]

{"sheet":"Click here if completed","index":33,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,5],[3,0,3,4],[1,0,1,8],[2,0,2,8],[6,1,9,13]]}
[]
[]
[]
[]
[{"$f":"\"Sheet E5 Reconciliation Worksheet  - \"&  'I2 LDC class'!$C$17","v":"Sheet E5 Reconciliation Worksheet  -  "}]
[]
[null,"If you have completed the Cost Allocation filing model and prepared to submit your findings to the Ontario Energy Board, please note that you have two saving options.  The 2014 Filing Requirements request that a copy of Option 1 be filed in live Excel format."]
[]
[]
[]
[]
[null,"OPTION #1","- Detailed"]
[null,"Step 1:","Save this file as \"LDCname_Detailed_CA_model_RUN#.xls\""]
[null,"Step 2:","Print and submit sheets I6, I8, O1, and O2 within Exhibit 7 of the application"]
[]
[null,"OPTION #2","- Rolled Up",null,"(Note that the rolled-up version is no longer required in a COS filing.)"]
[null,"Step 1:","Save this file as \"LDCname_Detailed_CA_model_RUN#.xls\""]
[null,"Step 2:","Click on the Option 2 Button"]
[null,"Step 3:","Save this file as \"LDCname_RolledUp_CA_model_RUN#.xls\""]